WEICHAI POWER CO., LTD. Toevoegen aan een lijst
Financiën Weichai Power Co., Ltd.
Aandelen
2338
CNE1000004L9
Auto, Vrachtwagen & Motorfiets Onderdelen
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 16,4 HKD | 0,00% |
|
-4,32% | +25,77% |
| 29/03 | WEICHAI POWER CO., LTD. : Jefferies & Co. herhaalt koopadvies | ZM |
| 26/03 | Weichai Power's EPS en omzet voor 2023 overtreffen prognoses | MT |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 123.654 | 119.998 | 145.537 | 86.046 | 114.554 | 147.753 | - | - |
| Bedrijfswaarde 1 | 111.519 | 95.517 | 102.316 | 59.867 | 65.391 | 80.441 | 66.419 | 48.532 |
| K/w-verhouding | 12,8 x | 11,3 x | 11,3 x | 16,2 x | 11,4 x | 10,9 x | 9,78 x | 8,83 x |
| Dividendrendement | 1,95% | 1,15% | 2,98% | - | 4,38% | 4,07% | 4,51% | 5% |
| Marktkapitalisatie/omzet | 0,71 x | 0,61 x | 0,72 x | 0,49 x | 0,54 x | 0,66 x | 0,61 x | 0,56 x |
| Bedrijfswaarde/omzet | 0,64 x | 0,48 x | 0,5 x | 0,34 x | 0,31 x | 0,36 x | 0,28 x | 0,19 x |
| Bedrijfswaarde/EBITDA | 5,02 x | 4,48 x | 4,19 x | 3,53 x | 2,64 x | 3,03 x | 2,38 x | 1,66 x |
| Bedrijfswaarde/FCF | 6,03 x | 5,55 x | 11,4 x | -6,72 x | 3,18 x | 4,81 x | 2,75 x | 1,5 x |
| FCF Yield | 16,6% | 18% | 8,77% | -14,9% | 31,4% | 20,8% | 36,3% | 66,4% |
| Price to Book | 2,58 x | 2,03 x | 2,03 x | - | 1,29 x | 1,51 x | 1,39 x | 1,27 x |
| Aantal aandelen (in duizenden) | 7.933.874 | 7.933.874 | 8.726.557 | 8.639.291 | 8.639.291 | 8.639.291 | - | - |
| Referentieprijs 2 | 14,69 | 13,10 | 12,43 | 9,256 | 11,85 | 15,18 | 15,18 | 15,18 |
| Datum van publicatie | 26-03-20 | 30-03-21 | 30-03-22 | 30-03-23 | 25-03-24 | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 174.361 | 197.491 | 203.548 | 175.158 | 213.958 | 224.458 | 241.070 | 261.566 |
| EBITDA 1 | 22.227 | 21.319 | 24.426 | 16.982 | 24.814 | 26.572 | 27.960 | 29.243 |
| Bedrijfsresultaat (EBIT) 1 | 14.156 | 12.461 | 13.889 | 5.834 | 12.905 | 15.255 | 17.121 | 18.504 |
| Operationele Marge | 8,12% | 6,31% | 6,82% | 3,33% | 6,03% | 6,8% | 7,1% | 7,07% |
| Resultaat voor belastingen (EBT) 1 | 14.352 | 12.682 | 14.055 | 6.085 | 13.151 | 16.582 | 19.051 | 20.880 |
| Nettowinst (verlies) 1 | 9.105 | 9.207 | 9.254 | 4.905 | 9.014 | 11.931 | 13.236 | 14.654 |
| Nettomarge | 5,22% | 4,66% | 4,55% | 2,8% | 4,21% | 5,32% | 5,49% | 5,6% |
| WPA 2 | 1,150 | 1,160 | 1,100 | 0,5700 | 1,040 | 1,399 | 1,552 | 1,718 |
| Free Cash Flow 1 | 18.483 | 17.217 | 8.975 | -8.912 | 20.561 | 16.736 | 24.124 | 32.248 |
| FCF-marge | 10,6% | 8,72% | 4,41% | -5,09% | 9,61% | 7,46% | 10,01% | 12,33% |
| Kasstroomconversie (ebitda) | 83,16% | 80,76% | 36,74% | - | 82,86% | 62,99% | 86,28% | 110,28% |
| Kasstroomconversie (nettowinst) | 203% | 187% | 96,98% | - | 228,1% | 140,28% | 182,26% | 220,06% |
| Dividend per aandeel 2 | 0,2860 | 0,1500 | 0,3700 | - | 0,5190 | 0,6176 | 0,6851 | 0,7591 |
| Datum van publicatie | 26-03-20 | 30-03-21 | 30-03-22 | 30-03-23 | 25-03-24 | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: december | 2019 S2 | 2020 S1 | 2020 S2 | 2021 S1 | 2021 Q3 | 2021 Q4 | 2021 S2 | 2022 Q1 | 2022 Q2 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | - | 94.495 | 102.997 | 126.388 | 40.041 | 37.119 | 77.160 | - | 45.636 | 86.740 | 43.783 | 44.634 | 53.434 | 52.701 | 54.248 | 53.575 | 58.775 | 58.661 | 53.130 | 60.464 | 64.200 |
