slotkoers
Shanghai S.E.
00:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
9,67
CNY
|
+0,10%
|
|
-1,83%
|
+12,05%
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
56.700
|
75.960
|
80.280
|
118.620
|
118.800
|
174.060
|
174.060
|
-
|
Bedrijfswaarde
1 |
160.258
|
167.554
|
163.713
|
198.464
|
198.507
|
263.421
|
247.306
|
243.825
|
K/w-verhouding
|
9,84
x
|
13,7
x
|
16,5
x
|
20,6
x
|
18,9
x
|
21,6
x
|
20,3
x
|
19,2
x
|
Dividendrendement
|
4,77%
|
3,61%
|
3,59%
|
2,58%
|
2,65%
|
2,09%
|
3,02%
|
2,69%
|
Marktkapitalisatie/omzet
|
3,65
x
|
3,65
x
|
4,17
x
|
5,87
x
|
5,62
x
|
6,62
x
|
7,05
x
|
6,49
x
|
Bedrijfswaarde/omzet
|
10,3
x
|
8,06
x
|
8,5
x
|
9,82
x
|
9,39
x
|
11,2
x
|
10
x
|
9,1
x
|
Bedrijfswaarde/EBITDA
|
12,7
x
|
13,1
x
|
14
x
|
15,4
x
|
14,4
x
|
17,3
x
|
12,8
x
|
11,7
x
|
Bedrijfswaarde/FCF
|
-
|
14,1
x
|
15,9
x
|
18,9
x
|
22,8
x
|
-253
x
|
24,7
x
|
26,9
x
|
FCF Yield
|
-
|
7,09%
|
6,29%
|
5,28%
|
4,39%
|
-0,4%
|
4,04%
|
3,72%
|
Price to Book
|
1,28
x
|
1,38
x
|
1,65
x
|
2,31
x
|
2,17
x
|
2,86
x
|
2,31
x
|
2,16
x
|
Aantal aandelen (in duizenden)
|
18.000.000
|
18.000.000
|
18.000.000
|
18.000.000
|
18.000.000
|
18.000.000
|
18.000.000
|
-
|
Referentieprijs
2 |
3,150
|
4,220
|
4,460
|
6,590
|
6,600
|
9,670
|
9,670
|
9,670
|
Datum van publicatie
|
25-04-19
|
24-04-20
|
22-04-21
|
02-03-22
|
21-04-23
|
26-04-24
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
15.516
|
20.801
|
19.253
|
20.202
|
21.142
|
23.461
|
24.679
|
26.800
|
EBITDA
1 |
12.656
|
12.814
|
11.663
|
12.911
|
13.833
|
15.270
|
19.396
|
20.826
|
Bedrijfsresultaat (EBIT)
1 |
7.387
|
6.882
|
5.677
|
7.177
|
8.317
|
9.426
|
10.469
|
11.434
|
Operationele Marge
|
47,61%
|
33,09%
|
29,49%
|
35,53%
|
39,34%
|
40,18%
|
42,42%
|
42,66%
|
Resultaat voor belastingen (EBT)
1 |
-
|
6.270
|
5.653
|
7.134
|
8.292
|
9.420
|
10.464
|
11.391
|
Nettowinst (verlies)
1 |
-
|
5.545
|
4.835
|
5.838
|
6.801
|
7.638
|
8.545
|
9.067
|
Nettomarge
|
-
|
26,66%
|
25,11%
|
28,9%
|
32,17%
|
32,56%
|
34,62%
|
33,83%
|
WPA
2 |
0,3200
|
0,3080
|
0,2700
|
0,3200
|
0,3500
|
0,4000
|
0,4774
|
0,5042
|
Free Cash Flow
1 |
-
|
11.885
|
10.301
|
10.475
|
8.713
|
-1.043
|
9.995
|
9.076
|
FCF-marge
|
-
|
57,13%
|
53,5%
|
51,85%
|
41,21%
|
-4,45%
|
40,5%
|
33,87%
|
Kasstroomconversie (ebitda)
|
-
|
92,75%
|
88,32%
|
81,13%
|
62,98%
|
52,61%
|
51,53%
|
43,58%
|
Kasstroomconversie (nettowinst)
|
-
|
214,35%
|
213,06%
|
179,43%
|
128,1%
|
120,23%
|
116,97%
|
100,1%
|
Dividend per aandeel
2 |
0,1502
|
0,1522
|
0,1600
|
0,1700
|
0,1750
|
0,1800
|
0,2922
|
0,2604
|
Datum van publicatie
|
25-04-19
|
24-04-20
|
22-04-21
|
02-03-22
|
21-04-23
|
26-04-24
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2021 Q2
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
---|
Omzet
|
10.212
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
6.214
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
3.214
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
31,47%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-
|
-
|
-
|
975,6
|
742
|
-
|
-
|
-
|
803,2
|
2.350
|
3.154
|
3.300
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
-
|
0,1166
|
0,1200
|
0,0500
|
0,0400
|
0,1700
|
0,1200
|
0,0200
|
0,0400
|
0,1400
|
0,1800
|
0,1700
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
24-04-20
|
28-08-21
|
28-10-21
|
02-03-22
|
22-04-22
|
21-07-22
|
27-10-22
|
21-04-23
|
21-04-23
|
26-08-23
|
26-08-23
|
27-10-23
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
1 |
103.558
|
91.594
|
83.433
|
79.844
|
79.707
|
108.081
|
73.246
|
69.765
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
8,183
x
|
7,148
x
|
7,154
x
|
6,184
x
|
5,762
x
|
7,078
x
|
3,776
x
|
3,35
x
|
Free Cash Flow
1 |
-
|
11.885
|
10.301
|
10.475
|
8.713
|
-1.043
|
9.995
|
9.076
|
ROE (netto-inkomsten/eigen vermogen)
|
13,9%
|
11,6%
|
8,47%
|
9,29%
|
10,6%
|
10,5%
|
11,2%
|
11,3%
|
ROA (netto-inkomsten/totale activa)
|
-
|
3,3%
|
2,91%
|
3,59%
|
4,18%
|
4,64%
|
4,65%
|
5,39%
|
Totale activa
1 |
-
|
167.915
|
166.023
|
162.642
|
162.879
|
167.503
|
183.959
|
168.332
|
Nettoactief per aandeel
2 |
2,460
|
3,060
|
2,700
|
2,860
|
3,040
|
3,020
|
4,180
|
4,470
|
Cashflow per aandeel
2 |
0,6000
|
0,9000
|
0,8100
|
0,9200
|
0,9200
|
0,9500
|
1,020
|
1,120
|
Capex
1 |
7.704
|
4.279
|
4.323
|
6.019
|
7.906
|
18.106
|
16.169
|
17.057
|
Capex/omzet
|
49,65%
|
20,57%
|
22,45%
|
29,8%
|
37,39%
|
77,17%
|
65,52%
|
63,65%
|
Datum van publicatie
|
25-04-19
|
24-04-20
|
22-04-21
|
02-03-22
|
21-04-23
|
26-04-24
|
-
|
-
|
Laatste slotkoers
9,67
CNY Gemiddelde koersdoel
8,75
CNY Spread / Gemiddelde doel -9,51% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +12,05% | 24,02 mld. | | +13,13% | 34,31 mld. | | -30,63% | 14,05 mld. | | -12,22% | 6,33 mld. | | -14,83% | 3,83 mld. | | -13,37% | 3,89 mld. | | +8,47% | 2,91 mld. | | -.--% | 2,89 mld. | | -15,72% | 2,65 mld. | | -11,17% | 2,38 mld. |
Hernieuwbare IPP's
|