slotkoers
Shanghai S.E.
00:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
15,51
CNY
|
-0,70%
|
|
-2,08%
|
+17,68%
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
54.627
|
62.296
|
60.185
|
85.499
|
80.729
|
115.614
|
115.614
|
-
|
Bedrijfswaarde
1 |
182.412
|
185.250
|
182.051
|
208.142
|
208.192
|
241.034
|
242.889
|
245.911
|
K/w-verhouding
|
12,9
x
|
13,7
x
|
11,1
x
|
35,8
x
|
20,8
x
|
17
x
|
14,9
x
|
13,8
x
|
Dividendrendement
|
2,8%
|
2,67%
|
3,24%
|
1,43%
|
2,54%
|
2,6%
|
2,93%
|
3,13%
|
Marktkapitalisatie/omzet
|
1,33
x
|
1,47
x
|
1,53
x
|
1,96
x
|
1,6
x
|
2,08
x
|
1,98
x
|
1,89
x
|
Bedrijfswaarde/omzet
|
4,45
x
|
4,37
x
|
4,63
x
|
4,76
x
|
4,12
x
|
4,33
x
|
4,15
x
|
4,02
x
|
Bedrijfswaarde/EBITDA
|
10,8
x
|
10,4
x
|
9,66
x
|
13,9
x
|
10,9
x
|
7,95
x
|
7,41
x
|
7,11
x
|
Bedrijfswaarde/FCF
|
20,3
x
|
18
x
|
17,2
x
|
38,6
x
|
30,7
x
|
313
x
|
-49,5
x
|
-70,9
x
|
FCF Yield
|
4,93%
|
5,57%
|
5,8%
|
2,59%
|
3,26%
|
0,32%
|
-2,02%
|
-1,41%
|
Price to Book
|
1,62
x
|
1,54
x
|
1,45
x
|
1,87
x
|
1,65
x
|
1,97
x
|
1,83
x
|
1,7
x
|
Aantal aandelen (in duizenden)
|
6.786.023
|
6.786.023
|
6.965.873
|
7.454.180
|
7.454.180
|
7.454.180
|
7.454.180
|
-
|
Referentieprijs
2 |
8,050
|
9,180
|
8,640
|
11,47
|
10,83
|
15,51
|
15,51
|
15,51
|
Datum van publicatie
|
28-03-19
|
17-04-20
|
28-04-21
|
28-04-22
|
28-04-23
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
41.011
|
42.433
|
39.320
|
43.682
|
50.489
|
55.656
|
58.520
|
61.148
|
EBITDA
1 |
16.881
|
17.813
|
18.846
|
14.999
|
19.034
|
30.305
|
32.771
|
34.594
|
Bedrijfsresultaat (EBIT)
1 |
9.684
|
10.237
|
11.606
|
6.414
|
9.412
|
15.794
|
18.192
|
19.665
|
Operationele Marge
|
23,61%
|
24,12%
|
29,52%
|
14,68%
|
18,64%
|
28,38%
|
31,09%
|
32,16%
|
Resultaat voor belastingen (EBT)
1 |
9.729
|
10.317
|
11.710
|
6.549
|
9.433
|
14.997
|
17.118
|
18.392
|
Nettowinst (verlies)
1 |
4.364
|
4.755
|
5.516
|
2.437
|
4.079
|
6.797
|
7.751
|
8.391
|
Nettomarge
|
10,64%
|
11,21%
|
14,03%
|
5,58%
|
8,08%
|
12,21%
|
13,25%
|
13,72%
|
WPA
2 |
0,6256
|
0,6705
|
0,7770
|
0,3202
|
0,5213
|
0,9109
|
1,038
|
1,124
|
Free Cash Flow
1 |
8.994
|
10.317
|
10.555
|
5.389
|
6.787
|
770
|
-4.907
|
-3.466
|
FCF-marge
|
21,93%
|
24,31%
|
26,84%
|
12,34%
|
13,44%
|
1,38%
|
-8,39%
|
-5,67%
|
Kasstroomconversie (ebitda)
|
53,28%
|
57,92%
|
56,01%
|
35,93%
|
35,66%
|
2,54%
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
206,1%
|
216,96%
|
191,36%
|
221,16%
|
166,37%
|
11,33%
|
-
|
-
|
Dividend per aandeel
2 |
0,2250
|
0,2453
|
0,2800
|
0,1635
|
0,2750
|
0,4035
|
0,4540
|
0,4860
|
Datum van publicatie
|
28-03-19
|
17-04-20
|
28-04-21
|
28-04-22
|
28-04-23
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S1
|
2021 Q2
|
2021 Q3
|
