SUZHOU DONGSHAN PRECISION MANUFACTURING CO., LTD. Toevoegen aan een lijst
Financiën Suzhou Dongshan Precision Manufacturing Co., Ltd.
Aandelen
002384
CNE100000N79
Halfgeleiders
|
slotkoers
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 14,73 CNY | +4,32% |
|
+3,73% | -18,98% |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 37.192 | 44.457 | 46.337 | 42.285 | 31.085 | 25.060 | - | - |
| Bedrijfswaarde 1 | 45.841 | 51.611 | 52.505 | 47.336 | 36.254 | 28.814 | 27.899 | 28.365 |
| K/w-verhouding | 52,6 x | 28 x | 24,9 x | 17,8 x | 15,8 x | 9,86 x | 7,79 x | 7,09 x |
| Dividendrendement | 0,22% | 0,38% | 0,74% | 0,44% | 1,38% | 0,88% | 2,34% | 1,95% |
| Marktkapitalisatie/omzet | 1,58 x | 1,58 x | 1,46 x | 1,34 x | 0,92 x | 0,67 x | 0,59 x | 0,53 x |
| Bedrijfswaarde/omzet | 1,95 x | 1,84 x | 1,65 x | 1,5 x | 1,08 x | 0,77 x | 0,66 x | 0,6 x |
| Bedrijfswaarde/EBITDA | 20,9 x | 15 x | 13,5 x | 9,28 x | 8,57 x | 5,21 x | 4,65 x | 4,3 x |
| Bedrijfswaarde/FCF | 29,1 x | 76,6 x | 300 x | 37,5 x | 20,8 x | 21,2 x | 7,98 x | 5,52 x |
| FCF Yield | 3,43% | 1,31% | 0,33% | 2,67% | 4,81% | 4,72% | 12,5% | 18,1% |
| Price to Book | 4,3 x | 3,4 x | 3,18 x | 2,58 x | 1,71 x | 1,25 x | 1,1 x | 0,97 x |
| Aantal aandelen (in duizenden) | 1.606.572 | 1.709.867 | 1.709.867 | 1.709.867 | 1.709.867 | 1.701.276 | - | - |
| Referentieprijs 2 | 23,15 | 26,00 | 27,10 | 24,73 | 18,18 | 14,73 | 14,73 | 14,73 |
| Datum van publicatie | 14-02-20 | 14-04-21 | 19-04-22 | 20-04-23 | 17-04-24 | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 23.553 | 28.093 | 31.793 | 31.580 | 33.651 | 37.248 | 42.204 | 47.598 |
| EBITDA 1 | 2.198 | 3.448 | 3.891 | 5.101 | 4.232 | 5.528 | 6.006 | 6.593 |
| Bedrijfsresultaat (EBIT) 1 | 763,5 | 1.798 | 2.114 | 2.847 | 2.065 | 2.941 | 3.589 | 4.076 |
| Operationele Marge | 3,24% | 6,4% | 6,65% | 9,01% | 6,14% | 7,89% | 8,5% | 8,56% |
| Resultaat voor belastingen (EBT) 1 | 762 | 1.786 | 2.111 | 2.841 | 2.191 | 2.903 | 3.576 | 4.130 |
| Nettowinst (verlies) 1 | 702,7 | 1.530 | 1.862 | 2.368 | 1.965 | 2.548 | 3.228 | 3.545 |
| Nettomarge | 2,98% | 5,45% | 5,86% | 7,5% | 5,84% | 6,84% | 7,65% | 7,45% |
| WPA 2 | 0,4400 | 0,9300 | 1,090 | 1,390 | 1,150 | 1,493 | 1,891 | 2,078 |
| Free Cash Flow 1 | 1.573 | 673,6 | 175,2 | 1.264 | 1.743 | 1.361 | 3.496 | 5.134 |
| FCF-marge | 6,68% | 2,4% | 0,55% | 4% | 5,18% | 3,65% | 8,28% | 10,79% |
| Kasstroomconversie (ebitda) | 71,56% | 19,53% | 4,5% | 24,78% | 41,19% | 24,62% | 58,21% | 77,87% |
| Kasstroomconversie (nettowinst) | 223,85% | 44,02% | 9,41% | 53,38% | 88,73% | 53,41% | 108,29% | 144,82% |
| Dividend per aandeel 2 | 0,0500 | 0,1000 | 0,2000 | 0,1100 | 0,2500 | 0,1300 | 0,3454 | 0,2876 |
| Datum van publicatie | 14-02-20 | 14-04-21 | 19-04-22 | 20-04-23 | 17-04-24 | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: december | 2019 S2 | 2020 S1 | 2020 S2 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2022 S2 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2023 S2 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 13.574 | 11.340 | 16.753 | 9.986 | 7.312 | 7.234 | 8.272 | 8.761 | 17.034 | 6.512 | 7.155 | 8.834 | 11.151 | 19.984 | 7.745 | 8.263 | 9.641 | 11.831 | 8.454 | 8.828 |
