slotkoers
Shanghai S.E.
00:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1,519
USD
|
+1,20%
|
|
+1,61%
|
+20,65%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
25.078
|
43.320
|
55.505
|
55.491
|
28.723
|
26.945
|
-
|
-
|
Bedrijfswaarde
1 |
34.508
|
52.978
|
64.461
|
63.440
|
34.223
|
32.753
|
31.249
|
26.945
|
K/w-verhouding
|
25,2
x
|
448
x
|
607
x
|
550
x
|
31,9
x
|
19,6
x
|
15,5
x
|
14,3
x
|
Dividendrendement
|
2,09%
|
0,11%
|
0,09%
|
0,1%
|
1,67%
|
2,54%
|
3,07%
|
3,36%
|
Marktkapitalisatie/omzet
|
1,66
x
|
4,38
x
|
4,9
x
|
5,04
x
|
1,96
x
|
1,71
x
|
1,58
x
|
1,51
x
|
Bedrijfswaarde/omzet
|
2,29
x
|
5,35
x
|
5,68
x
|
5,76
x
|
2,34
x
|
2,08
x
|
1,84
x
|
1,51
x
|
Bedrijfswaarde/EBITDA
|
11
x
|
33,5
x
|
37,9
x
|
42,7
x
|
12,2
x
|
8,63
x
|
7,47
x
|
5,4
x
|
Bedrijfswaarde/FCF
|
21,5
x
|
-
|
42,1
x
|
36,1
x
|
7,71
x
|
10,7
x
|
8,81
x
|
5,61
x
|
FCF Yield
|
4,65%
|
-
|
2,38%
|
2,77%
|
13%
|
9,37%
|
11,4%
|
17,8%
|
Price to Book
|
2,07
x
|
3,88
x
|
3,77
x
|
3,77
x
|
1,92
x
|
1,67
x
|
1,51
x
|
1,46
x
|
Aantal aandelen (in duizenden)
|
957.936
|
957.936
|
1.070.044
|
1.070.044
|
1.070.044
|
1.070.044
|
-
|
-
|
Referentieprijs
2 |
28,71
|
51,53
|
58,60
|
58,35
|
29,90
|
27,60
|
27,60
|
27,60
|
Datum van publicatie
|
27-03-20
|
30-03-21
|
28-03-22
|
28-03-23
|
01-04-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
15.099
|
9.898
|
11.339
|
11.008
|
14.649
|
15.719
|
17.014
|
17.849
|
EBITDA
1 |
3.151
|
1.581
|
1.701
|
1.486
|
2.804
|
3.797
|
4.183
|
4.990
|
Bedrijfsresultaat (EBIT)
1 |
1.763
|
277,7
|
577,4
|
461,7
|
1.801
|
2.572
|
3.053
|
3.318
|
Operationele Marge
|
11,68%
|
2,81%
|
5,09%
|
4,19%
|
12,29%
|
16,36%
|
17,94%
|
18,59%
|
Resultaat voor belastingen (EBT)
1 |
1.759
|
303,6
|
604,8
|
494,8
|
1.793
|
2.555
|
3.123
|
3.283
|
Nettowinst (verlies)
1 |
1.092
|
110,2
|
100,6
|
113,5
|
1.002
|
1.513
|
1.917
|
2.065
|
Nettomarge
|
7,24%
|
1,11%
|
0,89%
|
1,03%
|
6,84%
|
9,63%
|
11,27%
|
11,57%
|
WPA
2 |
1,140
|
0,1151
|
0,0966
|
0,1061
|
0,9362
|
1,406
|
1,785
|
1,928
|
Free Cash Flow
1 |
1.605
|
-
|
1.531
|
1.756
|
4.438
|
3.068
|
3.547
|
4.804
|
FCF-marge
|
10,63%
|
-
|
13,5%
|
15,95%
|
30,3%
|
19,51%
|
20,85%
|
26,92%
|
Kasstroomconversie (ebitda)
|
50,93%
|
-
|
90,02%
|
118,21%
|
158,3%
|
80,79%
|
84,79%
|
96,27%
|
Kasstroomconversie (nettowinst)
|
146,87%
|
-
|
1.521,87%
|
1.547,41%
|
443,04%
|
202,74%
|
184,99%
|
232,66%
|
Dividend per aandeel
2 |
0,6000
|
0,0580
|
0,0530
|
0,0600
|
0,5000
|
0,7005
|
0,8467
|
0,9262
|
Datum van publicatie
|
27-03-20
|
30-03-21
|
28-03-22
|
