slotkoers
Shanghai S.E.
00:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
17,37
CNY
|
+2,36%
|
|
+3,76%
|
-3,29%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
22.147
|
34.466
|
29.859
|
19.095
|
25.139
|
24.441
|
-
|
-
|
Bedrijfswaarde
1 |
36.309
|
46.537
|
42.494
|
33.295
|
39.731
|
36.700
|
36.642
|
35.475
|
K/w-verhouding
|
23,2
x
|
51,8
x
|
-8,02
x
|
48,4
x
|
23
x
|
17
x
|
13,2
x
|
11,7
x
|
Dividendrendement
|
0,39%
|
0,59%
|
-
|
0,71%
|
1,45%
|
2,01%
|
2,47%
|
2,67%
|
Marktkapitalisatie/omzet
|
0,36
x
|
0,72
x
|
0,65
x
|
0,38
x
|
0,45
x
|
0,41
x
|
0,37
x
|
0,34
x
|
Bedrijfswaarde/omzet
|
0,59
x
|
0,97
x
|
0,93
x
|
0,67
x
|
0,71
x
|
0,61
x
|
0,55
x
|
0,49
x
|
Bedrijfswaarde/EBITDA
|
7,81
x
|
13,4
x
|
26
x
|
11,1
x
|
11,1
x
|
6,47
x
|
5,66
x
|
5,04
x
|
Bedrijfswaarde/FCF
|
-810
x
|
-442
x
|
-46,1
x
|
-32,2
x
|
50,3
x
|
14,4
x
|
10,4
x
|
6,73
x
|
FCF Yield
|
-0,12%
|
-0,23%
|
-2,17%
|
-3,1%
|
1,99%
|
6,93%
|
9,58%
|
14,9%
|
Price to Book
|
1,76
x
|
2,29
x
|
2,64
x
|
1,57
x
|
1,86
x
|
1,67
x
|
1,51
x
|
1,4
x
|
Aantal aandelen (in duizenden)
|
1.237.263
|
1.359.085
|
1.359.085
|
1.359.085
|
1.399.702
|
1.407.056
|
-
|
-
|
Referentieprijs
2 |
17,90
|
25,36
|
21,97
|
14,05
|
17,96
|
17,37
|
17,37
|
17,37
|
Datum van publicatie
|
21-04-20
|
30-03-21
|
25-04-22
|
30-03-23
|
13-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
61.699
|
47.890
|
45.670
|
49.793
|
55.728
|
60.001
|
66.780
|
71.980
|
EBITDA
1 |
4.650
|
3.475
|
1.636
|
3.007
|
3.593
|
5.676
|
6.473
|
7.041
|
Bedrijfsresultaat (EBIT)
1 |
1.539
|
487,1
|
-3.878
|
291,6
|
1.771
|
1.985
|
3.057
|
3.523
|
Operationele Marge
|
2,49%
|
1,02%
|
-8,49%
|
0,59%
|
3,18%
|
3,31%
|
4,58%
|
4,89%
|
Resultaat voor belastingen (EBT)
1 |
1.511
|
493,8
|
-3.889
|
479,8
|
1.762
|
2.233
|
2.860
|
3.342
|
Nettowinst (verlies)
1 |
940,1
|
616,2
|
-3.753
|
394,2
|
1.083
|
1.399
|
1.829
|
2.073
|
Nettomarge
|
1,52%
|
1,29%
|
-8,22%
|
0,79%
|
1,94%
|
2,33%
|
2,74%
|
2,88%
|
WPA
2 |
0,7700
|
0,4900
|
-2,740
|
0,2900
|
0,7800
|
1,021
|
1,315
|
1,487
|
Free Cash Flow
1 |
-44,8
|
-105,4
|
-922,2
|
-1.033
|
789,3
|
2.544
|
3.510
|
5.270
|
FCF-marge
|
-0,07%
|
-0,22%
|
-2,02%
|
-2,07%
|
1,42%
|
4,24%
|
5,26%
|
7,32%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
21,97%
|
44,82%
|
54,22%
|
74,85%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
72,87%
|
181,88%
|
191,87%
|
254,29%
|
Dividend per aandeel
2 |
0,0700
|
0,1500
|
-
|
0,1000
|
0,2600
|
0,3496
|
0,4284
|
0,4632
|
Datum van publicatie
|
21-04-20
|
30-03-21
|
25-04-22
|
30-03-23
|
13-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2020 S2
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
-
|
27.360
|
11.563
|
-
|
11.190
|
12.823
|
14.050
|
26.873
|
13.222
|
13.792
|
27.014
|
14.296
|
14.418
|
28.714
|
13.278
|
14.362
|
17.117
|
16.564
|
15.776
|
16.456
|
EBITDA
1 |
-
|
