slotkoers
Shanghai S.E.
00:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
12,53
CNY
|
+0,48%
|
|
+4,77%
|
+4,42%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
29.492
|
22.297
|
34.804
|
35.736
|
26.503
|
27.615
|
-
|
-
|
Bedrijfswaarde
1 |
40.866
|
34.853
|
50.609
|
53.195
|
42.844
|
39.785
|
34.663
|
29.724
|
K/w-verhouding
|
27,8
x
|
-47,4
x
|
-71
x
|
-7,97
x
|
35,3
x
|
14
x
|
9,71
x
|
8,55
x
|
Dividendrendement
|
0,67%
|
0,88%
|
-
|
-
|
0,58%
|
1,84%
|
2,98%
|
2,96%
|
Marktkapitalisatie/omzet
|
1,76
x
|
2,21
x
|
2,96
x
|
4,35
x
|
1,32
x
|
1,12
x
|
1,01
x
|
0,95
x
|
Bedrijfswaarde/omzet
|
2,44
x
|
3,45
x
|
4,3
x
|
6,48
x
|
2,13
x
|
1,62
x
|
1,26
x
|
1,02
x
|
Bedrijfswaarde/EBITDA
|
19,3
x
|
128
x
|
591
x
|
-11,8
x
|
20,5
x
|
6,91
x
|
4,96
x
|
3,9
x
|
Bedrijfswaarde/FCF
|
-
|
-
|
-112
x
|
-36
x
|
-
|
19,1
x
|
11,5
x
|
8,4
x
|
FCF Yield
|
-
|
-
|
-0,89%
|
-2,78%
|
-
|
5,24%
|
8,66%
|
11,9%
|
Price to Book
|
2,29
x
|
2,06
x
|
3,47
x
|
3,75
x
|
3,16
x
|
2,55
x
|
1,97
x
|
1,74
x
|
Aantal aandelen (in duizenden)
|
1.966.144
|
1.960.994
|
1.960.761
|
2.208.622
|
2.208.622
|
2.203.935
|
-
|
-
|
Referentieprijs
2 |
15,00
|
11,37
|
17,75
|
16,18
|
12,00
|
12,53
|
12,53
|
12,53
|
Datum van publicatie
|
10-04-20
|
19-04-21
|
19-04-22
|
17-04-23
|
08-04-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
16.749
|
10.102
|
11.767
|
8.210
|
20.096
|
24.630
|
27.409
|
29.182
|
EBITDA
1 |
2.114
|
271,6
|
85,7
|
-4.525
|
2.092
|
5.756
|
6.986
|
7.614
|
Bedrijfsresultaat (EBIT)
1 |
1.287
|
-748,9
|
-793,5
|
-5.495
|
965,3
|
2.441
|
3.663
|
4.282
|
Operationele Marge
|
7,68%
|
-7,41%
|
-6,74%
|
-66,93%
|
4,8%
|
9,91%
|
13,36%
|
14,67%
|
Resultaat voor belastingen (EBT)
1 |
1.397
|
-646
|
-660,2
|
-5.485
|
968,5
|
2.541
|
3.639
|
4.027
|
Nettowinst (verlies)
1 |
994,5
|
-473,8
|
-497,6
|
-4.148
|
751,3
|
1.974
|
2.860
|
3.335
|
Nettomarge
|
5,94%
|
-4,69%
|
-4,23%
|
-50,52%
|
3,74%
|
8,02%
|
10,43%
|
11,43%
|
WPA
2 |
0,5400
|
-0,2400
|
-0,2500
|
-2,030
|
0,3400
|
0,8923
|
1,290
|
1,465
|
Free Cash Flow
1 |
-
|
-
|
-452,7
|
-1.480
|
-
|
2.084
|
3.003
|
3.540
|
FCF-marge
|
-
|
-
|
-3,85%
|
-18,02%
|
-
|
8,46%
|
10,96%
|
12,13%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
36,21%
|
42,99%
|
46,49%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
105,56%
|
105,01%
|
106,14%
|
Dividend per aandeel
2 |
0,1000
|
0,1000
|
-
|
-
|
0,0690
|
0,2306
|
0,3730
|
0,3705
|
Datum van publicatie
|
10-04-20
|
19-04-21
|
19-04-22
|
17-04-23
|
08-04-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
-
|
6.049
|
3.081
|
-
|
-
|
-
|
-
|
-
|
4.442
|
-
|
-
|
6.549
|
4.216
|
5.366
|
5.977
|
7.642
|
5.672
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-675,4
|
102,1
|
-152
|
-447,8
|
-
|
-1.346
|
-1.890
|
-
|
165,1
|
-102,7
|
62,41
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
1,69%
|
-4,93%
|
-
|
-
|
-
|
-
|
-
|
3,72%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
-
|
-
|
-0,0800
|
-0,2200
|
-0,2800
|
-0,6800
|
-
|
-0,5400
|
-
|
-0,0400
|
0,0300
|
0,4800
|
-0,1700
|
0,1300
|
0,1100
|
0,5300
|
0,0400
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
18-08-20
|
02-08-21
|
27-10-21
|
19-04-22
|
28-04-22
|
30-08-22
|
30-08-22
|
28-10-22
|
28-04-23
|
21-08-23
|
21-08-23
|
30-10-23
|
08-04-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
11.374
|
12.556
|
15.806
|
17.460
|
16.340
|
12.170
|
7.048
|
2.109
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,379
x
|
46,23
x
|
184,4
x
|
-3,858
x
|
7,812
x
|
2,114
x
|
1,009
x
|
0,277
x
|
Free Cash Flow
1 |
-
|
-
|
-453
|
-1.480
|
-
|
2.084
|
3.003
|
3.540
|
ROE (netto-inkomsten/eigen vermogen)
|
9,19%
|
-3,99%
|
-4,83%
|
-44,1%
|
8,34%
|
18,7%
|
20,7%
|
20,7%
|
ROA (netto-inkomsten/totale activa)
|
3,64%
|
-1,45%
|
-1,31%
|
-
|
-
|
4,05%
|
4,68%
|
6,47%
|
Totale activa
1 |
27.298
|
32.720
|
38.083
|
-
|
-
|
48.745
|
61.102
|
51.577
|
Nettoactief per aandeel
2 |
6,560
|
5,520
|
5,110
|
4,310
|
3,800
|
4,920
|
6,350
|
7,200
|
Cashflow per aandeel
2 |
1,390
|
0,3100
|
0,7900
|
0,0900
|
2,890
|
2,310
|
2,720
|
3,000
|
Capex
1 |
2.991
|
568
|
2.010
|
1.687
|
-
|
2.587
|
1.487
|
2.191
|
Capex/omzet
|
17,86%
|
5,62%
|
17,08%
|
20,55%
|
-
|
10,5%
|
5,43%
|
7,51%
|
Datum van publicatie
|
10-04-20
|
19-04-21
|
19-04-22
|
17-04-23
|
08-04-24
|
-
|
-
|
-
|
Laatste slotkoers
12,53
CNY Gemiddelde koersdoel
17,8
CNY Spread / Gemiddelde doel +42,07% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +4,42% | 3,81 mld. | | +1,02% | 9,11 mld. | | +4,04% | 1,62 mld. | | +40,82% | 1,51 mld. | | +12,09% | 1,37 mld. | | -6,58% | 1,17 mld. | | +7,05% | 1,17 mld. | | -30,95% | 1,01 mld. | | -8,25% | 984 mln. | | +3,18% | 582 mln. |
Regionale luchtvaartmaatschappijen
|