Beurs gesloten -
OTC Markets
21:59:59 20-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
30,31
USD
|
+1,85%
|
|
+4,16%
|
+44,26%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
528.942
|
1.458.935
|
1.126.918
|
955.524
|
464.829
|
689.842
|
-
|
-
|
Bedrijfswaarde
1 |
471.657
|
1.421.899
|
1.069.041
|
881.605
|
354.838
|
560.407
|
512.473
|
455.502
|
K/w-verhouding
|
240
x
|
318
x
|
-47,1
x
|
-142
x
|
35,3
x
|
25,6
x
|
17,4
x
|
13,5
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
5,42
x
|
12,7
x
|
6,29
x
|
4,34
x
|
1,68
x
|
2,09
x
|
1,8
x
|
1,58
x
|
Bedrijfswaarde/omzet
|
4,84
x
|
12,4
x
|
5,97
x
|
4,01
x
|
1,28
x
|
1,7
x
|
1,34
x
|
1,05
x
|
Bedrijfswaarde/EBITDA
|
65
x
|
300
x
|
-110
x
|
90,7
x
|
14,9
x
|
13,8
x
|
9,35
x
|
6,49
x
|
Bedrijfswaarde/FCF
|
183
x
|
-518
x
|
-82,1
x
|
155
x
|
10,5
x
|
18,8
x
|
10,9
x
|
7,95
x
|
FCF Yield
|
0,55%
|
-0,19%
|
-1,22%
|
0,64%
|
9,48%
|
5,32%
|
9,16%
|
12,6%
|
Price to Book
|
5,7
x
|
14,8
x
|
8,83
x
|
7,42
x
|
3,06
x
|
3,88
x
|
3,13
x
|
2,48
x
|
Aantal aandelen (in duizenden)
|
5.808.400
|
5.883.965
|
6.135.944
|
6.192.973
|
6.244.376
|
6.183.941
|
-
|
-
|
Referentieprijs
2 |
91,07
|
248,0
|
183,7
|
154,3
|
74,44
|
111,6
|
111,6
|
111,6
|
Datum van publicatie
|
30-03-20
|
26-03-21
|
25-03-22
|
24-03-23
|
22-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
97.529
|
114.795
|
179.128
|
219.955
|
276.745
|
329.986
|
382.421
|
435.349
|
EBITDA
1 |
7.254
|
4.738
|
-9.694
|
9.725
|
23.878
|
40.722
|
54.837
|
70.179
|
Bedrijfsresultaat (EBIT)
1 |
2.700
|
4.330
|
-23.127
|
-5.820
|
13.415
|
30.315
|
43.616
|
57.175
|
Operationele Marge
|
2,77%
|
3,77%
|
-12,91%
|
-2,65%
|
4,85%
|
9,19%
|
11,41%
|
13,13%
|
Resultaat voor belastingen (EBT)
1 |
2.762
|
4.438
|
-23.566
|
-6.756
|
14.022
|
28.396
|
43.273
|
57.337
|
Nettowinst (verlies)
1 |
2.239
|
4.708
|
-23.538
|
-6.686
|
13.856
|
26.535
|
39.540
|
51.055
|
Nettomarge
|
2,3%
|
4,1%
|
-13,14%
|
-3,04%
|
5,01%
|
8,04%
|
10,34%
|
11,73%
|
WPA
2 |
0,3800
|
0,7800
|
-3,900
|
-1,090
|
2,110
|
4,352
|
6,409
|
8,286
|
Free Cash Flow
1 |
2.574
|
-2.748
|
-13.022
|
5.680
|
33.642
|
29.810
|
46.938
|
57.300
|
FCF-marge
|
2,64%
|
-2,39%
|
-7,27%
|
2,58%
|
12,16%
|
9,03%
|
12,27%
|
13,16%
|
Kasstroomconversie (ebitda)
|
35,49%
|
-
|
-
|
58,41%
|
140,89%
|
73,2%
|
85,6%
|
81,65%
|
Kasstroomconversie (nettowinst)
|
114,98%
|
-
|
-
|
-
|
242,8%
|
112,34%
|
118,71%
|
112,23%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
30-03-20
|
26-03-21
|
25-03-22
|
24-03-23
|
22-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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
|
2025 Q2
|
---|
Omzet
1 |
49.523
