slotkoers
Shanghai S.E.
00:00:00 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
262,3
CNY
|
+1,65%
|
|
+7,64%
|
+13,69%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
78.176
|
327.076
|
385.288
|
347.709
|
281.482
|
320.009
|
-
|
-
|
Bedrijfswaarde
1 |
74.212
|
322.469
|
379.155
|
336.516
|
278.053
|
301.585
|
299.706
|
293.558
|
K/w-verhouding
|
40,2
x
|
106
x
|
72,3
x
|
42,9
x
|
26,9
x
|
24,7
x
|
20,3
x
|
17,2
x
|
Dividendrendement
|
1%
|
0,05%
|
0,57%
|
1,16%
|
1,89%
|
1,95%
|
2,37%
|
2,95%
|
Marktkapitalisatie/omzet
|
6,58
x
|
23,4
x
|
19,3
x
|
13,3
x
|
8,82
x
|
8,31
x
|
6,98
x
|
6,05
x
|
Bedrijfswaarde/omzet
|
6,25
x
|
23,1
x
|
19
x
|
12,8
x
|
8,71
x
|
7,83
x
|
6,54
x
|
5,55
x
|
Bedrijfswaarde/EBITDA
|
24,9
x
|
73,5
x
|
52,7
x
|
30,4
x
|
19,2
x
|
17,2
x
|
14,1
x
|
11,7
x
|
Bedrijfswaarde/FCF
|
25,3
x
|
178
x
|
50,6
x
|
35,5
x
|
41,2
x
|
19,4
x
|
21,8
x
|
17,6
x
|
FCF Yield
|
3,96%
|
0,56%
|
1,98%
|
2,82%
|
2,43%
|
5,15%
|
4,59%
|
5,68%
|
Price to Book
|
10,5
x
|
33,5
x
|
25,3
x
|
16,3
x
|
10,1
x
|
8,84
x
|
6,89
x
|
5,61
x
|
Aantal aandelen (in duizenden)
|
1.220.140
|
1.220.140
|
1.220.114
|
1.220.073
|
1.219.964
|
1.219.964
|
-
|
-
|
Referentieprijs
2 |
64,07
|
268,1
|
315,8
|
285,0
|
230,7
|
262,3
|
262,3
|
262,3
|
Datum van publicatie
|
06-02-20
|
09-03-21
|
27-04-22
|
27-04-23
|
25-04-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
11.880
|
13.990
|
19.971
|
26.214
|
31.928
|
38.496
|
45.819
|
52.895
|
EBITDA
1 |
2.986
|
4.387
|
7.200
|
11.074
|
14.477
|
17.510
|
21.217
|
25.049
|
Bedrijfsresultaat (EBIT)
1 |
2.843
|
4.235
|
7.029
|
10.873
|
14.224
|
17.270
|
20.960
|
24.755
|
Operationele Marge
|
23,93%
|
30,27%
|
35,2%
|
41,48%
|
44,55%
|
44,86%
|
45,74%
|
46,8%
|
Resultaat voor belastingen (EBT)
1 |
2.845
|
4.237
|
7.091
|
10.876
|
14.205
|
17.394
|
21.108
|
25.004
|
Nettowinst (verlies)
1 |
1.939
|
3.079
|
5.314
|
8.096
|
10.438
|
12.932
|
15.717
|
18.516
|
Nettomarge
|
16,32%
|
22,01%
|
26,61%
|
30,88%
|
32,69%
|
33,59%
|
34,3%
|
35,01%
|
WPA
2 |
1,596
|
2,526
|
4,365
|
6,642
|
8,563
|
10,61
|
12,89
|
15,21
|
Free Cash Flow
1 |
2.936
|
1.814
|
7.489
|
9.485
|
6.743
|
15.518
|
13.771
|
16.668
|
FCF-marge
|
24,72%
|
12,97%
|
37,5%
|
36,18%
|
21,12%
|
40,31%
|
30,05%
|
31,51%
|
Kasstroomconversie (ebitda)
|
98,35%
|
41,36%
|
104,01%
|
85,65%
|
46,58%
|
88,62%
|
64,9%
|
66,54%
|
Kasstroomconversie (nettowinst)
|
151,47%
|
58,92%
|
140,94%
|
117,15%
|
64,6%
|
119,99%
|
87,62%
|
90,02%
|
Dividend per aandeel
2 |
0,6429
|
0,1429
|
1,800
|
3,320
|
4,370
|
5,105
|
6,210
|
7,737
|
Datum van publicatie
|
06-02-20
|
09-03-21
|
27-04-22
|
27-04-23
