slotkoers
Shanghai S.E.
00:00:00 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
45,09
CNY
|
-0,04%
|
|
+2,24%
|
-23,28%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
25.282
|
40.533
|
58.480
|
41.155
|
28.651
|
21.913
|
-
|
-
|
Bedrijfswaarde
1 |
24.043
|
39.203
|
56.596
|
39.250
|
26.307
|
19.039
|
18.285
|
17.748
|
K/w-verhouding
|
30,6
x
|
55,5
x
|
48,9
x
|
33,8
x
|
22,6
x
|
15,6
x
|
13,4
x
|
12,9
x
|
Dividendrendement
|
2,8%
|
1,45%
|
0,63%
|
0,89%
|
1,56%
|
2,12%
|
2,37%
|
2,76%
|
Marktkapitalisatie/omzet
|
7,14
x
|
13,5
x
|
12,6
x
|
8,81
x
|
5,78
x
|
4,02
x
|
3,59
x
|
3,41
x
|
Bedrijfswaarde/omzet
|
6,79
x
|
13
x
|
12,2
x
|
8,4
x
|
5,31
x
|
3,49
x
|
2,99
x
|
2,76
x
|
Bedrijfswaarde/EBITDA
|
20,6
x
|
37,7
x
|
32,4
x
|
22,8
x
|
14,6
x
|
9,58
x
|
7,76
x
|
7,12
x
|
Bedrijfswaarde/FCF
|
36,8
x
|
62,5
x
|
51,9
x
|
109
x
|
34,6
x
|
26,2
x
|
20,5
x
|
27,9
x
|
FCF Yield
|
2,72%
|
1,6%
|
1,93%
|
0,92%
|
2,89%
|
3,82%
|
4,89%
|
3,58%
|
Price to Book
|
12
x
|
19
x
|
22,3
x
|
11,9
x
|
6,53
x
|
4,19
x
|
3,4
x
|
3
x
|
Aantal aandelen (in duizenden)
|
488.546
|
488.231
|
487.377
|
487.503
|
487.503
|
485.979
|
-
|
-
|
Referentieprijs
2 |
51,75
|
83,02
|
120,0
|
84,42
|
58,77
|
45,09
|
45,09
|
45,09
|
Datum van publicatie
|
24-04-20
|
09-04-21
|
22-04-22
|
28-04-23
|
26-04-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.539
|
3.006
|
4.632
|
4.673
|
4.953
|
5.450
|
6.105
|
6.427
|
EBITDA
1 |
1.164
|
1.040
|
1.748
|
1.724
|
1.805
|
1.987
|
2.355
|
2.491
|
Bedrijfsresultaat (EBIT)
1 |
1.102
|
964,7
|
1.669
|
1.633
|
1.698
|
1.851
|
2.213
|
2.230
|
Operationele Marge
|
31,13%
|
32,1%
|
36,03%
|
34,95%
|
34,28%
|
33,97%
|
36,24%
|
34,69%
|
Resultaat voor belastingen (EBT)
1 |
1.100
|
958
|
1.636
|
1.632
|
1.699
|
1.878
|
2.222
|
2.299
|
Nettowinst (verlies)
1 |
826,3
|
731,3
|
1.199
|
1.216
|
1.269
|
1.406
|
1.646
|
1.700
|
Nettomarge
|
23,35%
|
24,33%
|
25,89%
|
26,02%
|
25,62%
|
25,79%
|
26,96%
|
26,45%
|
WPA
2 |
1,692
|
1,497
|
2,456
|
2,497
|
2,605
|
2,895
|
3,372
|
3,483
|
Free Cash Flow
1 |
653,1
|
627,4
|
1.091
|
360,8
|
759,9
|
726,4
|
893,3
|
635,1
|
FCF-marge
|
18,46%
|
20,87%
|
23,55%
|
7,72%
|
15,34%
|
13,33%
|
14,63%
|
9,88%
|
Kasstroomconversie (ebitda)
|
56,09%
|
60,32%
|
62,39%
|
20,93%
|
42,1%
|
36,57%
|
37,93%
|
25,49%
|
Kasstroomconversie (nettowinst)
|
79,04%
|
85,79%
|
90,97%
|
29,67%
|
59,89%
|
51,68%
|
54,28%
|
37,35%
|
Dividend per aandeel
2 |
1,450
|
1,200
|
0,7500
|
0,7500
|
0,9150
|
0,9562
|
1,069
|
1,244
|
Datum van publicatie
|
24-04-20
|
09-04-21
|
22-04-22
|
28-04-23
|
26-04-24
|
-
|
-
|
-
|
