|
Slotkoers
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 90,40 CNY | +0,90% |
|
-0,87% | +64,24% |
| 28/11 | WUXI APPTEC CO., LTD. : Een koopadvies van Nomura | ZM |
| 28/11 | WUXI APPTEC CO., LTD. : Een koopadvies van Nomura | ZM |
Voorlopige winst- en verliesrekening: WuXi AppTec Co., Ltd.
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 16.535 | 22.902 | 39.355 | 40.341 | 39.241 | 44.395 | 50.429 | 57.584 |
| Variatie | - | 38,5% | 71,84% | 2,51% | -2,73% | 13,13% | 13,59% | 14,19% |
| EBITDA 1 | 4.348 | 7.308 | 12.370 | 14.194 | 14.349 | 19.718 | 21.169 | 24.227 |
| Variatie | - | 68,08% | 69,26% | 14,74% | 1,09% | 37,42% | 7,36% | 14,45% |
| Bedrijfsresultaat (EBIT) 1 | 3.389 | 6.038 | 10.652 | 11.872 | 11.580 | 17.913 | 17.893 | 20.417 |
| Variatie | - | 78,13% | 76,43% | 11,45% | -2,46% | 54,68% | -0,11% | 14,11% |
| Betaalde rente 1 | -519,8 | -84,08 | -159,8 | -140 | -216 | -297 | -306,4 | -270,4 |
| Resultaat voor belastingen (EBT) 1 | 3.369 | 6.016 | 10.618 | 11.832 | 11.540 | 20.143 | 18.786 | 21.209 |
| Variatie | - | 78,54% | 76,52% | 11,43% | -2,47% | 74,55% | -6,74% | 12,9% |
| Nettowinst (verlies) 1 | 2.960 | 5.097 | 8.814 | 9.607 | 9.450 | 15.631 | 15.408 | 17.579 |
| Variatie | - | 72,19% | 72,91% | 9% | -1,63% | 65,41% | -1,43% | 14,09% |
| Datum van publicatie | 05-03-21 | 15-02-22 | 20-03-23 | 18-03-24 | 17-03-25 | - | - | - |
1CNY in Miljoen
Geschatte gegevens
Balansprognose: WuXi AppTec Co., Ltd.
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuld 1 | -7.011 | -4.974 | -3.103 | -9.115 | -13.860 | -21.233 | -27.789 | -38.740 |
| Variatie | - | 29,05% | 37,62% | -193,75% | -52,06% | -53,2% | -30,88% | -39,41% |
| Datum van publicatie | 05-03-21 | 15-02-22 | 20-03-23 | 18-03-24 | 17-03-25 | - | - | - |
1CNY in Miljoen
Geschatte gegevens
Verwachte kasstroom: WuXi AppTec Co., Ltd.
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| CAPEX 1 | 3.022 | 6.934 | 9.668 | 5.500 | 3.988 | 6.172 | 6.017 | 5.296 |
| Variatie | - | 129,43% | 39,42% | -43,11% | -27,5% | 54,79% | -2,52% | -11,98% |
| Vrije kasstroom (FCF) 1 | 951,3 | -2.345 | 948 | 7.886 | 8.419 | 15.716 | 11.695 | 14.000 |
| Variatie | - | -346,51% | 140,43% | 731,92% | 6,75% | 86,68% | -25,59% | 19,71% |
| Datum van publicatie | 05-03-21 | 15-02-22 | 20-03-23 | 18-03-24 | 17-03-25 | - | - | - |
1CNY in Miljoen
Geschatte gegevens
Verwachte financiële ratio's: WuXi AppTec Co., Ltd.
