LUZHOU LAOJIAO CO.,LTD Toevoegen aan een lijst
|
slotkoers
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 186,4 CNY | +3,58% |
|
+6,11% | +3,90% |
| 26/04 | Luzhou Laojiao Co.,Ltd rapporteert resultaten voor het eerste kwartaal dat eindigde op 31 maart 2024 | CI |
| 25/04 | Voorzitter Yuexiu Services Group neemt ontslag, opvolger benoemd | MT |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 126.965 | 331.268 | 371.857 | 330.117 | 264.104 | 274.408 | - | - |
| Bedrijfswaarde 1 | 119.702 | 323.704 | 362.420 | 318.617 | 249.730 | 250.446 | 242.225 | 274.408 |
| K/w-verhouding | 27,3 x | 55,2 x | 46,8 x | 31,8 x | 19,9 x | 17,3 x | 14,4 x | 12,3 x |
| Dividendrendement | 1,83% | 0,91% | 1,28% | 1,88% | 3,01% | 3,21% | 3,89% | 5,1% |
| Marktkapitalisatie/omzet | 8,03 x | 19,9 x | 18 x | 13,1 x | 8,74 x | 7,45 x | 6,33 x | 5,49 x |
| Bedrijfswaarde/omzet | 7,57 x | 19,4 x | 17,6 x | 12,7 x | 8,26 x | 6,8 x | 5,59 x | 5,49 x |
| Bedrijfswaarde/EBITDA | 19 x | 39,2 x | 32,5 x | 22 x | 13,5 x | 11,7 x | 9,55 x | 8,88 x |
| Bedrijfswaarde/FCF | 444 x | 116 x | 63,3 x | 43,7 x | 27,1 x | 17,4 x | 13,8 x | 14,9 x |
| FCF Yield | 0,23% | 0,86% | 1,58% | 2,29% | 3,69% | 5,75% | 7,23% | 6,73% |
| Price to Book | 6,54 x | 14,4 x | 13,3 x | 9,65 x | 6,38 x | 5,39 x | 4,41 x | 2,69 x |
| Aantal aandelen (in duizenden) | 1.464.752 | 1.464.752 | 1.464.752 | 1.471.895 | 1.471.988 | 1.471.988 | - | - |
| Referentieprijs 2 | 86,68 | 226,2 | 253,9 | 224,3 | 179,4 | 186,4 | 186,4 | 186,4 |
| Datum van publicatie | 28-04-20 | 29-03-21 | 11-03-22 | 28-04-23 | 26-04-24 | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 15.817 | 16.653 | 20.642 | 25.124 | 30.233 | 36.828 | 43.355 | 50.008 |
| EBITDA 1 | 6.287 | 8.268 | 11.142 | 14.476 | 18.509 | 21.492 | 25.370 | 30.906 |
| Bedrijfsresultaat (EBIT) 1 | 6.119 | 7.959 | 10.590 | 13.847 | 17.842 | 20.761 | 24.805 | 28.565 |
| Operationele Marge | 38,69% | 47,8% | 51,3% | 55,12% | 59,01% | 56,37% | 57,21% | 57,12% |
| Resultaat voor belastingen (EBT) 1 | 6.104 | 7.939 | 10.551 | 13.855 | 17.806 | 21.143 | 25.247 | 29.881 |
| Nettowinst (verlies) 1 | 4.642 | 6.006 | 7.956 | 10.365 | 13.246 | 15.838 | 18.915 | 22.309 |
| Nettomarge | 29,35% | 36,06% | 38,54% | 41,26% | 43,81% | 43,01% | 43,63% | 44,61% |
| WPA 2 | 3,170 | 4,100 | 5,430 | 7,060 | 9,020 | 10,79 | 12,90 | 15,15 |
| Free Cash Flow 1 | 269,4 | 2.793 | 5.723 | 7.294 | 9.216 | 14.402 | 17.520 | 18.475 |
| FCF-marge | 1,7% | 16,77% | 27,72% | 29,03% | 30,48% | 39,11% | 40,41% | 36,94% |
| Kasstroomconversie (ebitda) | 4,29% | 33,78% | 51,36% | 50,39% | 49,79% | 67,01% | 69,06% | 59,78% |
| Kasstroomconversie (nettowinst) | 5,8% | 46,5% | 71,93% | 70,37% | 69,58% | 90,93% | 92,63% | 82,81% |
| Dividend per aandeel 2 | 1,590 | 2,051 | 3,244 | 4,225 | 5,400 | 5,989 | 7,253 | 9,500 |
