|
Start boekjaar: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Marktkapitalisatie1 |
30 482 | 18 138 | 37 192 | 44 457 | 46 337 | 49 757 | 49 757 | - |
Bedrijfswaarde1 |
30 482 | 27 862 | 45 841 | 51 611 | 52 505 | 54 125 | 53 477 | 52 150 |
Koers/winst-verhouding |
52,7x | 22,6x | 52,6x | 28,0x | 24,9x | 20,7x | 16,9x | 14,3x |
Dividendrendement |
0,18% | 0,49% | 0,22% | 0,38% | 0,74% | 0,85% | 1,05% | 1,27% |
Marktkapitalisatie/omzet |
1,98x | 0,91x | 1,58x | 1,58x | 1,46x | 1,44x | 1,25x | 1,10x |
Bedrijfswaarde/omzet |
1,98x | 1,41x | 1,95x | 1,84x | 1,65x | 1,56x | 1,34x | 1,16x |
Bedrijfswaarde/EBITDA |
28,6x | 15,4x | 20,9x | 15,0x | 13,5x | 11,6x | 9,98x | 8,66x |
Bedrijfswaarde / FCF |
- | -11,5x | 29,1x | 76,6x | 300x | 45,9x | 36,7x | 20,4x |
FCF Yield |
- | -8,68% | 3,43% | 1,31% | 0,33% | 2,18% | 2,73% | 4,90% |
Koers/netto activa |
3,92x | 2,16x | 4,30x | 3,40x | 3,18x | 2,99x | 2,61x | 2,26x |
Aantal aandelen (in duizenden) |
1 606 572 | 1 606 572 | 1 606 572 | 1 709 867 | 1 709 867 | 1 709 867 | 1 709 867 | - |
Referentieprijs (CNY) |
19,0 | 11,3 | 23,2 | 26,0 | 27,1 | 29,1 | 29,1 | 29,1 |
Datum van publicatie |
26/02/2018 | 29/01/2019 | 14/02/2020 | 14/04/2021 | 19/04/2022 | - | - | - |
1 CNY in miljoenen |
|
|
Evolutie van de resultatenrekening (Jaarlijkse gegevens) |
|
Start boekjaar: december
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Omzet1 |
15 390 | 19 825 | 23 553 | 28 093 | 31 793 | 34 615 | 39 775 | 45 091 |
EBITDA1 |
1 068 | 1 814 | 2 198 | 3 448 | 3 891 | 4 670 | 5 356 | 6 023 |
Bedrijfsresultaat (EBIT)1 |
581 | 889 | 764 | 1 798 | 2 114 | 2 894 | 3 501 | 4 093 |
Operationele Marge |
3,77% | 4,48% | 3,24% | 6,40% | 6,65% | 8,36% | 8,80% | 9,08% |
Resultaat voor belastingen (EBT)1 |
580 | 894 | 762 | 1 786 | 2 111 | 2 769 | 3 302 | 4 001 |
Nettowinst (verlies)1 |
526 | 811 | 703 | 1 530 | 1 862 | 2 403 | 2 947 | 3 478 |
Nettomarge |
3,42% | 4,09% | 2,98% | 5,45% | 5,86% | 6,94% | 7,41% | 7,71% |
WPA2 |
0,36 | 0,50 | 0,44 | 0,93 | 1,09 | 1,41 | 1,72 | 2,03 |
Free Cash Flow1 |
- | -2 417 | 1 573 | 674 | 175 | 1 179 | 1 457 | 2 554 |
FCF-marge |
- | -12,2% | 6,68% | 2,40% | 0,55% | 3,40% | 3,66% | 5,66% |
FCF Conversion |
- | -133% | 71,6% | 19,5% | 4,50% | 25,2% | 27,2% | 42,4% |
Dividend per aandeel2 |
0,03 | 0,06 | 0,05 | 0,10 | 0,20 | 0,25 | 0,30 | 0,37 |
Datum van publicatie |
26/02/2018 | 29/01/2019 | 14/02/2020 | 14/04/2021 | 19/04/2022 | - | - | - |
1 CNY in miljoenen 2 CNY |
|
|
Evolutie van de resultatenrekening (Kwartaalgegevens) |
|
Start boekjaar: december
|
2019 S2 |
2020 Q2 |
2020 S1 |
2020 Q3 |
2020 Q4 |
2020 S2 |
2021 Q1 |
2021 Q2 |
2021 Q3 |
2021 Q4 |
2022 Q1 |
2022 Q2 |
2022 Q3 |
2022 Q4 |
2022 S2 |
2023 Q1 |
2023 Q2 |
2023 Q3 |
2023 Q4 |
Omzet1 |
13 574 | 6 209 | 11 340 | 6 913 | 9 841 | 16 753 | 7 508 | 6 497 | 7 802 | 9 986 | 7 312 | 7 234 | 8 272 | 11 390 | 20 623 | 7 984 | 8 149 | 9 759 | 12 630 |
EBITDA1 |
- | - | - | - | - | - | - | - | - | - | - | - | - | 1 699 | - | 1 059 | 1 040 | 1 417 | 1 765 |
Bedrijfsresultaat (EBIT)1 |
