slotkoers
Shanghai S.E.
00:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
22,52
CNY
|
+0,72%
|
|
-7,29%
|
+17,11%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
27.012
|
45.289
|
49.360
|
29.793
|
28.167
|
32.958
|
-
|
-
|
Bedrijfswaarde
1 |
32.245
|
45.006
|
54.206
|
35.741
|
36.465
|
41.597
|
41.220
|
39.674
|
K/w-verhouding
|
16,7
x
|
19,9
x
|
63
x
|
102
x
|
20,2
x
|
15
x
|
12,8
x
|
9,65
x
|
Dividendrendement
|
1,88%
|
1,39%
|
0,44%
|
0,29%
|
1,49%
|
1,94%
|
2,6%
|
3,06%
|
Marktkapitalisatie/omzet
|
1,57
x
|
2,46
x
|
2,66
x
|
1,75
x
|
1,4
x
|
1,32
x
|
1,11
x
|
0,99
x
|
Bedrijfswaarde/omzet
|
1,88
x
|
2,45
x
|
2,92
x
|
2,1
x
|
1,81
x
|
1,66
x
|
1,38
x
|
1,19
x
|
Bedrijfswaarde/EBITDA
|
11,9
x
|
12,9
x
|
26,6
x
|
25,4
x
|
12,7
x
|
9,7
x
|
7,54
x
|
6,76
x
|
Bedrijfswaarde/FCF
|
-
|
-
|
-12,6
x
|
-10,7
x
|
-19,5
x
|
30,7
x
|
-44,7
x
|
9,87
x
|
FCF Yield
|
-
|
-
|
-7,92%
|
-9,33%
|
-5,14%
|
3,26%
|
-2,24%
|
10,1%
|
Price to Book
|
2,56
x
|
2,93
x
|
3,06
x
|
1,57
x
|
1,36
x
|
1,48
x
|
1,37
x
|
1,21
x
|
Aantal aandelen (in duizenden)
|
1.178.012
|
1.287.714
|
1.350.492
|
1.454.732
|
1.464.722
|
1.463.503
|
-
|
-
|
Referentieprijs
2 |
22,93
|
35,17
|
36,55
|
20,48
|
19,23
|
22,52
|
22,52
|
22,52
|
Datum van publicatie
|
13-04-20
|
12-04-21
|
28-04-22
|
28-04-23
|
11-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
17.164
|
18.383
|
18.579
|
17.006
|
20.165
|
24.994
|
29.774
|
33.453
|
EBITDA
1 |
2.711
|
3.481
|
2.037
|
1.408
|
2.882
|
4.287
|
5.470
|
5.871
|
Bedrijfsresultaat (EBIT)
1 |
1.648
|
2.319
|
730,3
|
156,9
|
1.528
|
2.284
|
2.888
|
3.890
|
Operationele Marge
|
9,6%
|
12,61%
|
3,93%
|
0,92%
|
7,58%
|
9,14%
|
9,7%
|
11,63%
|
Resultaat voor belastingen (EBT)
1 |
1.665
|
2.311
|
713,9
|
156,6
|
1.529
|
2.234
|
2.835
|
3.737
|
Nettowinst (verlies)
1 |
1.668
|
2.220
|
788,7
|
291,6
|
1.391
|
2.215
|
2.662
|
3.437
|
Nettomarge
|
9,72%
|
12,08%
|
4,25%
|
1,71%
|
6,9%
|
8,86%
|
8,94%
|
10,28%
|
WPA
2 |
1,370
|
1,770
|
0,5800
|
0,2000
|
0,9500
|
1,503
|
1,754
|
2,333
|
Free Cash Flow
1 |
-
|
-
|
-4.294
|
-3.335
|
-1.874
|
1.354
|
-922,3
|
4.018
|
FCF-marge
|
-
|
-
|
-23,11%
|
-19,61%
|
-9,29%
|
5,42%
|
-3,1%
|
12,01%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
31,59%
|
-
|
68,44%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
61,14%
|
-
|
116,9%
|
Dividend per aandeel
2 |
0,4300
|
0,4900
|
0,1600
|
0,0600
|
0,2860
|
0,4378
|
0,5866
|
0,6887
|
Datum van publicatie
|
13-04-20
|
12-04-21
|
28-04-22
|
28-04-23
|
11-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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 |
4.264
|
4.351
|
4.052
|
4.373
|
4.229
|
