slotkoers
Shanghai S.E.
00:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.709
CNY
|
+0,97%
|
|
+3,81%
|
-0,96%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.486.082
|
2.509.883
|
2.575.205
|
2.169.454
|
2.168.197
|
2.147.382
|
-
|
-
|
Bedrijfswaarde
1 |
1.472.830
|
2.473.792
|
2.523.500
|
2.111.289
|
2.099.184
|
1.936.945
|
1.894.441
|
1.866.934
|
K/w-verhouding
|
36,1
x
|
53,8
x
|
49,1
x
|
34,6
x
|
29
x
|
24,4
x
|
21,1
x
|
18,3
x
|
Dividendrendement
|
1,44%
|
0,97%
|
1,06%
|
1,5%
|
1,79%
|
2,18%
|
2,51%
|
2,89%
|
Marktkapitalisatie/omzet
|
16,7
x
|
26,4
x
|
24,3
x
|
17
x
|
14,7
x
|
12,2
x
|
10,7
x
|
9,39
x
|
Bedrijfswaarde/omzet
|
16,6
x
|
26,1
x
|
23,8
x
|
16,6
x
|
14,2
x
|
11
x
|
9,44
x
|
8,17
x
|
Bedrijfswaarde/EBITDA
|
24,4
x
|
36,4
x
|
33,1
x
|
23,6
x
|
19,9
x
|
15,9
x
|
13,5
x
|
11,7
x
|
Bedrijfswaarde/FCF
|
35
x
|
49,9
x
|
41,6
x
|
67,3
x
|
32,8
x
|
22,3
x
|
19,3
x
|
16,4
x
|
FCF Yield
|
2,86%
|
2%
|
2,4%
|
1,49%
|
3,05%
|
4,49%
|
5,17%
|
6,1%
|
Price to Book
|
10,9
x
|
15,6
x
|
13,6
x
|
11
x
|
10,1
x
|
8,18
x
|
6,85
x
|
5,91
x
|
Aantal aandelen (in duizenden)
|
1.256.198
|
1.256.198
|
1.256.198
|
1.256.198
|
1.256.198
|
1.256.198
|
-
|
-
|
Referentieprijs
2 |
1.183
|
1.998
|
2.050
|
1.727
|
1.726
|
1.709
|
1.709
|
1.709
|
Datum van publicatie
|
21-04-20
|
30-03-21
|
30-03-22
|
30-03-23
|
02-04-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
88.854
|
94.915
|
106.190
|
127.554
|
147.694
|
175.316
|
200.761
|
228.635
|
EBITDA
1 |
60.285
|
67.952
|
76.230
|
89.556
|
105.629
|
122.050
|
140.666
|
160.152
|
Bedrijfsresultaat (EBIT)
1 |
59.041
|
66.635
|
74.751
|
87.880
|
103.709
|
121.110
|
139.959
|
159.480
|
Operationele Marge
|
66,45%
|
70,2%
|
70,39%
|
68,9%
|
70,22%
|
69,08%
|
69,71%
|
69,75%
|
Resultaat voor belastingen (EBT)
1 |
58.783
|
66.197
|
74.528
|
87.701
|
103.663
|
122.263
|
141.122
|
161.500
|
Nettowinst (verlies)
1 |
41.206
|
46.697
|
52.460
|
62.716
|
74.734
|
88.194
|
101.923
|
116.544
|
Nettomarge
|
46,38%
|
49,2%
|
49,4%
|
49,17%
|
50,6%
|
50,31%
|
50,77%
|
50,97%
|
WPA
2 |
32,80
|
37,17
|
41,76
|
49,93
|
59,49
|
70,19
|
81,17
|
93,25
|
Free Cash Flow
1 |
42.062
|
49.580
|
60.622
|
31.392
|
63.998
|
86.991
|
97.965
|
113.968
|
FCF-marge
|
47,34%
|
52,24%
|
57,09%
|
24,61%
|
43,33%
|
49,62%
|
48,8%
|
49,85%
|
Kasstroomconversie (ebitda)
|
69,77%
|
72,96%
|
79,53%
|
35,05%
|
60,59%
|
71,27%
|
69,64%
|
71,16%
|
Kasstroomconversie (nettowinst)
|
102,08%
|
106,17%
|
115,56%
|
50,05%
|
85,63%
|
98,64%
|
96,12%
|
97,79%
|
Dividend per aandeel
2 |
17,02
|
19,29
|
21,68
|
25,91
|
30,88
|
37,22
|
42,97
|
49,45
|
Datum van publicatie
|
21-04-20
|
30-03-21
|
30-03-22
|
30-03-23
|
02-04-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
43.953
|
49.087
|
31.548
|
57.103
|
32.296
|
25.321
|
29.543
|
37.768
|
38.756
|
30.820
|
70.987
|
33.692
|