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 |
1.209
|
1.415
|
658,7
|
1.697
|
902
|
853,3
|
673,3
|
2.062
|
1.365
|
933,4
|
754,1
|
2.289
|
1.449
|
-
|
-
|
EBITDA
|
289,2
|
485,8
|
25,92
|
899,4
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
288,7
|
485
|
18,53
|
917,3
|
212,4
|
213,9
|
46,6
|
1.093
|
344,7
|
248,8
|
143,3
|
1.007
|
388,2
|
-
|
-
|
Operationele Marge
|
23,89%
|
34,28%
|
2,81%
|
54,05%
|
23,55%
|
25,07%
|
6,92%
|
52,99%
|
25,25%
|
26,65%
|
19%
|
44%
|
26,79%
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
915,6
|
211,8
|
-
|
47,57
|
1.094
|
342,4
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
198,7
|
362,6
|
7,112
|
685,3
|
160,8
|
-
|
43,3
|
819,7
|
246,3
|
-
|
-50,99
|
644,2
|
274,2
|
-
|
-
|
Nettomarge
|
16,44%
|
25,63%
|
1,08%
|
40,38%
|
17,83%
|
-
|
6,43%
|
39,76%
|
18,05%
|
-
|
-6,76%
|
28,15%
|
18,92%
|
-
|
-
|
WPA
2 |
0,4100
|
0,7442
|
0,0148
|
1,410
|
0,3300
|
0,3276
|
0,0900
|
1,680
|
0,5100
|
0,3825
|
0,0628
|
1,445
|
0,6107
|
-
|
-
|
Dividend per aandeel
2 |
0,7500
|
-
|
-
|
-
|
0,7500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,8926
|
-
|
-
|
Datum van publicatie
|
22-04-22
|
22-04-22
|
26-07-22
|
30-10-22
|
28-04-23
|
28-04-23
|
28-07-23
|
30-10-23
|
26-04-24
|
26-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
1.239
|
1.330
|
1.885
|
1.905
|
2.344
|
2.874
|
3.628
|
4.165
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
653
|
627
|
1.091
|
361
|
760
|
726
|
893
|
635
|
ROE (netto-inkomsten/eigen vermogen)
|
41,6%
|
34,4%
|
49,9%
|
40%
|
32,4%
|
27,1%
|
26,1%
|
23,3%
|
ROA (netto-inkomsten/totale activa)
|
23,1%
|
17,6%
|
23,4%
|
-
|
-
|
15%
|
15,6%
|
15,5%
|
Totale activa
1 |
3.572
|
4.156
|
5.129
|
-
|
-
|
9.384
|
10.579
|
10.939
|
Nettoactief per aandeel
2 |
4,320
|
4,370
|
5,390
|
7,080
|
9,000
|
10,80
|
13,30
|
15,00
|
Cashflow per aandeel
2 |
1,780
|
1,730
|
3,340
|
2,690
|
3,550
|
2,760
|
3,420
|
3,830
|
Capex
1 |
215
|
218
|
538
|
953
|
974
|
635
|
487
|
542
|
Capex/omzet
|
6,07%
|
7,25%
|
11,62%
|
20,39%
|
19,66%
|
11,64%
|
7,98%
|
8,43%
|
Datum van publicatie
|
24-04-20
|
09-04-21
|
22-04-22
|
28-04-23
|
26-04-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
45,09
CNY Gemiddelde koersdoel
56,03
CNY Spread / Gemiddelde doel +24,27% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -23,28% | 3,03 mld. | | -1,22% | 296 mld. | | +7,21% | 80,65 mld. | | +13,69% | 44,2 mld. | | +3,72% | 37,84 mld. | | -13,49% | 19,78 mld. | | +16,51% | 17,28 mld. | | -7,63% | 12,09 mld. | | +5,30% | 10,01 mld. | | +17,78% | 9,89 mld. |
Distilleerderijen
|