INNER MONGOLIA YILI INDUSTRIAL GROUP CO., LTD. Toevoegen aan een lijst
Financiën Inner Mongolia Yili Industrial Group Co., Ltd.
Aandelen
600887
CNE000000JP5
Voedselverwerking
|
slotkoers
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 28,01 CNY | -0,25% |
|
+1,27% | +4,71% |
| 05/01 | Wordt de CSI A50 de beste Chinese index? |  |
| 05/01 | Eenheid van Binnen-Mongolië Yili plant verkoop van activa voor CNY 2,65 miljard | CI |
Totale waarde
| Fiscaal tijdperk: december | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 139.068 | 188.622 | 269.886 | 265.349 | 198.380 | 177.681 | 177.681 | - |
| Bedrijfswaarde 1 | 129.573 | 184.134 | 271.108 | 255.440 | 205.089 | 183.048 | 180.166 | 175.948 |
| K/w-verhouding | 21,6 x | 26,9 x | 37,6 x | 29 x | 20,9 x | 16,9 x | 15,1 x | 13,3 x |
| Dividendrendement | 3,06% | 2,62% | 1,85% | 2,32% | 3,35% | 4,11% | 4,66% | 5,32% |
| Marktkapitalisatie/omzet | 1,76 x | 2,1 x | 2,8 x | 2,41 x | 1,62 x | 1,38 x | 1,29 x | 1,2 x |
| Bedrijfswaarde/omzet | 1,64 x | 2,05 x | 2,81 x | 2,32 x | 1,67 x | 1,43 x | 1,31 x | 1,19 x |
| Bedrijfswaarde/EBITDA | 13,9 x | 18 x | 24,6 x | 18,9 x | 13,9 x | 11 x | 9,9 x | 8,69 x |
| Bedrijfswaarde/FCF | 36,2 x | -244 x | 80,9 x | 28,8 x | 27,5 x | 18,9 x | 15,9 x | 12,7 x |
| FCF Yield | 2,76% | -0,41% | 1,24% | 3,48% | 3,64% | 5,29% | 6,29% | 7,88% |
| Price to Book | 4,98 x | 7,22 x | 8,88 x | 5,56 x | 3,95 x | 3,31 x | 3,03 x | 2,78 x |
| Aantal aandelen (in duizenden) | 6.078.128 | 6.096.379 | 6.082.625 | 6.400.131 | 6.399.345 | 6.343.502 | 6.343.502 | - |
| Referentieprijs 2 | 22,88 | 30,94 | 44,37 | 41,46 | 31,00 | 28,01 | 28,01 | 28,01 |
| Datum van publicatie | 27-02-19 | 29-04-20 | 28-04-21 | 27-04-22 | 27-04-23 | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 78.976 | 90.009 | 96.524 | 110.144 | 122.698 | 128.427 | 137.555 | 147.904 |
| EBITDA 1 | 9.299 | 10.238 | 11.001 | 13.518 | 14.747 | 16.603 | 18.204 | 20.240 |
| Bedrijfsresultaat (EBIT) 1 | 7.691 | 8.280 | 8.558 | 10.230 | 10.860 | 12.065 | 13.551 | 15.332 |
| Operationele Marge | 9,74% | 9,2% | 8,87% | 9,29% | 8,85% | 9,39% | 9,85% | 10,37% |
| Resultaat voor belastingen (EBT) 1 | 7.578 | 8.194 | 8.150 | 10.112 | 10.630 | 12.194 | 13.708 | 15.561 |
| Nettowinst (verlies) 1 | 6.440 | 6.934 | 7.078 | 8.705 | 9.431 | 10.577 | 11.847 | 13.397 |
| Nettomarge | 8,15% | 7,7% | 7,33% | 7,9% | 7,69% | 8,24% | 8,61% | 9,06% |
| WPA 2 | 1,060 | 1,150 | 1,180 | 1,430 | 1,480 | 1,660 | 1,854 | 2,103 |
| Free Cash Flow 1 | 3.581 | -753,1 | 3.351 | 8.884 | 7.471 | 9.690 | 11.331 | 13.858 |
| FCF-marge | 4,53% | -0,84% | 3,47% | 8,07% | 6,09% | 7,55% | 8,24% | 9,37% |
| Kasstroomconversie (ebitda) | 38,51% | - | 30,47% | 65,72% | 50,66% | 58,36% | 62,24% | 68,47% |
| Kasstroomconversie (nettowinst) | 55,61% | - | 47,35% | 102,05% | 79,21% | 91,61% | 95,64% | 103,44% |
| Dividend per aandeel 2 | 0,7000 | 0,8100 | 0,8200 | 0,9600 | 1,040 | 1,152 | 1,305 | 1,491 |
| Datum van publicatie | 27-02-19 | 29-04-20 | 28-04-21 | 27-04-22 | 27-04-23 | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: december | 2020 S1 | 2020 S2 | 2021 Q2 | 2021 S1 | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2022 S2 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 | 2023 Q4 | 2023 S2 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 47.344 | 49.180 | 29.035 | 56.294 | 28.381 | 25.470 | 30.913 | 32.300 | 63.213 | 30.287 | 29.198 | 59.485 | 33.328 | 32.654 | - | 31.109 | 30.144 | 61.429 | 34.797 | 35.346 | 33.630 | 33.236 |