44.425
|
-
|
45.776
|
37.207
|
40.254
|
52.775
|
52.800
|
42.400
|
EBITDA
|
-
|
-
|
20.941
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
32.081
|
-
|
21.728
|
39.679
|
24.027
|
17.608
|
20.327
|
25.918
|
28.686
|
21.206
|
49.892
|
23.280
|
30.537
|
-
|
33.157
|
24.637
|
27.427
|
36.973
|
-
|
-
|
Operationele Marge
|
72,99%
|
-
|
68,87%
|
69,49%
|
74,4%
|
69,54%
|
68,8%
|
68,62%
|
74,02%
|
68,81%
|
70,28%
|
69,09%
|
68,74%
|
-
|
72,43%
|
66,22%
|
68,14%
|
70,06%
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
31.978
|
-
|
21.672
|
-
|
-
|
-
|
-
|
-
|
28.700
|
21.224
|
-
|
23.303
|
30.436
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
22.602
|
24.654
|
15.194
|
27.806
|
17.245
|
12.549
|
14.606
|
18.317
|
20.795
|
15.186
|
-
|
16.896
|
21.858
|
38.754
|
24.065
|
17.717
|
21.119
|
24.077
|
-
|
-
|
Nettomarge
|
51,42%
|
50,22%
|
48,16%
|
48,69%
|
53,4%
|
49,56%
|
49,44%
|
48,5%
|
53,66%
|
49,27%
|
-
|
50,15%
|
49,2%
|
-
|
52,57%
|
47,62%
|
52,46%
|
45,62%
|
-
|
-
|
WPA
2 |
-
|
-
|
12,09
|
-
|
13,73
|
9,990
|
11,62
|
14,59
|
16,55
|
12,09
|
28,64
|
13,45
|
17,40
|
-
|
19,16
|
14,23
|
16,22
|
20,33
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
21,68
|
-
|
-
|
-
|
-
|
25,91
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
61,53
|
-
|
-
|
Datum van publicatie
|
28-07-20
|
30-07-21
|
30-03-22
|
30-03-22
|
26-04-22
|
02-08-22
|
16-10-22
|
30-03-23
|
25-04-23
|
02-08-23
|
02-08-23
|
20-10-23
|
02-04-24
|
02-04-24
|
27-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
13.252
|
36.091
|
51.706
|
58.165
|
69.013
|
210.437
|
252.941
|
280.448
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
42.062
|
49.580
|
60.622
|
31.392
|
63.998
|
86.991
|
97.965
|
113.968
|
ROE (netto-inkomsten/eigen vermogen)
|
33,1%
|
31,4%
|
29,9%
|
30,3%
|
34,2%
|
35%
|
34,1%
|
34%
|
ROA (netto-inkomsten/totale activa)
|
24%
|
23,6%
|
22,4%
|
24,6%
|
-
|
27,7%
|
26,5%
|
25,3%
|
Totale activa
1 |
171.444
|
198.223
|
234.282
|
254.767
|
-
|
318.412
|
384.948
|
460.984
|
Nettoactief per aandeel
2 |
108,0
|
128,0
|
151,0
|
157,0
|
172,0
|
209,0
|
250,0
|
289,0
|
Cashflow per aandeel
2 |
36,00
|
41,10
|
51,00
|
29,20
|
53,00
|
76,10
|
81,70
|
97,20
|
Capex
1 |
3.149
|
2.089
|
3.406
|
5.306
|
2.595
|
4.590
|
4.349
|
3.585
|
Capex/omzet
|
3,54%
|
2,2%
|
3,21%
|
4,16%
|
1,76%
|
2,62%
|
2,17%
|
1,57%
|
Datum van publicatie
|
21-04-20
|
30-03-21
|
30-03-22
|
30-03-23
|
02-04-24
|
-
|
-
|
-
|
Laatste slotkoers
1.709
CNY Gemiddelde koersdoel
2.154
CNY Spread / Gemiddelde doel +26,03% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -0,96% | 296 mld. | | +8,51% | 81,55 mld. | | +9,34% | 42,47 mld. | | +3,90% | 37,87 mld. | | -8,93% | 20,81 mld. | | +13,62% | 16,62 mld. | | -8,10% | 12,04 mld. | | +7,26% | 10,21 mld. | | +21,13% | 10,16 mld. | | +4,00% | 7,61 mld. |
Distilleerderijen
|