slotkoers
Shanghai S.E.
00:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
140,7
CNY
|
+2,56%
|
|
+3,73%
|
-22,27%
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
38.544
|
65.001
|
56.233
|
30.939
|
24.056
|
-
|
-
|
Bedrijfswaarde
1 |
38.468
|
62.134
|
54.032
|
30.075
|
23.497
|
21.423
|
21.402
|
K/w-verhouding
|
209
x
|
154
x
|
68,9
x
|
34
x
|
21,8
x
|
17,1
x
|
13,7
x
|
Dividendrendement
|
0,14%
|
0,18%
|
0,44%
|
0,88%
|
1,36%
|
1,42%
|
1,86%
|
Marktkapitalisatie/omzet
|
40
x
|
38,1
x
|
20,8
x
|
8,45
x
|
5,1
x
|
4,02
x
|
3,19
x
|
Bedrijfswaarde/omzet
|
39,9
x
|
36,4
x
|
20
x
|
8,21
x
|
4,98
x
|
3,58
x
|
2,83
x
|
Bedrijfswaarde/EBITDA
|
162
x
|
126
x
|
54,7
x
|
25,8
x
|
16,7
x
|
11,5
x
|
9,38
x
|
Bedrijfswaarde/FCF
|
-
|
-3.194
x
|
-85,3
x
|
-16,5
x
|
73,5
x
|
31,2
x
|
17,5
x
|
FCF Yield
|
-
|
-0,03%
|
-1,17%
|
-6,05%
|
1,36%
|
3,2%
|
5,73%
|
Price to Book
|
33,3
x
|
13
x
|
9,8
x
|
4,81
x
|
3,3
x
|
2,88
x
|
2,51
x
|
Aantal aandelen (in duizenden)
|
160.000
|
170.606
|
170.765
|
170.933
|
170.972
|
-
|
-
|
Referentieprijs
2 |
240,9
|
381,0
|
329,3
|
181,0
|
140,7
|
140,7
|
140,7
|
Datum van publicatie
|
08-04-21
|
11-03-22
|
07-04-23
|
07-04-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
779,4
|
963
|
1.707
|
2.705
|
3.663
|
4.718
|
5.987
|
7.551
|
EBITDA
1 |
173,1
|
237,8
|
492,9
|
988,2
|
1.166
|
1.411
|
1.856
|
2.282
|
Bedrijfsresultaat (EBIT)
1 |
144,9
|
204,8
|
450,7
|
927,3
|
1.057
|
1.229
|
1.559
|
1.952
|
Operationele Marge
|
18,58%
|
21,26%
|
26,41%
|
34,28%
|
28,85%
|
26,05%
|
26,04%
|
25,85%
|
Resultaat voor belastingen (EBT)
1 |
144,8
|
208,8
|
454
|
927,1
|
1.044
|
1.264
|
1.604
|
2.023
|
Nettowinst (verlies)
1 |
135,3
|
180,7
|
398,4
|
817,6
|
910,5
|
1.108
|
1.412
|
1.754
|
Nettomarge
|
17,36%
|
18,76%
|
23,34%
|
30,22%
|
24,86%
|
23,49%
|
23,59%
|
23,23%
|
WPA
2 |
1,130
|
1,150
|
2,470
|
4,780
|
5,330
|
6,466
|
8,221
|
10,26
|
Free Cash Flow
1 |
-
|
-
|
-19,45
|
-633,5
|
-1.820
|
319,8
|
686
|
1.226
|
FCF-marge
|
-
|
-
|
-1,14%
|
-23,42%
|
-49,69%
|
6,78%
|
11,46%
|
16,24%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
22,67%
|
36,97%
|
53,72%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
28,85%
|
48,57%
|
69,91%
|
Dividend per aandeel
2 |
-
|
0,3390
|
0,7010
|
1,436
|
1,598
|
1,913
|
2,004
|
2,616
|
Datum van publicatie
|
07-04-20
|
08-04-21
|
11-03-22
|
07-04-23
|
07-04-24
|
-
|
-
|
-
|
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 |
477,9
|
509,8
|
542,5
|
611,6
|
720,1
|
831,3
|
780,1
|
907,9
|
930,7