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
Winstgevendheid | ||||||||
| EBITDA-marge (%) | 26,3% | 31,91% | 31,43% | 35,18% | 36,57% | 44,41% | 41,98% | 42,07% |
| EBIT-marge (%) | 20,5% | 26,36% | 27,07% | 29,43% | 29,51% | 40,35% | 35,48% | 35,46% |
| EBT-marge (%) | 20,38% | 26,27% | 26,98% | 29,33% | 29,41% | 45,37% | 37,25% | 36,83% |
| Nettomarge (%) | 17,9% | 22,26% | 22,4% | 23,81% | 24,08% | 35,21% | 30,55% | 30,53% |
| FCF-marge (%) | 5,75% | -10,24% | 2,41% | 19,55% | 21,45% | 35,4% | 23,19% | 24,31% |
| Vrije kasstroom/nettoresultaat (%) | 32,14% | -46,01% | 10,76% | 82,09% | 89,09% | 100,54% | 75,9% | 79,64% |
Winstgevendheid | ||||||||
| ROA | 7,84% | 10,05% | 14,71% | 15,45% | 12,27% | 16,68% | 15,97% | 16,2% |
| ROE | 12,91% | 14,36% | 20,62% | 18,99% | 16,78% | 23,22% | 20,55% | 20,37% |
Financiële gezondheid | ||||||||
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Schuld/vrije kasstroom | - | - | - | - | - | - | - | - |
Kapitaalintensiteit | ||||||||
| Kapitaaluitgaven/omzet (%) | 18,28% | 30,28% | 24,57% | 13,63% | 10,16% | 13,9% | 11,93% | 9,2% |
| CAPEX / EBITDA (%) | 69,51% | 94,88% | 78,16% | 38,75% | 27,79% | 31,52% | 28,21% | 21,73% |
| CAPEX / FCF (%) | 317,72% | -295,71% | 1.019,86% | 69,75% | 47,37% | 39,27% | 51,45% | 37,83% |
Bestanddelen per aandeel | ||||||||
| Kasstroom per aandeel 1 | 1,356 | 1,558 | 3,586 | 4,509 | 4,296 | 5,087 | 5,877 | 6,805 |
| Variatie | - | 14,85% | 130,22% | 25,75% | -4,73% | 18,42% | 15,51% | 15,8% |
| Dividend per aandeel 1 | 0,3025 | 0,5174 | 0,8927 | 0,9834 | 0,9817 | 1,602 | 1,516 | 1,689 |
| Variatie | - | 71,04% | 72,53% | 10,16% | -0,17% | 63,18% | -5,37% | 11,39% |
| Nettoactief per aandeel 1 | 11,63 | 13,02 | 15,74 | 18,57 | 20,3 | 23,95 | 27,92 | 32,77 |
| Variatie | - | 11,94% | 20,85% | 17,98% | 9,35% | 17,99% | 16,56% | 17,38% |
| WPA 1 | 1,058 | 1,73 | 2,82 | 3,24 | 3,26 | 5,652 | 5,226 | 5,978 |
| Variatie | - | 63,47% | 63,01% | 14,89% | 0,62% | 73,38% | -7,54% | 14,39% |
| Aantal aandelen (in duizend) | 2.930.032 | 2.955.700 | 2.960.507 | 2.968.761 | 2.887.993 | 2.963.757 | 2.963.757 | 2.963.757 |
| Datum van publicatie | 05-03-21 | 15-02-22 | 20-03-23 | 18-03-24 | 17-03-25 | - | - | - |
1CNY
Geschatte gegevens
| 2025 * | 2026 * | |
|---|---|---|
| k/w-verhouding | 16x | 17,3x |
| PBR-ratio | 3,77x | 3,24x |
| EV/omzet | 5,6x | 4,79x |
| Dividendrendement | 1,77% | 1,68% |
Meer waarderingsratio's
* Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Trader
Trader
Beleggings
Beleggings
Globaal
Globaal
Kwaliteit van de publicaties
Kwaliteit van de publicaties
ESG MSCI
AAA
Verkoop
Koop
Gemiddeld advies
Kopen
Aantal analisten
27
Laatste slotkoers
90,40CNY
Gemiddelde koersdoel
125,98CNY
Spread / Gemiddelde doel
+39,36%
Kwartaalomzet - Afwijkingspercentage
- Beurs
- Aandelen
- Koers 603259
- Financiën WuXi AppTec Co., Ltd.
Kies jouw editie
Alle financiële informatie op nationaal niveau