| Datum van publicatie | 28-04-20 | 29-03-21 | 11-03-22 | 28-04-23 | 26-04-24 | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: december | 2021 Q4 | 2021 S2 | 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 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 6.532 | 11.325 | 6.312 | 5.352 | 5.860 | 7.599 | 7.610 | 6.983 | 7.350 | 8.291 | 9.188 | 8.005 | 8.779 | 11.330 | - | - |
| EBITDA | 2.524 | - | - | 3.469 | 3.646 | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 2.262 | 4.996 | 3.877 | 3.489 | 3.600 | 2.881 | 4.925 | 4.574 | 4.645 | 3.698 | 6.112 | 5.123 | 5.451 | - | - | - |
| Operationele Marge | 34,62% | 44,11% | 61,42% | 65,18% | 61,43% | 37,92% | 64,72% | 65,51% | 63,2% | 44,6% | 66,52% | 64% | 62,09% | - | - | - |
| Resultaat voor belastingen (EBT) | 2.247 | 4.939 | - | 3.494 | 3.603 | 2.877 | - | 4.577 | 4.658 | 3.641 | - | - | - | - | - | - |
| Nettowinst (verlies) | 1.680 | 3.729 | - | 2.656 | 2.685 | 2.148 | - | 3.378 | 3.476 | 2.680 | - | - | - | - | - | - |
| Nettomarge | 25,72% | 32,93% | - | 49,63% | 45,82% | 28,27% | - | 48,37% | 47,29% | 32,33% | - | - | - | - | - | - |
| WPA 2 | 1,150 | 2,540 | 1,960 | 1,800 | 1,830 | 1,470 | 2,530 | 2,290 | 2,370 | 1,830 | 3,120 | 2,655 | 2,790 | 2,150 | - | - |
| Dividend per aandeel 2 | 3,244 | - | - | - | - | 4,225 | - | - | - | - | - | - | - | 4,909 | - | - |
| Datum van publicatie | 11-03-22 | 11-03-22 | 28-04-22 | 28-08-22 | 27-10-22 | 28-04-23 | 28-04-23 | 28-08-23 | 30-10-23 | 26-04-24 | 27-04-24 | - | - | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | - | - | - |
| Nettokaspositie 1 | 7.263 | 7.565 | 9.437 | 11.500 | 14.374 | 23.962 | 32.183 | - |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 269 | 2.793 | 5.723 | 7.294 | 9.216 | 14.402 | 17.520 | 18.475 |
| ROE (netto-inkomsten/eigen vermogen) | 25,5% | 28,3% | 31,2% | 33,3% | 35,1% | 32,7% | 32,2% | 29,3% |
| ROA (netto-inkomsten/totale activa) | 18% | 18,8% | 20,1% | - | - | 23,1% | 23,6% | 26,9% |
| Totale activa 1 | 25.763 | 31.968 | 39.640 | - | - | 68.599 | 80.030 | 82.934 |
| Nettoactief per aandeel 2 | 13,20 | 15,80 | 19,10 | 23,20 | 28,10 | 34,60 | 42,30 | 69,40 |
| Cashflow per aandeel 2 | 3,310 | 3,360 | 5,260 | 5,610 | 7,230 | 10,30 | 13,50 | 16,10 |
| Capex 1 | 4.572 | 2.123 | 1.976 | 969 | 1.432 | 1.745 | 1.778 | 3.039 |
| Capex/omzet | 28,91% | 12,75% | 9,57% | 3,86% | 4,74% | 4,74% | 4,1% | 6,08% |
| Datum van publicatie | 28-04-20 | 29-03-21 | 11-03-22 | 28-04-23 | 26-04-24 | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
C+
Verkoop
Koop
Gemiddeld advies
Kopen
Aantal analisten
27
Laatste slotkoers
186,4
CNY
Gemiddelde koersdoel
253,8
CNY
Spread / Gemiddelde doel
+36,14%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +3,90% | 37,87 mld. | |
| -0,96% | 296 mld. | |
| +8,51% | 81,55 mld. | |
| +9,34% | 42,47 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. |
- Beurs
- Aandelen
- Koers 000568
- Financiën Luzhou Laojiao Co.,Ltd