|
1.044
|
997
|
1.141
|
1.236
|
1.375
|
1.238
|
EBITDA
1 |
132,3
|
164,8
|
175,6
|
194
|
232,5
|
-
|
-
|
-
|
-
|
-
|
320,7
|
358,9
|
371,9
|
382
|
352,4
|
Bedrijfsresultaat (EBIT)
1 |
126,4
|
145,8
|
179
|
230,6
|
269,5
|
248,2
|
242,6
|
229,3
|
243,6
|
306,7
|
270,7
|
297,4
|
324,4
|
334,8
|
301,9
|
Operationele Marge
|
26,45%
|
28,6%
|
32,99%
|
37,7%
|
37,43%
|
29,86%
|
31,1%
|
25,25%
|
26,17%
|
29,37%
|
27,15%
|
26,08%
|
26,25%
|
24,34%
|
24,37%
|
Resultaat voor belastingen (EBT)
1 |
126,3
|
144,3
|
179
|
230,6
|
269,6
|
248
|
242,7
|
247,4
|
260,2
|
293,7
|
300,3
|
323,3
|
345
|
348
|
325
|
Nettowinst (verlies)
1 |
112,5
|
131,9
|
151,2
|
195,3
|
243,6
|
227,5
|
206,2
|
223,8
|
228,3
|
252,3
|
248,9
|
273,4
|
300,3
|
314,5
|
282,9
|
Nettomarge
|
23,55%
|
25,86%
|
27,88%
|
31,93%
|
33,83%
|
27,36%
|
26,43%
|
24,65%
|
24,53%
|
24,16%
|
24,97%
|
23,98%
|
24,3%
|
22,87%
|
22,85%
|
WPA
2 |
0,7000
|
0,8100
|
0,8900
|
1,140
|
1,420
|
1,330
|
1,210
|
1,304
|
1,335
|
1,480
|
1,474
|
1,603
|
1,770
|
1,812
|
1,748
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,988
|
-
|
Datum van publicatie
|
29-10-21
|
11-03-22
|
27-04-22
|
26-08-22
|
27-10-22
|
07-04-23
|
27-04-23
|
29-08-23
|
27-10-23
|
07-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
76,5
|
2.867
|
2.201
|
864
|
559
|
2.633
|
2.653
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
-19,5
|
-634
|
-1.820
|
320
|
686
|
1.226
|
ROE (netto-inkomsten/eigen vermogen)
|
27,2%
|
17,3%
|
24,7%
|
15,3%
|
15,1%
|
15,8%
|
17,4%
|
18,7%
|
ROA (netto-inkomsten/totale activa)
|
-
|
15,8%
|
11,5%
|
12,9%
|
-
|
12,1%
|
14,7%
|
14,2%
|
Totale activa
1 |
-
|
1.143
|
3.473
|
6.325
|
-
|
9.188
|
9.612
|
12.379
|
Nettoactief per aandeel
2 |
4,660
|
7,240
|
29,30
|
33,60
|
37,60
|
42,60
|
48,90
|
56,10
|
Cashflow per aandeel
2 |
0,7400
|
-0,7800
|
2,090
|
3,910
|
2,240
|
5,990
|
6,120
|
8,180
|
Capex
1 |
49,5
|
89,6
|
376
|
1.302
|
2.203
|
798
|
465
|
636
|
Capex/omzet
|
6,35%
|
9,3%
|
22,04%
|
48,12%
|
60,14%
|
16,92%
|
7,76%
|
8,42%
|
Datum van publicatie
|
07-04-20
|
08-04-21
|
11-03-22
|
07-04-23
|
07-04-24
|
-
|
-
|
-
|
Laatste slotkoers
140,7
CNY Gemiddelde koersdoel
210,6
CNY Spread / Gemiddelde doel +49,65% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -22,27% | 3,32 mld. | | +77,16% | 2.159 mld. | | +20,41% | 623 mld. | | +31,87% | 622 mld. | | +6,78% | 254 mld. | | +14,54% | 185 mld. | | +4,12% | 162 mld. | | +34,57% | 127 mld. | | +35,67% | 105 mld. | | +1,72% | 100 mld. |
Halfgeleiders - Andere
|