| EBITDA 1 | - | - | - | - | 4.025 | - | 4.902 | 3.207 | - | 3.531 | 3.107 | - | - | - | - | - | 8.359 | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 4.782 | 3.776 | 2.896 | 6.387 | 3.022 | 821,3 | 4.210 | 3.115 | - | 2.228 | 1.307 | 3.535 | 4.198 | 3.129 | - | 3.809 | 3.938 | - | 4.260 | 3.234 | 3.277 | - |
| Operationele Marge | 10,1% | 7,68% | 9,97% | 11,35% | 10,65% | 3,22% | 13,62% | 9,65% | - | 7,36% | 4,47% | 5,94% | 12,6% | 9,58% | - | 12,24% | 13,06% | - | 12,24% | 9,15% | 9,74% | - |
| Resultaat voor belastingen (EBT) 1 | - | 3.788 | - | - | 3.012 | 805,4 | 4.104 | 2.996 | 7.099 | 2.215 | 1.316 | 3.531 | - | 3.123 | - | 3.533 | 4.050 | 4.719 | - | - | - | - |
| Nettowinst (verlies) 1 | 3.735 | 3.343 | 2.491 | 5.322 | 2.622 | 760,7 | 3.519 | 2.614 | 6.133 | 1.929 | 1.370 | 3.299 | - | 2.690 | 6.305 | 3.075 | 2.355 | 4.125 | - | - | - | - |
| Nettomarge | 7,89% | 6,8% | 8,58% | 9,45% | 9,24% | 2,99% | 11,38% | 8,09% | 9,7% | 6,37% | 4,69% | 5,55% | - | 8,24% | - | 9,88% | 7,81% | 6,72% | - | - | - | - |
| WPA 2 | - | - | 0,4100 | - | 0,4400 | 0,1100 | 0,5500 | 0,4100 | - | 0,3000 | 0,2200 | - | 0,5700 | 0,4200 | - | 0,4800 | 0,4180 | - | 0,6000 | 0,4600 | 0,4700 | - |
| Dividend per aandeel 2 | - | - | - | - | - | 0,9600 | - | - | - | - | 1,040 | - | - | - | - | - | 1,158 | - | - | - | - | 1,485 |
| Datum van publicatie | 27-08-20 | 28-04-21 | 30-08-21 | 30-08-21 | 28-10-21 | 27-04-22 | 27-04-22 | 30-08-22 | 30-08-22 | 27-10-22 | 27-04-23 | 27-04-23 | 27-04-23 | 28-08-23 | 28-08-23 | 30-10-23 | - | - | - | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | 1.222 | - | 6.709 | 5.367 | 2.485 | - |
| Nettokaspositie 1 | 9.495 | 4.488 | - | 9.910 | - | - | - | 1.734 |
| Hefboom (schuld/ebitda) | - | - | 0,1111 x | - | 0,455 x | 0,3233 x | 0,1365 x | - |
| Free Cash Flow 1 | 3.581 | -753 | 3.351 | 8.884 | 7.471 | 9.690 | 11.331 | 13.858 |
| ROE (netto-inkomsten/eigen vermogen) | 24,3% | 26,4% | 25,2% | 25,6% | 19,2% | 20% | 20,6% | 21,7% |
| ROA (netto-inkomsten/totale activa) | 13,3% | 12,8% | 10,8% | 8,12% | - | 8,03% | 8,6% | 9,43% |
| Totale activa 1 | 48.452 | 54.035 | 65.807 | 107.256 | - | 131.792 | 137.826 | 142.111 |
| Nettoactief per aandeel 2 | 4,590 | 4,290 | 5,000 | 7,450 | 7,860 | 8,470 | 9,250 | 10,10 |
| Cashflow per aandeel 2 | 1,420 | 1,390 | 1,620 | 2,430 | 2,100 | 2,680 | 2,700 | 3,000 |
| Capex 1 | 5.091 | 9.209 | 6.500 | 6.644 | 5.950 | 6.091 | 5.729 | 5.964 |
| Capex/omzet | 6,45% | 10,23% | 6,73% | 6,03% | 4,85% | 4,74% | 4,16% | 4,03% |
| Datum van publicatie | 27-02-19 | 29-04-20 | 28-04-21 | 27-04-22 | 27-04-23 | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
B+
Verkoop
Koop
Gemiddeld advies
Kopen
Aantal analisten
29
Laatste slotkoers
28,01
CNY
Gemiddelde koersdoel
35,93
CNY
Spread / Gemiddelde doel
+28,28%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +4,71% | 24,52 mld. | |
| -23,24% | 8,1 mld. | |
| +8,16% | 6,26 mld. | |
| -3,85% | 5,36 mld. | |
| -3,18% | 5,16 mld. | |
| +1,41% | 5,02 mld. | |
| +19,79% | 4,98 mld. | |
| +22,01% | 4,53 mld. | |
| -3,99% | 2,92 mld. | |
| +41,30% | 2,79 mld. |
- Beurs
- Aandelen
- Koers 600887
- Financiën Inner Mongolia Yili Industrial Group Co., Ltd.
