Beurs gesloten -
OTC Markets
21:57:18 10-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
72,12
USD
|
+1,79%
|
|
+1,21%
|
+7,59%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
47.818
|
110.947
|
181.625
|
157.353
|
49.741
|
52.230
|
-
|
-
|
Bedrijfswaarde
1 |
41.856
|
103.504
|
166.880
|
149.971
|
44.297
|
45.221
|
43.264
|
41.222
|
K/w-verhouding
|
34,7
x
|
66,3
x
|
44
x
|
38,8
x
|
15,5
x
|
15,6
x
|
13,6
x
|
12,1
x
|
Dividendrendement
|
0,74%
|
0,46%
|
0,66%
|
0,77%
|
2,88%
|
2,83%
|
3,22%
|
3,63%
|
Marktkapitalisatie/omzet
|
3,45
x
|
7,67
x
|
8,05
x
|
6,1
x
|
1,8
x
|
1,78
x
|
1,65
x
|
1,52
x
|
Bedrijfswaarde/omzet
|
3,02
x
|
7,16
x
|
7,39
x
|
5,81
x
|
1,61
x
|
1,54
x
|
1,36
x
|
1,2
x
|
Bedrijfswaarde/EBITDA
|
15,5
x
|
31,4
x
|
25,9
x
|
22,9
x
|
7,19
x
|
7,68
x
|
6,44
x
|
5,52
x
|
Bedrijfswaarde/FCF
|
14,6
x
|
59,6
x
|
38,8
x
|
72
x
|
16
x
|
14,2
x
|
11,4
x
|
9,84
x
|
FCF Yield
|
6,85%
|
1,68%
|
2,58%
|
1,39%
|
6,23%
|
7,06%
|
8,8%
|
10,2%
|
Price to Book
|
7,09
x
|
12,7
x
|
8,26
x
|
6,36
x
|
2,01
x
|
2,03
x
|
1,86
x
|
1,69
x
|
Aantal aandelen (in duizenden)
|
2.291.526
|
2.473.177
|
2.611.654
|
2.629.762
|
2.618.482
|
2.532.869
|
-
|
-
|
Referentieprijs
2 |
20,87
|
44,86
|
69,54
|
59,84
|
19,00
|
20,62
|
20,62
|
20,62
|
Datum van publicatie
|
26-03-20
|
19-03-21
|
17-03-22
|
16-03-23
|
20-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
13.870
|
14.457
|
22.572
|
25.803
|
27.598
|
29.289
|
31.750
|
34.407
|
EBITDA
1 |
2.708
|
3.292
|
6.436
|
6.542
|
6.157
|
5.888
|
6.718
|
7.465
|
Bedrijfsresultaat (EBIT)
1 |
1.543
|
2.196
|
5.136
|
4.887
|
3.559
|
3.967
|
4.597
|
5.136
|
Operationele Marge
|
11,13%
|
15,19%
|
22,76%
|
18,94%
|
12,9%
|
13,54%
|
14,48%
|
14,93%
|
Resultaat voor belastingen (EBT)
1 |
1.857
|
2.248
|
5.328
|
5.415
|
4.256
|
4.554
|
5.240
|
5.870
|
Nettowinst (verlies)
1 |
1.499
|
1.698
|
4.011
|
4.064
|
3.187
|
3.433
|
3.935
|
4.415
|
Nettomarge
|
10,81%
|
11,75%
|
17,77%
|
15,75%
|
11,55%
|
11,72%
|
12,39%
|
12,83%
|
WPA
2 |
0,6013
|
0,6762
|
1,580
|
1,543
|
1,227
|
1,322
|
1,515
|
1,698
|
Free Cash Flow
1 |
2.867
|
1.737
|
4.304
|
2.083
|
2.761
|
3.194
|
3.807
|
4.190
|
FCF-marge
|
20,67%
|
12,01%
|
19,07%
|
8,07%
|
10%
|
10,91%
|
11,99%
|
12,18%
|
Kasstroomconversie (ebitda)
|
105,9%
|
52,75%
|
66,87%
|
31,84%
|
44,84%
|
54,25%
|
56,66%
|
56,13%
|
Kasstroomconversie (nettowinst)
|
191,28%
|
102,28%
|
107,3%
|
51,26%
|
86,63%
|
93,05%
|
96,74%
|
94,9%
|
Dividend per aandeel
2 |
0,1547
|
0,2046
|
0,4597