|
25-04-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
2.714
|
10.530
|
4.803
|
-
|
6.810
|
4.070
|
12.682
|
6.329
|
7.733
|
5.184
|
12.917
|
15.338
|
7.531
|
9.512
|
-
|
EBITDA
|
-
|
-
|
1.736
|
-
|
2.767
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
384,6
|
4.985
|
1.779
|
-
|
2.804
|
1.305
|
6.450
|
2.695
|
3.593
|
1.486
|
5.078
|
8.365
|
3.171
|
4.337
|
1.634
|
Operationele Marge
|
14,17%
|
47,34%
|
37,03%
|
-
|
41,17%
|
32,07%
|
50,86%
|
42,59%
|
46,46%
|
28,66%
|
39,31%
|
54,54%
|
42,1%
|
45,6%
|
-
|
Resultaat voor belastingen (EBT)
|
441,5
|
-
|
1.780
|
-
|
2.803
|
1.306
|
-
|
2.697
|
-
|
1.471
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
434,8
|
-
|
1.303
|
5.013
|
2.096
|
987,6
|
-
|
1.948
|
-
|
1.007
|
-
|
-
|
2.816
|
2.850
|
1.105
|
Nettomarge
|
16,02%
|
-
|
27,12%
|
-
|
30,77%
|
24,27%
|
-
|
30,78%
|
-
|
19,42%
|
-
|
-
|
37,39%
|
29,97%
|
-
|
WPA
2 |
0,3600
|
3,040
|
1,075
|
4,115
|
1,710
|
0,8100
|
3,950
|
1,610
|
2,170
|
0,8300
|
-
|
5,130
|
2,124
|
2,493
|
1,028
|
Dividend per aandeel
2 |
1,800
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,441
|
2,441
|
2,441
|
Datum van publicatie
|
27-04-22
|
27-04-22
|
24-08-22
|
24-08-22
|
27-10-22
|
27-04-23
|
27-04-23
|
24-08-23
|
26-10-23
|
25-04-24
|
25-04-24
|
25-04-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
3.964
|
4.607
|
6.133
|
11.193
|
3.430
|
18.424
|
20.303
|
26.450
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
2.936
|
1.814
|
7.489
|
9.485
|
6.743
|
15.518
|
13.771
|
16.669
|
ROE (netto-inkomsten/eigen vermogen)
|
27,4%
|
35,1%
|
42%
|
44,7%
|
43,1%
|
38,8%
|
36,2%
|
34,4%
|
ROA (netto-inkomsten/totale activa)
|
13,6%
|
16,9%
|
21,4%
|
24,3%
|
-
|
25,6%
|
24,7%
|
25,6%
|
Totale activa
1 |
14.227
|
18.249
|
24.867
|
33.321
|
-
|
50.495
|
63.735
|
72.395
|
Nettoactief per aandeel
2 |
6,100
|
8,010
|
12,50
|
17,50
|
22,80
|
29,70
|
38,00
|
46,80
|
Cashflow per aandeel
2 |
2,520
|
1,650
|
6,270
|
8,450
|
5,920
|
11,00
|
12,80
|
15,00
|
Capex
1 |
140
|
195
|
156
|
826
|
482
|
743
|
1.065
|
1.579
|
Capex/omzet
|
1,18%
|
1,4%
|
0,78%
|
3,15%
|
1,51%
|
1,93%
|
2,32%
|
2,98%
|
Datum van publicatie
|
06-02-20
|
09-03-21
|
27-04-22
|
27-04-23
|
25-04-24
|
-
|
-
|
-
|
Laatste slotkoers
262,3
CNY Gemiddelde koersdoel
294,9
CNY Spread / Gemiddelde doel +12,44% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +13,69% | 44,21 mld. | | -1,22% | 296 mld. | | +7,21% | 80,67 mld. | | +3,72% | 37,85 mld. | | -13,49% | 19,79 mld. | | +16,51% | 17,28 mld. | | -7,78% | 12,1 mld. | | +17,78% | 9,89 mld. | | +5,30% | 10,01 mld. | | +7,11% | 7,85 mld. |
Distilleerderijen
|