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
|
---|
Omzet
1 |
-
|
-
|
13.021
|
11.372
|
-
|
11.652
|
15.477
|
12.318
|
-
|
13.111
|
16.182
|
13.477
|
11.626
|
14.532
|
17.439
|
14.532
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
2.544
|
2.795
|
-1.315
|
-
|
2.784
|
4.012
|
355
|
-
|
3.263
|
5.666
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
21,47%
|
-11,57%
|
-
|
23,9%
|
25,92%
|
2,88%
|
-
|
24,89%
|
35,02%
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
2.853
|
-1.339
|
-
|
2.811
|
3.994
|
341,9
|
-
|
3.282
|
5.749
|
2.644
|
3.361
|
4.202
|
5.042
|
4.202
|
Nettowinst (verlies)
1 |
2.276
|
1.117
|
1.124
|
-1.024
|
1.038
|
1.310
|
1.778
|
-46,96
|
1.614
|
1.723
|
2.715
|
422,5
|
1.475
|
1.843
|
2.212
|
1.843
|
Nettomarge
|
-
|
-
|
8,64%
|
-9,01%
|
-
|
11,25%
|
11,49%
|
-0,38%
|
-
|
13,14%
|
16,78%
|
3,14%
|
12,68%
|
12,68%
|
12,68%
|
12,68%
|
WPA
2 |
-
|
0,1500
|
0,1600
|
-0,1600
|
-
|
0,1700
|
0,2300
|
-0,0100
|
-
|
0,2300
|
0,3500
|
0,0567
|
0,1978
|
0,2473
|
0,2967
|
0,2473
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,4946
|
-
|
Datum van publicatie
|
25-08-19
|
30-08-21
|
29-10-21
|
28-04-22
|
28-04-22
|
30-08-22
|
28-10-22
|
28-04-23
|
28-04-23
|
29-08-23
|
27-10-23
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
1 |
127.784
|
122.955
|
121.866
|
122.643
|
127.463
|
125.420
|
127.275
|
130.296
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
7,57
x
|
6,903
x
|
6,466
x
|
8,177
x
|
6,697
x
|
4,139
x
|
3,884
x
|
3,766
x
|
Free Cash Flow
1 |
8.994
|
10.317
|
10.555
|
5.389
|
6.787
|
770
|
-4.907
|
-3.466
|
ROE (netto-inkomsten/eigen vermogen)
|
12,4%
|
11,7%
|
13,8%
|
5,34%
|
8,25%
|
11,9%
|
12,6%
|
12,6%
|
ROA (netto-inkomsten/totale activa)
|
2,04%
|
2,14%
|
2,43%
|
1,04%
|
-
|
2,47%
|
2,73%
|
2,84%
|
Totale activa
1 |
214.452
|
222.738
|
226.794
|
235.140
|
-
|
275.198
|
284.442
|
295.861
|
Nettoactief per aandeel
2 |
4,970
|
5,950
|
5,960
|
6,140
|
6,550
|
7,870
|
8,490
|
9,120
|
Cashflow per aandeel
2 |
2,830
|
3,000
|
2,980
|
1,960
|
2,950
|
3,330
|
4,380
|
4,120
|
Capex
1 |
10.224
|
10.037
|
10.188
|
9.242
|
15.177
|
14.986
|
19.610
|
20.540
|
Capex/omzet
|
24,93%
|
23,65%
|
25,91%
|
21,16%
|
30,06%
|
26,93%
|
33,51%
|
33,59%
|
Datum van publicatie
|
28-03-19
|
17-04-20
|
28-04-21
|
28-04-22
|
28-04-23
|
-
|
-
|
-
|
Laatste slotkoers
15,51
CNY Gemiddelde koersdoel
16,08
CNY Spread / Gemiddelde doel +3,65% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +17,68% | 15,95 mld. | | +14,41% | 41,39 mld. | | +12,65% | 27,36 mld. | | +25,58% | 12,07 mld. | | +21,90% | 8,9 mld. | | +22,76% | 6,41 mld. | | +56,88% | 5,9 mld. | | +33,57% | 5,08 mld. | | -1,01% | 4,17 mld. | | 0,00% | 3,72 mld. |
Onafhankelijke stroomproducenten - NEC
|