- | 361 | - | 490 | 687 | 1 177 | 267 | 420 | 638 | 788 | 406 | 513 | 940 | 1 021 | 1 852 | 593 | 606 | 948 | 1 173 |
Operationele Marge |
- | 5,81% | - | 7,08% | 6,99% | 7,03% | 3,56% | 6,46% | 8,18% | 7,90% | 5,55% | 7,09% | 11,4% | 8,96% | 8,98% | 7,43% | 7,44% | 9,72% | 9,29% |
Resultaat voor belastingen (EBT)1 |
- | 358 | - | 488 | 691 | 1 179 | - | 420 | 638 | 785 | 408 | 513 | 943 | 1 042 | 1 849 | 529 | 598 | 883 | 1 011 |
Nettowinst (verlies)1 |
- | 304 | 511 | 444 | 574 | 1 019 | 245 | 360 | 593 | 664 | 364 | 432 | 784 | 903 | - | 455 | 514 | 760 | 870 |
Nettomarge |
- | 4,89% | 4,51% | 6,43% | 5,84% | 6,08% | 3,26% | 5,53% | 7,61% | 6,65% | 4,98% | 5,97% | 9,48% | 7,93% | - | 5,70% | 6,31% | 7,79% | 6,89% |
WPA2 |
- | 0,19 | - | 0,24 | 0,37 | 0,61 | 0,14 | 0,21 | 0,35 | 0,39 | 0,21 | 0,26 | 0,45 | 0,51 | - | 0,29 | 0,29 | 0,48 | 0,60 |
Dividend per aandeel2 |
- | - | - | - | - | - | - | - | - | 0,20 | - | - | - | 0,13 | - | - | - | - | 0,31 |
Datum van publicatie |
14/02/2020 | 26/08/2020 | 26/08/2020 | 27/10/2020 | 14/04/2021 | 14/04/2021 | 25/04/2021 | 11/08/2021 | 25/10/2021 | 19/04/2022 | 21/04/2022 | 17/08/2022 | 24/10/2022 | - | - | - | - | - | - |
1 CNY in miljoenen 2 CNY |
|
|
|
Start boekjaar: december
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Netto schuldpositie1 |
- | 9 723 | 8 649 | 7 154 | 6 167 | 4 368 | 3 720 | 2 393 |
Netto kaspositie1 |
- | - | - | - | - | - | - | - |
Leverage (Schuld / EBITDA) |
- | 5,36x | 3,93x | 2,07x | 1,59x | 0,94x | 0,69x | 0,40x |
Free Cash Flow1 |
- | -2 417 | 1 573 | 674 | 175 | 1 179 | 1 457 | 2 554 |
ROE (Rendement op eigen vermogen |
9,35% | 10,0% | 8,25% | 14,4% | 13,5% | 15,2% | 16,0% | 16,4% |
Eigen vermogen1 |
5 628 | 8 094 | 8 517 | 10 619 | 13 837 | 15 826 | 18 455 | 21 252 |
ROA (Rendement op activa) |
2,83% | 3,05% | 2,24% | 4,42% | 4,18% | 6,09% | 7,16% | 7,70% |
Totale activa1 |
18 626 | 26 627 | 31 397 | 34 587 | 44 568 | 39 443 | 41 172 | 45 143 |
Boekwaarde per aandeel (netto activa per aandeel)2 |
4,84 | 5,24 | 5,38 | 7,64 | 8,52 | 9,73 | 11,2 | 12,9 |
CPS (Cashflow per aandeel)2 |
0,10 | 0,87 | 1,65 | 1,71 | 1,88 | 2,54 | 2,31 | 2,58 |
Capex1 |
2 902 | 3 823 | 1 079 | 2 259 | 3 034 | 2 314 | 2 125 | 2 163 |
Capex / Omzet |
18,9% | 19,3% | 4,58% | 8,04% | 9,54% | 6,69% | 5,34% | 4,80% |
Datum van publicatie |
26/02/2018 | 29/01/2019 | 14/02/2020 | 14/04/2021 | 19/04/2022 | - | - | - |
1 CNY in miljoenen 2 CNY |
|
| |
|
Marktkapitalisatie (CNY) |
49 757 139 215 |
Marktkapitalisatie (USD) |
7 372 957 238 |
Omzet (CNY) |
31 793 147 910 |
Omzet (USD) |
4 711 073 098 |
Aantal werknemers |
19 962 |
Omzet / Werknemer (CNY) |
1 592 683 |
Omzet / Werknemer (USD) |
236 002 |
Percentage vrij verhandelbaar |
69,5% |
Marktkap. vrij verhandelbare aandelen (CNY) |
34 602 005 326 |
Marktkap. vrij verhandelbare aandelen (USD) |
5 127 286 448 |
Gem. handelsvolume (20 daags) (CNY) |
665 928 765 |
Gem. handelsvolume (20 daags) (USD) |
98 676 580 |
Dagvolume/totaal vrij verhandelbaar (%) |
1,34% |
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
|