Toevoegen aan een lijst
Financiën Midea Group Co., Ltd.
Aandelen
000333
CNE100001QQ5
Apparaten, gereedschappen & huishoudelijke artikelen
|
Slotkoers
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 72,38 CNY | +1,47% |
|
+1,26% | -3,78% |
| 19/06 | HSBC vermindert longpositie in H-aandelen van Midea Group tot 4,47% op 13 juni - HKEX | RE |
| 17/06 | Midea kondigt aandeleninkoop tot 10 miljard yuan aan | MT |
Voorlopige winst- en verliesrekening: Midea Group Co., Ltd.
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 284.221 | 341.233 | 343.918 | 372.037 | 407.150 | 442.687 | 472.664 | 507.631 |
| Variatie | - | 20,06% | 0,79% | 8,18% | 9,44% | 8,73% | 6,77% | 7,4% |
| EBITDA 1 | 36.514 | 34.369 | 37.264 | 43.523 | 45.711 | 50.602 | 54.723 | 59.694 |
| Variatie | - | -5,87% | 8,42% | 16,8% | 5,03% | 10,7% | 8,14% | 9,09% |
| Bedrijfsresultaat (EBIT) 1 | 31.493 | 33.281 | 34.763 | 40.317 | 46.394 | 45.529 | 49.759 | 54.768 |
| Variatie | - | 5,68% | 4,45% | 15,98% | 15,07% | -1,86% | 9,29% | 10,07% |
| Betaalde rente 1 | 2.638 | 4.386 | -1.880 | -2.808 | -2.453 | -2.412 | -2.372 | -2.332 |
| Resultaat voor belastingen (EBT) 1 | 31.664 | 33.718 | 34.956 | 40.277 | 46.690 | 51.943 | 56.460 | 61.664 |
| Variatie | - | 6,49% | 3,67% | 15,22% | 15,92% | 11,25% | 8,7% | 9,22% |
| Nettowinst (verlies) 1 | 27.223 | 28.574 | 29.554 | 33.720 | 38.537 | 42.731 | 46.523 | 50.701 |
| Variatie | - | 4,96% | 3,43% | 14,1% | 14,29% | 10,88% | 8,87% | 8,98% |
| Datum van publicatie | 29-04-21 | 29-04-22 | 28-04-23 | 27-03-24 | 28-03-25 | - | - | - |
1CNY in Miljoen
Geschatte gegevens
Balansprognose: Midea Group Co., Ltd.
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuld 1 | -22.129 | -17.812 | 10.990 | -9.040 | -55.980 | -112.256 | -133.388 | -149.560 |
| Variatie | - | 19,51% | 161,7% | -182,26% | -519,25% | -100,53% | -18,82% | -12,12% |
| Datum van publicatie | 29-04-21 | 29-04-22 | 28-04-23 | 27-03-24 | 28-03-25 | - | - | - |
1CNY in Miljoen
Geschatte gegevens
Verwachte kasstroom: Midea Group Co., Ltd.
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| CAPEX 1 | 4.383 | 6.489 | 7.113 | 5.923 | 6.879 | 8.724 | 8.880 | 8.304 |
| Variatie | - | 48,05% | 9,61% | -16,73% | 16,15% | 26,82% | 1,79% | -6,49% |
| Vrije kasstroom (FCF) 1 | 25.174 | 28.603 | 27.545 | 51.980 | 53.632 | 42.743 | 44.177 | 48.247 |
| Variatie | - | 13,62% | -3,7% | 88,71% | 3,18% | -20,3% | 3,36% | 9,21% |
| Datum van publicatie | 29-04-21 | 29-04-22 | 28-04-23 | 27-03-24 | 28-03-25 | - | - | - |
1CNY in Miljoen
Geschatte gegevens
Verwachte financiële ratio's: Midea Group Co., Ltd.