| EBITDA 1 | - | - | - | - | 3.892 | 2.839 | - | - | 3.062 | - | 2.260 | - | - | - | - | - | 7.583 | 7.196 | 5.813 | 5.666 | - |
| Bedrijfsresultaat (EBIT) 1 | - | - | - | - | 2.400 | 1.604 | 4.004 | - | 1.802 | 3.364 | 443,6 | 2.026 | 2.574 | 3.016 | 3.807 | 3.509 | 4.606 | 4.219 | 2.836 | 2.689 | - |
| Operationele Marge | - | - | - | - | 5,99% | 4,32% | 5,19% | - | 3,95% | 3,88% | 1,01% | 4,54% | 4,82% | 5,72% | 7,02% | 6,55% | 7,84% | 7,19% | 5,34% | 4,45% | - |
| Resultaat voor belastingen (EBT) 1 | - | - | - | - | 2.453 | 1.629 | - | - | 1.839 | - | 532,7 | 2.135 | 2.651 | 3.097 | 3.891 | 3.513 | 4.975 | 4.689 | 3.312 | 3.225 | - |
| Nettowinst (verlies) 1 | 3.817 | 4.680 | - | - | 1.469 | 1.354 | 2.823 | - | 1.335 | 2.387 | 925,2 | 1.593 | 1.856 | 2.043 | 2.602 | 2.513 | 3.031 | 3.301 | 2.183 | 2.291 | - |
| Nettomarge | - | 4,95% | - | - | 3,67% | 3,65% | 3,66% | - | 2,93% | 2,75% | 2,11% | 3,57% | 3,47% | 3,88% | 4,8% | 4,69% | 5,16% | 5,63% | 4,11% | 3,79% | - |
| WPA 2 | - | 0,5900 | 0,5700 | 0,8000 | 0,1700 | 0,1300 | 0,3000 | 0,1200 | - | - | 0,1100 | 0,1900 | 0,2100 | 0,2400 | 0,3000 | 0,2900 | 0,3284 | 0,3341 | 0,3101 | 0,3063 | - |
| Dividend per aandeel 2 | - | - | - | - | - | 0,1850 | - | - | 0,1000 | - | - | - | - | 0,2260 | - | 0,2930 | - | - | - | 0,6438 | - |
| Datum van publicatie | 26-03-20 | 27-08-20 | 30-03-21 | 30-08-21 | 29-10-21 | 30-03-22 | 30-03-22 | 29-04-22 | 30-08-22 | 30-08-22 | 30-10-22 | 30-03-23 | 28-04-23 | 30-08-23 | 30-10-23 | 25-03-24 | - | - | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | - | - | - |
| Nettokaspositie 1 | 12.136 | 24.481 | 43.222 | 26.178 | 49.163 | 67.312 | 81.334 | 99.221 |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 18.483 | 17.217 | 8.975 | -8.912 | 20.561 | 16.736 | 24.124 | 32.248 |
| ROE (netto-inkomsten/eigen vermogen) | 21,3% | 19,2% | 15,1% | 6,66% | 11,7% | 14,4% | 14,6% | 14,8% |
| ROA (netto-inkomsten/totale activa) | 4,12% | 3,63% | 3,38% | 1,67% | 2,87% | 3,5% | 3,79% | 4,15% |
| Totale activa 1 | 221.048 | 253.780 | 274.053 | 293.661 | 313.953 | 340.990 | 348.860 | 352.837 |
| Nettoactief per aandeel 2 | 5,700 | 6,450 | 6,130 | - | 9,180 | 10,00 | 10,90 | 11,90 |
| Cashflow per aandeel 2 | 3,010 | 2,890 | 1,750 | - | 3,180 | 3,050 | 3,110 | 3,240 |
| Capex 1 | 5.351 | 5.711 | 5.683 | 6.563 | 6.910 | 9.244 | 9.658 | 9.904 |
| Capex/omzet | 3,07% | 2,89% | 2,79% | 3,75% | 3,23% | 4,12% | 4,01% | 3,79% |
| Datum van publicatie | 26-03-20 | 30-03-21 | 30-03-22 | 30-03-23 | 25-03-24 | - | - | - |
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
14
Laatste slotkoers
15,18
CNY
Gemiddelde koersdoel
17,47
CNY
Spread / Gemiddelde doel
+15,09%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +25,77% | 20,39 mld. | |
| +29,62% | 50,98 mld. | |
| -20,63% | 19,42 mld. | |
| +1,48% | 15,84 mld. | |
| +31,67% | 17,27 mld. | |
| -14,23% | 14,09 mld. | |
| -18,75% | 13,35 mld. | |
| +31,97% | 11,74 mld. | |
| +14,27% | 9,65 mld. | |
| +28,58% | 10,66 mld. |
- Beurs
- Aandelen
- Koers 2338
- Financiën Weichai Power Co., Ltd.
