slotkoers
Shanghai S.E.
00:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
50,77
CNY
|
+5,11%
|
|
+10,61%
|
-13,60%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
80.906
|
93.639
|
94.883
|
70.993
|
66.912
|
57.355
|
-
|
-
|
Bedrijfswaarde
1 |
73.548
|
88.164
|
89.792
|
65.134
|
66.912
|
50.050
|
49.011
|
47.676
|
K/w-verhouding
|
81,4
x
|
85,4
x
|
115
x
|
54,4
x
|
147
x
|
42,3
x
|
26,2
x
|
21
x
|
Dividendrendement
|
0,42%
|
0,36%
|
0,36%
|
0,48%
|
-
|
0,63%
|
0,93%
|
1,06%
|
Marktkapitalisatie/omzet
|
46,6
x
|
51,3
x
|
37
x
|
19,3
x
|
29,3
x
|
13,9
x
|
9,1
x
|
7,29
x
|
Bedrijfswaarde/omzet
|
42,3
x
|
48,3
x
|
35
x
|
17,7
x
|
29,3
x
|
12,1
x
|
7,78
x
|
6,06
x
|
Bedrijfswaarde/EBITDA
|
72,9
x
|
94
x
|
144
x
|
36,2
x
|
119
x
|
37,1
x
|
21,7
x
|
15,8
x
|
Bedrijfswaarde/FCF
|
-
|
157
x
|
170
x
|
141
x
|
-
|
53,2
x
|
26,9
x
|
23,8
x
|
FCF Yield
|
-
|
0,64%
|
0,59%
|
0,71%
|
-
|
1,88%
|
3,72%
|
4,2%
|
Price to Book
|
11
x
|
11,6
x
|
11,3
x
|
7,16
x
|
6,57
x
|
5,09
x
|
4,45
x
|
3,9
x
|
Aantal aandelen (in duizenden)
|
1.129.814
|
1.129.814
|
1.131.307
|
1.134.068
|
1.138.740
|
1.129.701
|
-
|
-
|
Referentieprijs
2 |
71,61
|
82,88
|
83,87
|
62,60
|
58,76
|
50,77
|
50,77
|
50,77
|
Datum van publicatie
|
27-02-20
|
25-02-21
|
09-02-22
|
21-02-23
|
26-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.738
|
1.824
|
2.562
|
3.672
|
2.286
|
4.121
|
6.299
|
7.871
|
EBITDA
1 |
1.009
|
937,9
|
624,9
|
1.798
|
560,6
|
1.348
|
2.260
|
3.018
|
Bedrijfsresultaat (EBIT)
1 |
979,2
|
746,6
|
576,9
|
1.414
|
472
|
1.366
|
2.294
|
2.898
|
Operationele Marge
|
56,35%
|
40,94%
|
22,52%
|
38,51%
|
20,65%
|
33,14%
|
36,42%
|
36,82%
|
Resultaat voor belastingen (EBT)
1 |
978,7
|
1.205
|
915
|
1.414
|
472,2
|
1.476
|
2.412
|
2.963
|
Nettowinst (verlies)
1 |
932,9
|
1.104
|
829,1
|
1.299
|
450,9
|
1.363
|
2.212
|
2.757
|
Nettomarge
|
53,68%
|
60,52%
|
32,36%
|
35,38%
|
19,73%
|
33,08%
|
35,12%
|
35,03%
|
WPA
2 |
0,8800
|
0,9700
|
0,7300
|
1,150
|
0,4000
|
1,200
|
1,941
|
2,419
|
Free Cash Flow
1 |
-
|
560,8
|
526,9
|
462
|
-
|
940
|
1.825
|
2.004
|
FCF-marge
|
-
|
30,75%
|
20,57%
|
12,58%
|
-
|
22,81%
|
28,97%
|
25,47%
|
Kasstroomconversie (ebitda)
|
-
|
59,79%
|
84,32%
|
25,69%
|
-
|
69,72%
|
80,74%
|
66,41%
|
Kasstroomconversie (nettowinst)
|
-
|
50,81%
|
63,55%
|
35,55%
|
-
|
68,96%
|
82,48%
|
72,71%
|
Dividend per aandeel
2 |
0,3000
|
0,3000
|
0,3000
|
0,3000
|
-
|
0,3213
|
0,4726
|
0,5392
|
Datum van publicatie
|
27-02-20
|
25-02-21
|
09-02-22
|
21-02-23
|
26-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
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 |
858,6
|
1.090
|
734,1
|