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
Winstgevendheid | ||||||||
| EBITDA-marge (%) | 12,85% | 10,07% | 10,84% | 11,7% | 11,23% | 11,43% | 11,58% | 11,76% |
| EBIT-marge (%) | 11,08% | 9,75% | 10,11% | 10,84% | 11,39% | 10,28% | 10,53% | 10,79% |
| EBT-marge (%) | 11,14% | 9,88% | 10,16% | 10,83% | 11,47% | 11,73% | 11,95% | 12,15% |
| Nettomarge (%) | 9,58% | 8,37% | 8,59% | 9,06% | 9,47% | 9,65% | 9,84% | 9,99% |
| FCF-marge (%) | 8,86% | 8,38% | 8,01% | 13,97% | 13,17% | 9,66% | 9,35% | 9,5% |
| Vrije kasstroom/nettoresultaat (%) | 92,47% | 100,1% | 93,2% | 154,15% | 139,17% | 100,03% | 94,96% | 95,16% |
Winstgevendheid | ||||||||
| ROA | 8,22% | 7,64% | - | 7,42% | 7,07% | 6,72% | 6,99% | 7,2% |
| ROE | 24,95% | 24,09% | 22,21% | 22,23% | 21,29% | 18,89% | 19,02% | 19,21% |
Financiële gezondheid | ||||||||
| Hefboom (schuld/ebitda) | - | - | 0,29x | - | - | - | - | - |
| Schuld/vrije kasstroom | - | - | 0,4x | - | - | - | - | - |
Kapitaalintensiteit | ||||||||
| Kapitaaluitgaven/omzet (%) | 1,54% | 1,9% | 2,07% | 1,59% | 1,69% | 1,97% | 1,88% | 1,64% |
| CAPEX / EBITDA (%) | 12% | 18,88% | 19,09% | 13,61% | 15,05% | 17,24% | 16,23% | 13,91% |
| CAPEX / FCF (%) | 17,41% | 22,69% | 25,82% | 11,39% | 12,83% | 20,41% | 20,1% | 17,21% |
Bestanddelen per aandeel | ||||||||
| Kasstroom per aandeel 1 | 4,204 | 5,023 | 4,953 | 8,242 | 7,904 | 6,91 | 7,799 | 7,949 |
| Variatie | - | 19,46% | -1,39% | 66,39% | -4,1% | -12,58% | 12,87% | 1,92% |
| Dividend per aandeel 1 | 1,6 | 1,7 | 2,5 | 3 | 3,5 | 3,875 | 4,251 | 4,63 |
| Variatie | - | 6,25% | 47,06% | 20% | 16,67% | 10,7% | 9,72% | 8,91% |
| Nettoactief per aandeel 1 | 16,72 | 17,87 | 20,43 | 23,18 | 28,31 | 30,91 | 32,97 | 35,34 |
| Variatie | - | 6,92% | 14,29% | 13,49% | 22,12% | 9,16% | 6,69% | 7,18% |
| WPA 1 | 3,9 | 4,14 | 4,33 | 4,92 | 5,42 | 5,666 | 6,174 | 6,731 |
| Variatie | - | 6,15% | 4,59% | 13,63% | 10,16% | 4,55% | 8,96% | 9,02% |
| Aantal aandelen (in duizend) | 6.979.510 | 6.866.642 | 6.856.535 | 6.907.402 | 7.541.765 | 7.648.793 | 7.648.793 | 7.648.793 |
| Datum van publicatie | 29-04-21 | 29-04-22 | 28-04-23 | 27-03-24 | 28-03-25 | - | - | - |
1CNY
Geschatte gegevens
| 2025 * | 2026 * | |
|---|---|---|
| k/w-verhouding | 12,8x | 11,7x |
| PBR-ratio | 2,34x | 2,2x |
| EV/omzet | 0,99x | 0,88x |
| Dividendrendement | 5,35% | 5,87% |
Meer waarderingsratio's
* Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Verkoop
Koop
Gemiddeld advies
Kopen
Aantal analisten
26
Laatste slotkoers
72,38CNY
Gemiddelde koersdoel
91,77CNY
Spread / Gemiddelde doel
+26,79%
Kwartaalomzet - Afwijkingspercentage
- Beurs
- Aandelen
- Koers 000333
- Financiën Midea Group Co., Ltd.
Kies jouw editie
Alle financiële informatie op nationaal niveau