|
0,4627
|
0,5474
|
0,5835
|
0,6634
|
0,7495
|
Datum van publicatie
|
26-03-20
|
19-03-21
|
17-03-22
|
16-03-23
|
20-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Omzet
1 |
7.615
|
6.181
|
8.276
|
10.197
|
12.376
|
12.409
|
13.395
|
14.019
|
13.580
|
14.184
|
15.205
|
EBITDA
|
-
|
-
|
1.885
|
-
|
3.278
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
1.298
|
2.538
|
2.598
|
2.644
|
2.243
|
2.475
|
1.084
|
1.750
|
1.798
|
Operationele Marge
|
-
|
-
|
15,68%
|
24,89%
|
20,99%
|
21,3%
|
16,75%
|
17,66%
|
7,98%
|
12,34%
|
11,82%
|
Resultaat voor belastingen (EBT)
|
876,2
|
-
|
1.341
|
2.625
|
2.703
|
-
|
2.496
|
2.801
|
1.455
|
-
|
-
|
Nettowinst (verlies)
|
704,1
|
-
|
1.015
|
1.962
|
2.049
|
2.189
|
1.875
|
2.121
|
1.066
|
-
|
-
|
Nettomarge
|
9,25%
|
-
|
12,26%
|
19,24%
|
16,55%
|
17,64%
|
13,99%
|
15,13%
|
7,85%
|
-
|
-
|
WPA
2 |
0,2805
|
0,2730
|
0,4032
|
0,7796
|
0,8001
|
0,8300
|
0,7134
|
0,8034
|
0,4232
|
0,6400
|
0,6700
|
Dividend per aandeel
|
0,1547
|
-
|
0,2046
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
26-03-20
|
13-08-20
|
19-03-21
|
13-08-21
|
17-03-22
|
11-08-22
|
16-03-23
|
11-08-23
|
20-03-24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
5.961
|
7.443
|
14.745
|
7.382
|
5.444
|
7.009
|
8.966
|
11.008
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
2.867
|
1.737
|
4.304
|
2.083
|
2.761
|
3.194
|
3.807
|
4.190
|
ROE (netto-inkomsten/eigen vermogen)
|
23,2%
|
21,5%
|
26,9%
|
17,9%
|
13,1%
|
13,3%
|
14%
|
14,3%
|
ROA (netto-inkomsten/totale activa)
|
14,1%
|
12,5%
|
17,9%
|
12,7%
|
8,98%
|
9,39%
|
10%
|
10,5%
|
Totale activa
1 |
10.637
|
13.584
|
22.434
|
31.961
|
35.497
|
36.555
|
39.246
|
41.977
|
Nettoactief per aandeel
2 |
2,940
|
3,540
|
8,420
|
9,410
|
9,440
|
10,10
|
11,10
|
12,20
|
Cashflow per aandeel
2 |
1,410
|
1,100
|
2,570
|
1,500
|
1,810
|
1,960
|
2,230
|
2,580
|
Capex
1 |
636
|
594
|
1.761
|
1.830
|
1.927
|
2.353
|
1.825
|
1.799
|
Capex/omzet
|
4,59%
|
4,11%
|
7,8%
|
7,09%
|
6,98%
|
8,03%
|
5,75%
|
5,23%
|
Datum van publicatie
|
26-03-20
|
19-03-21
|
17-03-22
|
16-03-23
|
20-03-24
|
-
|
-
|
-
|
Laatste slotkoers
20,62
CNY Gemiddelde koersdoel
24,57
CNY Spread / Gemiddelde doel +19,15% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +7,47% | 424 mld. | | +4,59% | 144 mld. | | -30,97% | 44,44 mld. | | +13,90% | 18,47 mld. | | +15,92% | 10,69 mld. | | +36,76% | 9 mld. | | -6,64% | 6,58 mld. | | +30,48% | 6,39 mld. | | +4,82% | 5,67 mld. |
Kleding & Accessoires - Andere
|