-
|
-
|
-
|
711,7
|
688,1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.071
|
1.300
|
1.243
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
1.392
|
-3.667
|
-
|
94,52
|
382,3
|
81,69
|
464
|
233,7
|
473,9
|
-
|
463,9
|
-
|
-
|
516,8
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
5,09%
|
-31,71%
|
-
|
0,84%
|
2,98%
|
0,58%
|
1,73%
|
1,77%
|
3,44%
|
-
|
3,25%
|
-
|
-
|
3,89%
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
1.401
|
-3.678
|
-
|
95,81
|
382,7
|
268,3
|
650,9
|
235,1
|
474,2
|
-
|
466,6
|
586,4
|
1.053
|
518
|
491,4
|
670,1
|
625,5
|
-
|
-
|
Nettowinst (verlies)
1 |
-539,1
|
1.155
|
-3.771
|
-
|
52,48
|
236,5
|
263,2
|
-
|
200,2
|
275,3
|
475,5
|
303,2
|
304,5
|
607,7
|
306,5
|
304,3
|
415
|
387,3
|
-
|
-
|
Nettomarge
|
-
|
4,22%
|
-32,62%
|
-
|
0,47%
|
1,84%
|
1,87%
|
-
|
1,51%
|
2%
|
1,76%
|
2,12%
|
2,11%
|
2,12%
|
2,31%
|
2,12%
|
2,42%
|
2,34%
|
-
|
-
|
WPA
2 |
-
|
-
|
-2,750
|
-0,1200
|
0,0400
|
0,1800
|
0,1900
|
-
|
0,1500
|
0,2000
|
-
|
0,2100
|
0,2200
|
-
|
0,2200
|
0,2224
|
0,3033
|
0,2831
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
0,1000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,3370
|
-
|
-
|
Datum van publicatie
|
28-08-20
|
30-03-21
|
25-04-22
|
25-04-22
|
23-08-22
|
24-10-22
|
30-03-23
|
30-03-23
|
25-04-23
|
21-08-23
|
21-08-23
|
23-10-23
|
13-03-24
|
13-03-24
|
25-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
14.162
|
12.071
|
12.635
|
14.200
|
14.593
|
12.259
|
12.201
|
11.034
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,046
x
|
3,474
x
|
7,725
x
|
4,722
x
|
4,062
x
|
2,16
x
|
1,885
x
|
1,567
x
|
Free Cash Flow
1 |
-44,8
|
-105
|
-922
|
-1.033
|
789
|
2.544
|
3.510
|
5.271
|
ROE (netto-inkomsten/eigen vermogen)
|
7,52%
|
4,61%
|
-28%
|
3,35%
|
8,4%
|
9,92%
|
11,7%
|
12,3%
|
ROA (netto-inkomsten/totale activa)
|
1,62%
|
1,09%
|
-6,98%
|
0,75%
|
-
|
2,38%
|
2,99%
|
3,3%
|
Totale activa
1 |
58.136
|
56.582
|
53.795
|
52.720
|
-
|
58.846
|
61.161
|
62.777
|
Nettoactief per aandeel
2 |
10,20
|
11,10
|
8,310
|
8,960
|
9,640
|
10,40
|
11,50
|
12,40
|
Cashflow per aandeel
2 |
3,170
|
2,280
|
1,330
|
1,590
|
2,790
|
3,320
|
3,570
|
4,390
|
Capex
1 |
3.964
|
3.226
|
2.744
|
3.202
|
3.140
|
3.300
|
3.193
|
3.187
|
Capex/omzet
|
6,43%
|
6,74%
|
6,01%
|
6,43%
|
5,63%
|
5,5%
|
4,78%
|
4,43%
|
Datum van publicatie
|
21-04-20
|
30-03-21
|
25-04-22
|
30-03-23
|
13-03-24
|
-
|
-
|
-
|
Laatste slotkoers
17,37
CNY Gemiddelde koersdoel
22,05
CNY Spread / Gemiddelde doel +26,93% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -3,29% | 3,37 mld. | | +29,62% | 50,98 mld. | | +25,77% | 20,39 mld. | | -20,63% | 19,42 mld. | | +31,67% | 17,27 mld. | | +1,48% | 15,84 mld. | | -18,75% | 13,35 mld. | | +31,97% | 11,74 mld. | | +28,58% | 10,66 mld. | | +30,12% | 10,21 mld. |
Auto, Vrachtwagen & Motorfiets Onderdelen - Andere
|