|
46.269
|
50.938
|
62.619
|
60.129
|
58.617
|
67.965
|
76.467
|
73.696
|
73.276
|
80.161
|
89.061
|
85.638
|
82.380
|
90.117
|
EBITDA
1 |
-2.010
|
-1.841
|
3.803
|
4.802
|
2.961
|
6.262
|
7.682
|
6.189
|
3.744
|
8.070
|
12.048
|
11.438
|
9.892
|
13.740
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-5.006
|
-5.584
|
-492,8
|
988,2
|
-731,6
|
3.586
|
4.713
|
3.359
|
1.758
|
5.209
|
9.689
|
8.993
|
7.862
|
8.783
|
10.794
|
Operationele Marge
|
-10,11%
|
-12,07%
|
-0,97%
|
1,58%
|
-1,22%
|
6,12%
|
6,93%
|
4,39%
|
2,39%
|
7,11%
|
12,09%
|
10,1%
|
9,18%
|
10,66%
|
11,98%
|
Resultaat voor belastingen (EBT)
1 |
-5.344
|
-5.758
|
-1.121
|
1.209
|
-1.085
|
3.367
|
4.699
|
3.643
|
2.313
|
5.481
|
9.242
|
8.127
|
6.884
|
8.498
|
8.237
|
Nettowinst (verlies)
1 |
-5.339
|
-5.703
|
-1.117
|
1.216
|
-1.083
|
3.358
|
4.688
|
3.593
|
2.216
|
5.369
|
7.901
|
7.200
|
6.313
|
-
|
-
|
Nettomarge
|
-10,78%
|
-12,32%
|
-2,19%
|
1,94%
|
-1,8%
|
5,73%
|
6,9%
|
4,7%
|
3,01%
|
7,33%
|
9,86%
|
8,08%
|
7,37%
|
-
|
-
|
WPA
2 |
-0,8800
|
-0,9220
|
-0,1800
|
0,2000
|
-0,1880
|
-
|
-
|
-
|
-
|
-
|
1,247
|
1,212
|
0,9902
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
25-03-22
|
02-06-22
|
26-08-22
|
25-11-22
|
24-03-23
|
25-05-23
|
24-08-23
|
28-11-23
|
22-03-24
|
06-06-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
57.286
|
37.036
|
57.876
|
73.919
|
109.991
|
129.435
|
177.369
|
234.340
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
2.574
|
-2.748
|
-13.022
|
5.680
|
33.642
|
29.810
|
46.938
|
57.301
|
ROE (netto-inkomsten/eigen vermogen)
|
2,51%
|
4,96%
|
-21,1%
|
-5,26%
|
9,87%
|
19%
|
21,7%
|
22,9%
|
ROA (netto-inkomsten/totale activa)
|
1,77%
|
3,15%
|
-11,6%
|
-2,76%
|
5,16%
|
9,91%
|
11,6%
|
13,1%
|
Totale activa
1 |
126.334
|
149.295
|
203.614
|
242.602
|
268.756
|
267.697
|
341.453
|
391.117
|
Nettoactief per aandeel
2 |
16,00
|
16,70
|
20,80
|
20,80
|
24,30
|
28,80
|
35,70
|
44,90
|
Cashflow per aandeel
2 |
0,9400
|
1,410
|
-0,6600
|
1,850
|
6,430
|
6,600
|
9,360
|
12,00
|
Capex
1 |
3.000
|
11.223
|
9.010
|
5.731
|
6.880
|
8.347
|
9.181
|
9.771
|
Capex/omzet
|
3,08%
|
9,78%
|
5,03%
|
2,61%
|
2,49%
|
2,53%
|
2,4%
|
2,24%
|
Datum van publicatie
|
30-03-20
|
26-03-21
|
25-03-22
|
24-03-23
|
22-03-24
|
-
|
-
|
-
|
Laatste slotkoers
111,6
CNY Gemiddelde koersdoel
134,1
CNY Spread / Gemiddelde doel +20,20% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -1,48% | 200 mld. | | -4,08% | 180 mld. | | -18,00% | 82,83 mld. | | +0,86% | 79,77 mld. | | +10,22% | 52,79 mld. | | +23,43% | 27,63 mld. | | +31,42% | 11,26 mld. | | -18,92% | 8,17 mld. | | -21,50% | 5,15 mld. |
E-commerce & Veilingdiensten
|