| EBITDA 1 | - | - | - | 1.128 | 853,7 | 877,5 | 1.580 | 1.448 | - | - | - | - | - | - | - | 1.222 | 1.376 | 1.810 | - | - |
| Bedrijfsresultaat (EBIT) 1 | - | - | 1.177 | 788,4 | 406 | 512,9 | 939,9 | 987,8 | 1.928 | 344,6 | 445,6 | 630,6 | 644 | 1.275 | 347 | 431 | 744 | 1.133 | 676 | 668 |
| Operationele Marge | - | - | 7,03% | 7,9% | 5,55% | 7,09% | 11,36% | 11,27% | 11,32% | 5,29% | 6,23% | 7,14% | 5,78% | 6,38% | 4,48% | 5,22% | 7,72% | 9,58% | 8% | 7,57% |
| Resultaat voor belastingen (EBT) 1 | - | - | 1.179 | 785,2 | 408,3 | 513 | 942,7 | 976,9 | 1.920 | 502,1 | 444,4 | 629,6 | 615 | 1.245 | 346,3 | 467,1 | 929,3 | 1.149 | 614 | 611 |
| Nettowinst (verlies) 1 | - | 511,3 | 1.019 | 664,4 | 364,2 | 432,1 | 784,3 | 786,8 | 1.571 | 471,7 | 352,9 | 508,1 | 631,8 | 1.140 | 289,3 | 413,4 | 775,4 | 995,3 | 528 | 525 |
| Nettomarge | - | 4,51% | 6,08% | 6,65% | 4,98% | 5,97% | 9,48% | 8,98% | 9,22% | 7,24% | 4,93% | 5,75% | 5,67% | 5,7% | 3,74% | 5% | 8,04% | 8,41% | 6,25% | 5,95% |
| WPA 2 | - | - | 0,6100 | 0,3900 | 0,2100 | 0,2600 | 0,4500 | 0,4700 | 0,9200 | 0,2800 | 0,2000 | 0,3000 | 0,3700 | 0,6700 | 0,1700 | 0,2420 | 0,4538 | 0,5848 | 0,3100 | 0,3100 |
| Dividend per aandeel 2 | - | - | - | 0,2000 | - | - | - | 0,1100 | - | - | - | - | 0,2500 | - | - | - | - | 0,3360 | - | - |
| Datum van publicatie | 14-02-20 | 26-08-20 | 14-04-21 | 19-04-22 | 21-04-22 | 17-08-22 | 24-10-22 | 20-04-23 | 20-04-23 | 24-04-23 | 30-08-23 | 24-10-23 | 17-04-24 | 17-04-24 | 24-04-24 | - | - | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 8.649 | 7.154 | 6.167 | 5.051 | 5.169 | 3.754 | 2.840 | 3.305 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 3,935 x | 2,075 x | 1,585 x | 0,9902 x | 1,221 x | 0,6791 x | 0,4728 x | 0,5013 x |
| Free Cash Flow 1 | 1.573 | 674 | 175 | 1.264 | 1.743 | 1.361 | 3.496 | 5.134 |
| ROE (netto-inkomsten/eigen vermogen) | 8,25% | 14,4% | 13,5% | 15,3% | 11,4% | 12,8% | 14,4% | 14,3% |
| ROA (netto-inkomsten/totale activa) | 2,24% | 4,42% | 4,18% | 6,03% | - | 5,3% | 7,6% | 7,47% |
| Totale activa 1 | 31.397 | 34.587 | 44.568 | 39.241 | - | 48.076 | 42.479 | 47.491 |
| Nettoactief per aandeel 2 | 5,380 | 7,640 | 8,520 | 9,570 | 10,60 | 11,80 | 13,40 | 15,10 |
| Cashflow per aandeel 2 | 1,650 | 1,710 | 1,880 | 2,710 | 3,030 | 2,560 | 2,850 | 3,090 |
| Capex 1 | 1.079 | 2.259 | 3.034 | 3.366 | 3.429 | 2.543 | 2.421 | 2.809 |
| Capex/omzet | 4,58% | 8,04% | 9,54% | 10,66% | 10,19% | 6,83% | 5,74% | 5,9% |
| Datum van publicatie | 14-02-20 | 14-04-21 | 19-04-22 | 20-04-23 | 17-04-24 | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
C-
Verkoop
Koop
Gemiddeld advies
Kopen
Aantal analisten
12
Laatste slotkoers
14,73
CNY
Gemiddelde koersdoel
22,91
CNY
Spread / Gemiddelde doel
+55,54%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -18,98% | 3,46 mld. | |
| -0,99% | 49,04 mld. | |
| -7,22% | 16,73 mld. | |
| +16,63% | 11,25 mld. | |
| +49,91% | 8,75 mld. | |
| +3,69% | 8,53 mld. | |
| +6,14% | 7,56 mld. | |
| -17,23% | 7,51 mld. | |
| -12,95% | 6,83 mld. | |
| -14,19% | 6,74 mld. |
- Beurs
- Aandelen
- Koers 002384
- Financiën Suzhou Dongshan Precision Manufacturing Co., Ltd.
