UNIVERSAL SCIENTIFIC INDUSTRIAL (SHANGHAI) CO., LTD. Toevoegen aan een lijst
Financiën Universal Scientific Industrial (Shanghai) Co., Ltd.
Aandelen
601231
CNE100001BZ8
Elektronische apparatuur & onderdelen
|
slotkoers
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 14,72 CNY | +3,01% |
|
+12,02% | -2,58% |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 41.592 | 42.473 | 35.305 | 35.351 | 33.029 | 32.187 | - | - |
| Bedrijfswaarde 1 | 37.389 | 40.462 | 36.688 | 35.964 | 29.800 | 29.394 | 25.362 | 22.819 |
| K/w-verhouding | 33,2 x | 24,2 x | 19,3 x | 12 x | 17,4 x | 14,3 x | 10,3 x | 8,99 x |
| Dividendrendement | 0,91% | 2,59% | 1,62% | 2,65% | 1,79% | 2% | 2,7% | 3,1% |
| Marktkapitalisatie/omzet | 1,12 x | 0,89 x | 0,64 x | 0,52 x | 0,54 x | 0,49 x | 0,45 x | 0,4 x |
| Bedrijfswaarde/omzet | 1 x | 0,85 x | 0,66 x | 0,52 x | 0,49 x | 0,45 x | 0,35 x | 0,29 x |
| Bedrijfswaarde/EBITDA | 19,5 x | 15,9 x | 11,9 x | 8,17 x | 9,13 x | 8,06 x | 5,95 x | 4,49 x |
| Bedrijfswaarde/FCF | 21,2 x | 101 x | -14 x | 19,2 x | 5,61 x | 16,2 x | 9,03 x | 4,88 x |
| FCF Yield | 4,72% | 0,99% | -7,13% | 5,2% | 17,8% | 6,15% | 11,1% | 20,5% |
| Price to Book | 4,07 x | 3,48 x | 2,71 x | 2,33 x | 1,96 x | 1,74 x | 1,51 x | 1,38 x |
| Aantal aandelen (in duizenden) | 2.162.886 | 2.196.145 | 2.198.310 | 2.178.104 | 2.185.902 | 2.186.604 | - | - |
| Referentieprijs 2 | 19,23 | 19,34 | 16,06 | 16,23 | 15,11 | 14,72 | 14,72 | 14,72 |
| Datum van publicatie | 06-02-20 | 04-02-21 | 09-02-22 | 07-02-23 | 01-02-24 | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 37.204 | 47.696 | 55.300 | 68.516 | 60.792 | 65.969 | 72.007 | 79.974 |
| EBITDA 1 | 1.921 | 2.543 | 3.073 | 4.400 | 3.263 | 3.645 | 4.259 | 5.083 |
| Bedrijfsresultaat (EBIT) 1 | 1.422 | 1.962 | 2.132 | 3.461 | 2.178 | 2.496 | 3.301 | 3.865 |
| Operationele Marge | 3,82% | 4,11% | 3,86% | 5,05% | 3,58% | 3,78% | 4,58% | 4,83% |
| Resultaat voor belastingen (EBT) 1 | 1.433 | 1.974 | 2.139 | 3.477 | 2.190 | 2.555 | 3.660 | 4.108 |
| Nettowinst (verlies) 1 | 1.262 | 1.739 | 1.858 | 3.060 | 1.948 | 2.257 | 3.166 | 3.618 |
| Nettomarge | 3,39% | 3,65% | 3,36% | 4,47% | 3,2% | 3,42% | 4,4% | 4,52% |
| WPA 2 | 0,5800 | 0,8000 | 0,8300 | 1,350 | 0,8700 | 1,028 | 1,431 | 1,637 |
| Free Cash Flow 1 | 1.766 | 399,3 | -2.617 | 1.870 | 5.313 | 1.809 | 2.810 | 4.677 |
| FCF-marge | 4,75% | 0,84% | -4,73% | 2,73% | 8,74% | 2,74% | 3,9% | 5,85% |
| Kasstroomconversie (ebitda) | 91,97% | 15,7% | - | 42,5% | 162,83% | 49,64% | 65,97% | 92,01% |
| Kasstroomconversie (nettowinst) | 139,96% | 22,96% | - | 61,11% | 272,74% | 80,16% | 88,74% | 129,28% |
| Dividend per aandeel 2 | 0,1750 | 0,5000 | 0,2600 | 0,4300 | 0,2700 | 0,2948 | 0,3976 | 0,4566 |
| Datum van publicatie | 06-02-20 | 04-02-21 | 09-02-22 | 07-02-23 | 01-02-24 | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: december | 2019 S2 | 2020 S1 | 2020 S2 | 2021 Q4 | 2021 S2 | 2022 Q1 | 2022 Q2 | 2022 S1 | 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 | 22.600 | 17.017 | 30.679 | 18.782 | 33.026 | 13.954 | 14.987 | 28.941 | 20.590 | 18.986 | 39.576 | 12.998 | - | 16.191 | 17.735 | 33.926 | 13.492 | 13.599 | 17.385 | 19.664 | 14.153 | 16.276 |