28-03-23
|
01-04-24
|
-
|
-
|
-
|
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
1 |
3.087
|
2.990
|
2.322
|
2.721
|
3.052
|
2.913
|
2.922
|
3.884
|
4.156
|
3.687
|
3.331
|
4.067
|
4.452
|
3.973
|
3.591
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
197,4
|
169,9
|
-141,2
|
132,1
|
261,5
|
209,4
|
244
|
642,8
|
703,8
|
210,1
|
305,2
|
791,6
|
1.006
|
649,8
|
-
|
Operationele Marge
|
6,39%
|
5,68%
|
-6,08%
|
4,86%
|
8,57%
|
7,19%
|
8,35%
|
16,55%
|
16,93%
|
5,7%
|
9,16%
|
19,46%
|
22,6%
|
16,36%
|
-
|
Resultaat voor belastingen (EBT)
|
207,2
|
172
|
-128,6
|
118,7
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
92,12
|
3,852
|
-120
|
2,05
|
159,9
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
2,98%
|
0,13%
|
-5,17%
|
0,08%
|
5,24%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
0,0900
|
0,0100
|
-0,1122
|
0,002000
|
0,1500
|
0,0700
|
0,1217
|
0,3700
|
0,4200
|
0,0300
|
0,1591
|
0,3914
|
0,5308
|
0,3090
|
-
|
Dividend per aandeel
|
-
|
0,0530
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
29-10-21
|
28-03-22
|
29-04-22
|
30-08-22
|
28-10-22
|
28-03-23
|
28-04-23
|
29-08-23
|
30-10-23
|
01-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
9.430
|
9.658
|
8.955
|
7.949
|
5.501
|
5.808
|
4.305
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,993
x
|
6,108
x
|
5,264
x
|
5,351
x
|
1,962
x
|
1,53
x
|
1,029
x
|
-
|
Free Cash Flow
1 |
1.605
|
-
|
1.531
|
1.756
|
4.438
|
3.068
|
3.547
|
4.804
|
ROE (netto-inkomsten/eigen vermogen)
|
8,35%
|
0,85%
|
0,69%
|
0,68%
|
5,84%
|
8,55%
|
9,77%
|
10,3%
|
ROA (netto-inkomsten/totale activa)
|
2,77%
|
0,28%
|
0,23%
|
0,24%
|
-
|
3,19%
|
3,75%
|
4,01%
|
Totale activa
1 |
39.497
|
38.807
|
43.446
|
48.008
|
-
|
47.410
|
51.105
|
51.440
|
Nettoactief per aandeel
2 |
13,80
|
13,30
|
15,50
|
15,50
|
15,60
|
16,50
|
18,30
|
18,90
|
Cashflow per aandeel
2 |
2,750
|
0,1600
|
1,990
|
2,090
|
4,820
|
2,990
|
3,380
|
3,700
|
Capex
1 |
1.033
|
688
|
538
|
482
|
724
|
648
|
891
|
950
|
Capex/omzet
|
6,84%
|
6,95%
|
4,74%
|
4,37%
|
4,94%
|
4,12%
|
5,24%
|
5,32%
|
Datum van publicatie
|
27-03-20
|
30-03-21
|
28-03-22
|
28-03-23
|
01-04-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
27,6
CNY Gemiddelde koersdoel
35,68
CNY Spread / Gemiddelde doel +29,28% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +19,80% | 12,57 mld. | | -16,77% | 6,95 mld. | | -8,23% | 5,95 mld. | | +5,08% | 5,91 mld. | | +5,97% | 2,58 mld. | | +7,49% | 2,57 mld. | | +26,90% | 2,31 mld. | | -3,46% | 2,32 mld. | | +10,26% | 2,17 mld. |
Hotels & Motels
|