4.385
|
4.852
|
5.293
|
5.635
|
5.045
|
6.535
|
7.038
|
7.038
|
-
|
-
|
EBITDA
1 |
-45,73
|
-
|
330
|
543,3
|
-
|
-
|
-
|
-
|
-
|
-
|
1.088
|
1.172
|
1.172
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-198,8
|
-164,6
|
185,6
|
67,7
|
68,26
|
-
|
381,6
|
440,7
|
497,3
|
-
|
695,6
|
749,1
|
749,1
|
-
|
-
|
Operationele Marge
|
-4,66%
|
-3,78%
|
4,58%
|
1,55%
|
1,61%
|
-
|
7,87%
|
8,33%
|
8,82%
|
-
|
10,64%
|
10,64%
|
10,64%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-217,2
|
-163,1
|
182,6
|
70,02
|
67,15
|
-
|
380,7
|
439,9
|
496,1
|
-
|
621,2
|
669
|
669
|
-
|
-
|
Nettowinst (verlies)
1 |
-140
|
-91,89
|
202,6
|
105,4
|
75,44
|
-
|
347,2
|
398,6
|
431,1
|
-
|
559,1
|
602,1
|
602,1
|
-
|
-
|
Nettomarge
|
-3,28%
|
-2,11%
|
5%
|
2,41%
|
1,78%
|
-
|
7,16%
|
7,53%
|
7,65%
|
-
|
8,56%
|
8,56%
|
8,56%
|
-
|
-
|
WPA
2 |
-0,1000
|
-0,0700
|
0,1500
|
0,0700
|
0,0500
|
-
|
0,2300
|
0,2700
|
0,3000
|
-
|
0,3786
|
0,4077
|
0,4077
|
-
|
-
|
Dividend per aandeel
2 |
0,1600
|
-
|
-
|
-
|
0,0600
|
-
|
-
|
-
|
-
|
0,0910
|
-
|
-
|
0,4368
|
-
|
-
|
Datum van publicatie
|
28-04-22
|
29-04-22
|
25-08-22
|
28-10-22
|
28-04-23
|
28-04-23
|
29-08-23
|
23-10-23
|
11-03-24
|
24-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
5.233
|
-
|
4.846
|
5.948
|
8.298
|
8.639
|
8.262
|
6.716
|
Nettokaspositie
1 |
-
|
283
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,93
x
|
-
|
2,379
x
|
4,226
x
|
2,879
x
|
2,015
x
|
1,51
x
|
1,144
x
|
Free Cash Flow
1 |
-
|
-
|
-4.294
|
-3.335
|
-1.874
|
1.354
|
-922
|
4.018
|
ROE (netto-inkomsten/eigen vermogen)
|
16%
|
17,7%
|
4,79%
|
1,58%
|
6,93%
|
10,1%
|
10,9%
|
12,8%
|
ROA (netto-inkomsten/totale activa)
|
6,37%
|
7,95%
|
2,49%
|
-
|
-
|
5,1%
|
4,9%
|
-
|
Totale activa
1 |
26.188
|
27.940
|
31.718
|
-
|
-
|
43.434
|
54.332
|
-
|
Nettoactief per aandeel
2 |
8,960
|
12,00
|
11,90
|
13,00
|
14,20
|
15,30
|
16,40
|
18,60
|
Cashflow per aandeel
2 |
2,330
|
3,120
|
0,3600
|
0,1000
|
0,8100
|
2,540
|
2,740
|
4,060
|
Capex
1 |
2.595
|
2.426
|
4.784
|
3.481
|
3.072
|
3.703
|
3.828
|
3.000
|
Capex/omzet
|
15,12%
|
13,2%
|
25,75%
|
20,47%
|
15,24%
|
14,82%
|
12,86%
|
8,97%
|
Datum van publicatie
|
13-04-20
|
12-04-21
|
28-04-22
|
28-04-23
|
11-03-24
|
-
|
-
|
-
|
Laatste slotkoers
22,52
CNY Gemiddelde koersdoel
30,82
CNY Spread / Gemiddelde doel +36,86% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +17,11% | 4,55 mld. | | +0,51% | 6,62 mld. | | +21,41% | 6,39 mld. | | -7,58% | 5,5 mld. | | +24,89% | 5,03 mld. | | +2,23% | 4,56 mld. | | +8,45% | 3,75 mld. | | +25,05% | 3,65 mld. | | +43,04% | 3,08 mld. | | +27,13% | 2,02 mld. |
Banden- en buizenfabrikanten
|