969,3
|
900,4
|
1.027
|
953,5
|
791,4
|
419,5
|
508,1
|
597,6
|
760,6
|
737,3
|
1.066
|
1.295
|
1.437
|
-
|
-
|
EBITDA
1 |
-
|
-
|
-
|
597,7
|
260,6
|
262,3
|
305,1
|
969,6
|
-
|
-
|
-
|
-
|
-
|
320,4
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
253,6
|
356
|
255,5
|
252,1
|
415,1
|
24,03
|
72,05
|
226,2
|
214,3
|
240,6
|
323,8
|
429,9
|
451,9
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
26,17%
|
39,53%
|
24,88%
|
26,44%
|
52,45%
|
5,73%
|
14,18%
|
37,86%
|
28,18%
|
32,63%
|
30,38%
|
33,2%
|
31,44%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
579,1
|
365
|
356
|
426,5
|
307
|
324,5
|
24,03
|
71,61
|
161,1
|
215,5
|
240,5
|
501
|
602
|
562
|
-
|
-
|
Nettowinst (verlies)
1 |
-
|
601,5
|
502,2
|
316,7
|
306,1
|
374,9
|
318
|
300,4
|
19,72
|
62,14
|
174,9
|
217,2
|
223,4
|
348,9
|
465,5
|
516,5
|
-
|
-
|
Nettomarge
|
-
|
55,21%
|
68,41%
|
32,67%
|
33,99%
|
36,5%
|
33,35%
|
37,96%
|
4,7%
|
12,23%
|
29,27%
|
28,55%
|
30,3%
|
32,72%
|
35,95%
|
35,94%
|
-
|
-
|
WPA
2 |
-
|
-
|
0,4400
|
0,2800
|
0,2700
|
0,3300
|
0,2800
|
0,2700
|
0,0200
|
0,0500
|
0,1300
|
0,1900
|
0,2000
|
0,2400
|
0,3250
|
0,3400
|
0,3600
|
0,3800
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27-02-20
|
14-08-20
|
25-02-21
|
09-02-22
|
28-04-22
|
09-08-22
|
30-10-22
|
21-02-23
|
28-04-23
|
23-08-23
|
30-10-23
|
26-02-24
|
25-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
7.358
|
5.475
|
5.091
|
5.859
|
-
|
7.305
|
8.344
|
9.679
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
561
|
527
|
462
|
-
|
940
|
1.825
|
2.005
|
ROE (netto-inkomsten/eigen vermogen)
|
17,7%
|
14,3%
|
9,93%
|
14,2%
|
4,44%
|
12%
|
16,6%
|
19,3%
|
ROA (netto-inkomsten/totale activa)
|
15,6%
|
13,6%
|
9,54%
|
13,2%
|
-
|
11,4%
|
16,3%
|
18,9%
|
Totale activa
1 |
5.981
|
8.100
|
8.689
|
9.826
|
-
|
12.001
|
13.561
|
14.561
|
Nettoactief per aandeel
2 |
6,490
|
7,140
|
7,420
|
8,740
|
8,950
|
9,970
|
11,40
|
13,00
|
Cashflow per aandeel
2 |
0,7700
|
0,8800
|
0,6000
|
0,6100
|
-
|
1,080
|
1,830
|
2,490
|
Capex
1 |
21,6
|
439
|
153
|
227
|
-
|
355
|
424
|
471
|
Capex/omzet
|
1,24%
|
24,09%
|
5,99%
|
6,18%
|
-
|
8,62%
|
6,73%
|
5,98%
|
Datum van publicatie
|
27-02-20
|
25-02-21
|
09-02-22
|
21-02-23
|
26-02-24
|
-
|
-
|
-
|
Laatste slotkoers
50,77
CNY Gemiddelde koersdoel
71,04
CNY Spread / Gemiddelde doel +39,92% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -13,60% | 7,91 mld. | | +6,26% | 5,57 mld. | | +36,54% | 4,31 mld. | | +13,40% | 1,2 mld. | | +2,14% | 1,14 mld. | | +1,97% | 1,04 mld. | | -3,12% | 959 mln. | | -13,90% | 921 mln. | | -32,01% | 742 mln. | | +62,41% | 539 mln. |
Geheugenspaanders (RAM)
|