Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
98,9
HKD
|
+5,78%
|
|
-6,96%
|
-32,77%
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
160.010
|
207.200
|
137.291
|
266.240
|
192.520
|
-
|
-
|
Bedrijfswaarde
1 |
132.249
|
185.344
|
108.435
|
171.700
|
84.722
|
64.512
|
32.671
|
K/w-verhouding
|
-103
x
|
-583
x
|
-68
x
|
23,9
x
|
14,7
x
|
10,1
x
|
7,54
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
16,9
x
|
7,67
x
|
3,03
x
|
2,15
x
|
0,98
x
|
0,72
x
|
0,61
x
|
Bedrijfswaarde/omzet
|
14
x
|
6,86
x
|
2,39
x
|
1,39
x
|
0,43
x
|
0,24
x
|
0,1
x
|
Bedrijfswaarde/EBITDA
|
-380
x
|
-434
x
|
-44,4
x
|
-
|
5,48
x
|
2,81
x
|
1,17
x
|
Bedrijfswaarde/FCF
|
53,6
x
|
37,9
x
|
48,1
x
|
3,89
x
|
2,64
x
|
2,28
x
|
0,93
x
|
FCF Yield
|
1,86%
|
2,64%
|
2,08%
|
25,7%
|
37,9%
|
43,8%
|
108%
|
Price to Book
|
-
|
-
|
-
|
-
|
2,48
x
|
1,98
x
|
1,57
x
|
Aantal aandelen (in duizenden)
|
850.594
|
1.016.174
|
975.752
|
1.002.213
|
1.061.010
|
-
|
-
|
Referentieprijs
2 |
188,1
|
203,9
|
140,7
|
265,7
|
181,4
|
181,4
|
181,4
|
Datum van publicatie
|
25-02-21
|
25-02-22
|
27-02-23
|
26-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
284,4
|
9.457
|
27.010
|
45.287
|
123.851
|
196.239
|
266.867
|
316.996
|
EBITDA
1 |
-
|
-348,3
|
-426,9
|
-2.441
|
-
|
15.465
|
22.943
|
27.886
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-669,3
|
-1.017
|
-3.655
|
7.407
|
12.823
|
20.065
|
25.579
|
Operationele Marge
|
-
|
-7,08%
|
-3,77%
|
-8,07%
|
5,98%
|
6,53%
|
7,52%
|
8,07%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-188,9
|
-152,8
|
-2.159
|
10.452
|
16.082
|
23.926
|
30.930
|
Nettowinst (verlies)
1 |
-
|
-792
|
-321,5
|
-2.012
|
11.704
|
14.393
|
21.541
|
27.660
|
Nettomarge
|
-
|
-8,37%
|
-1,19%
|
-4,44%
|
9,45%
|
7,33%
|
8,07%
|
8,73%
|
WPA
2 |
-12,74
|
-1,820
|
-0,3500
|
-2,070
|
11,10
|
12,36
|
17,94
|
24,07
|
Free Cash Flow
1 |
-
|
2.465
|
4.896
|
2.252
|
44.190
|
32.096
|
28.240
|
35.188
|
FCF-marge
|
-
|
26,07%
|
18,13%
|
4,97%
|
35,68%
|
16,36%
|
10,58%
|
11,1%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
207,55%
|
123,09%
|
126,18%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
377,56%
|
223%
|
131,1%
|
127,22%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10-07-20
|
25-02-21
|
25-02-22
|
27-02-23
|
26-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
1 |
7.775
|
10.620
|
9.562
|
8.733
|
9.342
|
17.650
|
18.787
|
28.653
|
34.679
|
41.732
|
30.675
|
39.284
|
51.362
|
65.786
|
53.040
|
EBITDA
1 |
-
|
-
|
-
|
-774,9
|
-1.750
|
295
|
763,7
|
2.040
|
-
|
-
|
2.605
|
3.495
|
4.900
|
5.946
|
6.215
|
Bedrijfsresultaat (EBIT)
1 |
-97,8
|
24,1
|
-413,1
|
-978,5
|
-2.130
|
-133,6
|
405,2
|
1.626
|
2.339
|
3.036
|
1.421
|
2.212
|
3.174
|
4.722
|
4.484
|
Operationele Marge
|
-1,26%
|
0,23%
|
-4,32%
|
-11,2%
|
-22,8%
|
-0,76%
|
2,16%
|
5,67%
|
6,75%
|
7,28%
|
4,63%
|
5,63%
|
6,18%
|
7,18%
|
8,45%
|
Resultaat voor belastingen (EBT)
1 |
100,7
|
282,8
|
19,36
|
-645,3
|
-1.702
|
168,5
|
972,8
|
2.352
|
2.951
|
4.176
|
2.757
|
3.138
|
4.108
|
5.277
|
-
|
Nettowinst (verlies)
1 |
-21,51
|
295,5
|
-10,87
|
-618
|
-1.640
|
256,9
|
929,7
|
2.293
|
2.823
|
5.658
|
2.419
|
2.710
|
3.526
|
4.179
|
-
|
Nettomarge
|
-0,28%
|
2,78%
|
-0,11%
|
-7,08%
|
-17,56%
|
1,46%
|
4,95%
|
8%
|
8,14%
|
13,56%
|
7,88%
|
6,9%
|
6,87%
|
6,35%
|
-
|
WPA
2 |
-0,0200
|
0,2900
|
-0,0100
|
-0,6400
|
-1,680
|
0,2500
|
0,8900
|
2,180
|
2,670
|
5,320
|
2,781
|
2,971
|
3,661
|
3,901
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
29-11-21
|
25-02-22
|
10-05-22
|
15-08-22
|
09-12-22
|
27-02-23
|
10-05-23
|
08-08-23
|
09-11-23
|
26-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
27.761
|
21.856
|
28.856
|
94.540
|
107.798
|
128.008
|
159.849
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
2.465
|
4.896
|
2.252
|
44.190
|
32.096
|
28.240
|
35.188
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-4,61%
|
-0,91%
|
-4,68%
|
22,3%
|
21,4%
|
24,4%
|
23,6%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-3,45%
|
-0,65%
|
-2,71%
|
10,2%
|
7,85%
|
9,33%
|
9,76%
|
Totale activa
1 |
-
|
22.943
|
49.115
|
74.194
|
115.002
|
183.246
|
230.826
|
283.444
|
Nettoactief per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
73,00
|
91,50
|
116,0
|
Cashflow per aandeel
2 |
-
|
3,610
|
4,500
|
3,800
|
47,90
|
28,20
|
24,30
|
30,00
|
Capex
1 |
-
|
675
|
3.445
|
5.128
|
-
|
10.875
|
10.278
|
11.355
|
Capex/omzet
|
-
|
7,14%
|
12,75%
|
11,32%
|
-
|
5,54%
|
3,85%
|
3,58%
|
Datum van publicatie
|
10-07-20
|
25-02-21
|
25-02-22
|
27-02-23
|
26-02-24
|
-
|
-
|
-
|
Laatste slotkoers
181,4
CNY Gemiddelde koersdoel
362,9
CNY Spread / Gemiddelde doel +99,97% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -32,27% | 537 mld. | | -50,50% | 9,29 mld. | | -61,47% | 8,84 mld. | | -46,26% | 7,4 mld. | | -68,94% | 6,08 mld. | | -41,57% | 5,68 mld. | | -30,11% | 4,26 mld. | | 0,00% | 3,92 mld. | | -4,82% | 2,27 mld. |
Elektrische (Alternatieve) voertuigen
|