| EBITDA 1 | - | - | - | 985,6 | - | 719,3 | 858,2 | - | 1.412 | - | - | - | - | - | - | - | - | 685,3 | 1.006 | 1.029 | 898 | 1.024 |
| Bedrijfsresultaat (EBIT) 1 | 979,4 | 564,1 | 1.398 | 861,2 | 1.509 | 499,6 | 720,1 | - | 1.244 | 996,8 | 2.241 | 302,4 | - | 678,6 | 645 | 1.324 | 383,4 | 397,6 | 718,1 | 741,3 | 580,6 | 706,5 |
| Operationele Marge | 4,33% | 3,32% | 4,56% | 4,59% | 4,57% | 3,58% | 4,81% | - | 6,04% | 5,25% | 5,66% | 2,33% | - | 4,19% | 3,64% | 3,9% | 2,84% | 2,92% | 4,13% | 3,77% | 4,1% | 4,34% |
| Resultaat voor belastingen (EBT) 1 | 985,8 | 568,9 | 1.405 | 858,8 | 1.504 | 500,8 | 722 | - | 1.260 | 994,8 | 2.254 | 305,7 | - | 679,7 | 647,3 | 1.327 | 389,7 | 405,1 | 739,8 | 780,7 | 615,3 | 746,5 |
| Nettowinst (verlies) 1 | 872,6 | 505,6 | 1.234 | 735,2 | 1.307 | 438,9 | 645,7 | - | 1.086 | 888,9 | 1.975 | 277,5 | - | 625,3 | 555,3 | 1.181 | 334,7 | 350 | 667 | 703,7 | 543,8 | 664,2 |
| Nettomarge | 3,86% | 2,97% | 4,02% | 3,91% | 3,96% | 3,15% | 4,31% | - | 5,28% | 4,68% | 4,99% | 2,13% | - | 3,86% | 3,13% | 3,48% | 2,48% | 2,57% | 3,84% | 3,58% | 3,84% | 4,08% |
| WPA 2 | 0,4000 | 0,2300 | 0,5700 | 0,3200 | 0,5800 | 0,2000 | 0,2800 | - | 0,4800 | 0,3900 | 0,8700 | 0,1300 | 0,2200 | 0,2800 | 0,2400 | 0,5200 | 0,1500 | 0,1729 | 0,3037 | 0,3687 | 0,2460 | 0,3006 |
| Dividend per aandeel 2 | - | - | - | 0,2600 | - | - | - | - | - | 0,4300 | - | - | - | - | - | - | - | - | - | 0,2843 | - | - |
| Datum van publicatie | 06-02-20 | 30-07-20 | 04-02-21 | 09-02-22 | 09-02-22 | 27-04-22 | 27-07-22 | 27-07-22 | 26-10-22 | 07-02-23 | 07-02-23 | 25-04-23 | 28-08-23 | 25-10-23 | 01-02-24 | 01-02-24 | 24-04-24 | - | - | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | 1.384 | 614 | - | - | - | - |
| Nettokaspositie 1 | 4.203 | 2.011 | - | - | 3.229 | 2.793 | 6.825 | 9.368 |
| Hefboom (schuld/ebitda) | - | - | 0,4502 x | 0,1395 x | - | - | - | - |
| Free Cash Flow 1 | 1.766 | 399 | -2.617 | 1.870 | 5.313 | 1.809 | 2.810 | 4.677 |
| ROE (netto-inkomsten/eigen vermogen) | 12,8% | 15,9% | 14,8% | 21,4% | 12% | 12,5% | 15,2% | 16% |
| ROA (netto-inkomsten/totale activa) | 6% | 6,58% | 6,07% | 8,22% | - | 5,42% | 6,03% | 7,23% |
| Totale activa 1 | 21.031 | 26.448 | 30.609 | 37.215 | - | 41.621 | 52.550 | 50.026 |
| Nettoactief per aandeel 2 | 4,720 | 5,550 | 5,920 | 6,950 | 7,690 | 8,440 | 9,720 | 10,70 |
| Cashflow per aandeel 2 | 1,110 | 0,6500 | -0,4900 | 1,560 | 3,090 | 2,770 | 2,180 | -0,0200 |
| Capex 1 | 659 | 1.037 | 1.515 | 1.565 | 1.511 | 1.746 | 1.625 | 1.173 |
| Capex/omzet | 1,77% | 2,17% | 2,74% | 2,28% | 2,49% | 2,65% | 2,26% | 1,47% |
| Datum van publicatie | 06-02-20 | 04-02-21 | 09-02-22 | 07-02-23 | 01-02-24 | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
B
Verkoop
Koop
Gemiddeld advies
Kopen
Aantal analisten
7
Laatste slotkoers
14,72
CNY
Gemiddelde koersdoel
17,25
CNY
Spread / Gemiddelde doel
+17,19%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -2,58% | 4,45 mld. | |
| +13,17% | 108 mld. | |
| -3,47% | 29,6 mld. | |
| +11,28% | 22,08 mld. | |
| -14,21% | 18,16 mld. | |
| -6,10% | 17,33 mld. | |
| +9,76% | 15,42 mld. | |
| -4,10% | 12,3 mld. | |
| -3,15% | 10,6 mld. | |
| -4,98% | 9,43 mld. |
- Beurs
- Aandelen
- Koers 601231
- Financiën Universal Scientific Industrial (Shanghai) Co., Ltd.
