slotkoers
Shanghai S.E.
00:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
9,11
CNY
|
+6,18%
|
|
+12,75%
|
-20,16%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
86.929
|
78.522
|
65.836
|
46.191
|
25.737
|
20.549
|
-
|
-
|
Bedrijfswaarde
1 |
90.870
|
104.593
|
101.677
|
85.994
|
63.649
|
74.261
|
64.264
|
74.839
|
K/w-verhouding
|
6,9
x
|
5,14
x
|
5,22
x
|
33,1
x
|
34,6
x
|
31,7
x
|
13,5
x
|
20,9
x
|
Dividendrendement
|
4,39%
|
5,89%
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
1,01
x
|
0,54
x
|
0,39
x
|
0,4
x
|
0,22
x
|
0,21
x
|
0,23
x
|
0,22
x
|
Bedrijfswaarde/omzet
|
1,06
x
|
0,72
x
|
0,6
x
|
0,74
x
|
0,53
x
|
0,74
x
|
0,71
x
|
0,79
x
|
Bedrijfswaarde/EBITDA
|
5,06
x
|
4,68
x
|
5,5
x
|
26,1
x
|
13,4
x
|
12,8
x
|
9,09
x
|
9,92
x
|
Bedrijfswaarde/FCF
|
3,49
x
|
-5,22
x
|
16,7
x
|
13,2
x
|
7,45
x
|
-15,7
x
|
-14
x
|
-
|
FCF Yield
|
28,7%
|
-19,1%
|
5,97%
|
7,58%
|
13,4%
|
-6,39%
|
-7,14%
|
-
|
Price to Book
|
2,27
x
|
1,55
x
|
1,11
x
|
0,78
x
|
0,43
x
|
0,34
x
|
0,31
x
|
0,32
x
|
Aantal aandelen (in duizenden)
|
2.245.061
|
2.254.443
|
2.260.064
|
2.253.243
|
2.255.623
|
2.255.623
|
-
|
-
|
Referentieprijs
2 |
38,72
|
34,83
|
29,13
|
20,50
|
11,41
|
9,110
|
9,110
|
9,110
|
Datum van publicatie
|
27-03-20
|
26-03-21
|
30-03-22
|
31-03-23
|
28-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
85.847
|
145.475
|
168.232
|
115.457
|
119.174
|
99.887
|
90.282
|
95.240
|
EBITDA
1 |
17.971
|
22.345
|
18.488
|
3.299
|
4.753
|
5.815
|
7.067
|
7.541
|
Bedrijfsresultaat (EBIT)
1 |
17.648
|
22.018
|
18.227
|
3.033
|
4.474
|
4.078
|
5.712
|
4.866
|
Operationele Marge
|
20,56%
|
15,14%
|
10,83%
|
2,63%
|
3,75%
|
4,08%
|
6,33%
|
5,11%
|
Resultaat voor belastingen (EBT)
1 |
17.813
|
22.237
|
18.318
|
3.115
|
4.572
|
3.801
|
4.808
|
5.057
|
Nettowinst (verlies)
1 |
12.654
|
15.256
|
12.598
|
1.394
|
737,1
|
744,9
|
1.290
|
981
|
Nettomarge
|
14,74%
|
10,49%
|
7,49%
|
1,21%
|
0,62%
|
0,75%
|
1,43%
|
1,03%
|
WPA
2 |
5,610
|
6,780
|
5,580
|
0,6200
|
0,3300
|
0,2875
|
0,6741
|
0,4353
|
Free Cash Flow
1 |
26.044
|
-20.018
|
6.071
|
6.523
|
8.547
|
-4.745
|
-4.591
|
-
|
FCF-marge
|
30,34%
|
-13,76%
|
3,61%
|
5,65%
|
7,17%
|
-4,75%
|
-5,09%
|
-
|
Kasstroomconversie (ebitda)
|
144,92%
|
-
|
32,84%
|
197,69%
|
179,82%
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
205,82%
|
-
|
48,19%
|
467,96%
|
1.159,52%
|
-
|
-
|
-
|
Dividend per aandeel
2 |
1,700
|
2,050
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27-03-20
|
26-03-21
|
30-03-22
|
31-03-23
|
28-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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
|
2025 Q1
|
---|
Omzet
|
30.017
|
59.109
|
18.678
|
24.125
|
18.951
|
53.703
|
16.252
|
25.516
|
29.511
|
47.895
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
3.397
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
2.723
|
8.728
|
770,1
|
3.643
|
600,3
|
-1.981
|
928,4
|
2.381
|
180,3
|
984,6
|
773,8
|
2.321
|
1.161
|
3.482
|
767,8
|
Operationele Marge
|
9,07%
|
14,77%
|
4,12%
|
15,1%
|
3,17%
|
-3,69%
|
5,71%
|
9,33%
|
0,61%
|
2,06%
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
0,7000
|
2,980
|
0,2300
|
1,100
|
0,1500
|
-0,8600
|
0,2900
|
0,7200
|
0,0900
|
-0,7700
|
0,1804
|
0,5412
|
0,2706
|
0,8118
|
0,1709
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
28-10-21
|
30-03-22
|
29-04-22
|
30-08-22
|
28-10-22
|
31-03-23
|
28-04-23
|
30-08-23
|
27-10-23
|
28-03-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.942
|
26.071
|
35.841
|
39.802
|
37.912
|
53.713
|
43.715
|
54.290
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,2193
x
|
1,167
x
|
1,939
x
|
12,06
x
|
7,977
x
|
9,238
x
|
6,186
x
|
7,199
x
|
Free Cash Flow
1 |
26.044
|
-20.018
|
6.071
|
6.523
|
8.547
|
-4.745
|
-4.591
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
36,9%
|
33,9%
|
22,7%
|
2,34%
|
1,23%
|
0,94%
|
3,24%
|
1,47%
|
ROA (netto-inkomsten/totale activa)
|
3,19%
|
3,05%
|
2,35%
|
-
|
0,18%
|
0,11%
|
0,43%
|
0,54%
|
Totale activa
1 |
396.181
|
499.862
|
536.023
|
-
|
415.972
|
709.448
|
299.599
|
183.030
|
Nettoactief per aandeel
2 |
17,00
|
22,40
|
26,20
|
26,40
|
26,60
|
27,10
|
29,30
|
28,10
|
Cashflow per aandeel
2 |
19,30
|
0,1700
|
9,740
|
6,440
|
4,500
|
5,250
|
4,620
|
4,480
|
Capex
1 |
17.536
|
20.400
|
15.913
|
8.012
|
1.611
|
9.160
|
8.398
|
516
|
Capex/omzet
|
20,43%
|
14,02%
|
9,46%
|
6,94%
|
1,35%
|
9,17%
|
9,3%
|
0,54%
|
Datum van publicatie
|
27-03-20
|
26-03-21
|
30-03-22
|
31-03-23
|
28-03-24
|
-
|
-
|
-
|
Laatste slotkoers
9,11
CNY Gemiddelde koersdoel
9,647
CNY Spread / Gemiddelde doel +5,89% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -20,16% | 2,84 mld. | | +36,16% | 27,94 mld. | | -13,74% | 26,97 mld. | | +25,00% | 26,95 mld. | | -0,71% | 25,32 mld. | | +44,49% | 22,58 mld. | | +2,78% | 19,59 mld. | | +1,45% | 19,52 mld. | | +28,54% | 16,23 mld. | | -14,80% | 14,98 mld. |
andere onroerend goed ontwikkeling & transacties
|