XINYI SOLAR HOLDINGS LIMITED Toevoegen aan een lijst
Financiën Xinyi Solar Holdings Limited
Aandelen
968
KYG9829N1025
Uitrusting en diensten op het gebied van hernieuwbare energie
|
Vertraagde tijd
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 3,350 HKD | +1,82% |
|
+9,15% | +6,37% |
| 31/12 | Xinyi Solar tot 80% minder nettowinst in 2024 | MT |
| 31/12 | Xinyi Solar en Xinyi Glass verlengen overeenkomst voor kiezelzand voor 2025 | MT |
Voorlopige winst- en verliesrekening: Xinyi Solar Holdings Limited
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 9.096 | 12.316 | 16.065 | 20.544 | 26.629 | 21.944 | 29.802 | 35.500 |
| Variatie | - | 35,4% | 30,44% | 27,88% | 29,62% | -17,59% | 35,81% | 19,12% |
| EBITDA 1 | 3.998 | 6.709 | 7.690 | 6.872 | 7.718 | 4.323 | 7.372 | 9.156 |
| Variatie | - | 67,79% | 14,63% | -10,64% | 12,31% | -43,99% | 70,52% | 24,2% |
| Bedrijfsresultaat (EBIT) 1 | 3.203 | 5.853 | 6.514 | 5.318 | 5.893 | 2.080 | 4.973 | 6.279 |
| Variatie | - | 82,75% | 11,3% | -18,37% | 10,81% | -64,71% | 139,1% | 26,27% |
| Betaalde rente 1 | -254,4 | -130,4 | 15,88 | -167,5 | -349,4 | -429,1 | -483,9 | -526,3 |
| Resultaat voor belastingen (EBT) 1 | 3.093 | 5.758 | 6.568 | 5.181 | 5.571 | 1.659 | 4.533 | 5.896 |
| Variatie | - | 86,2% | 14,07% | -21,12% | 7,54% | -70,23% | 173,28% | 30,08% |
| Nettowinst (verlies) 1 | 2.416 | 4.561 | 4.924 | 3.820 | 4.187 | 1.068 | 3.364 | 4.379 |
| Variatie | - | 88,74% | 7,97% | -22,42% | 9,61% | -74,49% | 214,99% | 30,18% |
| Datum van publicatie | 16-03-20 | 01-03-21 | 28-02-22 | 27-02-23 | 28-02-24 | - | - | - |
1HKD in Miljoen
Geschatte gegevens
Balansprognose: Xinyi Solar Holdings Limited
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuld 1 | 5.089 | -3.178 | 550 | 2.707 | 7.681 | 9.617 | 10.100 | 11.284 |
| Variatie | - | -162,45% | -82,69% | 392,18% | 183,75% | 25,21% | 5,02% | 11,72% |
| Datum van publicatie | 16-03-20 | 01-03-21 | 28-02-22 | 27-02-23 | 28-02-24 | - | - | - |
1HKD in Miljoen
Geschatte gegevens
Verwachte kasstroom: Xinyi Solar Holdings Limited
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| CAPEX 1 | 2.134 | 3.249 | 4.938 | 6.646 | 9.895 | 5.842 | 5.047 | 4.377 |
| Variatie | - | 52,29% | 51,97% | 34,58% | 48,88% | -40,96% | -13,6% | -13,27% |
| Vrije kasstroom (FCF) 1 | -768,6 | 996,5 | -1.310 | -754,1 | -4.105 | -2.305 | 83,96 | -99,87 |
| Variatie | - | -229,65% | -231,41% | -42,41% | 444,36% | -43,85% | -103,64% | -218,95% |
| Datum van publicatie | 16-03-20 | 01-03-21 | 28-02-22 | 27-02-23 | 28-02-24 | - | - | - |
1HKD in Miljoen
Geschatte gegevens
Verwachte financiële ratio's: Xinyi Solar Holdings Limited
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
Winstgevendheid | ||||||||
| EBITDA-marge (%) | 43,95% | 54,47% | 47,87% | 33,45% | 28,98% | 19,7% | 24,74% | 25,79% |
| EBIT-marge (%) | 35,21% | 47,53% | 40,55% | 25,88% | 22,13% | 9,48% | 16,69% | 17,69% |
| EBT-marge (%) | 34% | 46,76% | 40,89% | 25,22% | 20,92% | 7,56% | 15,21% | 16,61% |
| Nettomarge (%) | 26,57% | 37,03% | 30,65% | 18,59% | 15,72% | 4,87% | 11,29% | 12,34% |
| FCF-marge (%) | -8,45% | 8,09% | -8,15% | -3,67% | -15,42% | -10,5% | 0,28% | -0,28% |
| Vrije kasstroom/nettoresultaat (%) | -31,81% | 21,85% | -26,59% | -19,74% | -98,04% | -215,83% | 2,5% | -2,28% |
Winstgevendheid | ||||||||
| ROA | 9,24% | 12,7% | 10,65% | 7,67% | 7,54% | 1,87% | 5,69% | 6,46% |
| ROE | 19,64% | 22,41% | 17,33% | 12,72% | 13,57% | 4,26% | 9,94% | 11,91% |
Financiële gezondheid | ||||||||
| Hefboom (schuld/ebitda) | 1,27x | - | 0,07x | 0,39x | 1x | 2,22x | 1,37x | 1,23x |
| Schuld/vrije kasstroom | -6,62x | - | -0,42x | -3,59x | -1,87x | -4,17x | 120,3x | -112,99x |
Kapitaalintensiteit | ||||||||
| Kapitaaluitgaven/omzet (%) | 23,46% | 26,38% | 30,74% | 32,35% | 37,16% | 26,62% | 16,94% | 12,33% |
| CAPEX / EBITDA (%) | 53,37% | 48,44% | 64,22% | 96,72% | 128,21% | 135,13% | 68,47% | 47,81% |
| CAPEX / FCF (%) | -277,61% | 326,09% | -377,11% | -881,34% | -241,05% | -253,43% | 6.011,71% | -4.383,1% |
Bestanddelen per aandeel | ||||||||
| Kasstroom per aandeel 1 | 0,2115 | 0,5197 | 0,4031 | 0,6613 | 0,6504 | 0,5262 | 0,6062 | 0,6855 |
| Variatie | - | 145,73% | -22,43% | 64,04% | -1,65% | -19,1% | 15,19% | 13,09% |
| Dividend per aandeel 1 | 0,14 | 0,17 | 0,27 | 0,2 | 0,225 | 0,0622 | 0,1622 | 0,217 |
| Variatie | - | 21,43% | 58,82% | -25,93% | 12,5% | -72,34% | 160,65% | 33,74% |
| Nettoactief per aandeel 1 | 1,754 | 3,011 | 3,409 | 3,344 | 3,591 | 3,769 | 4,022 | 4,365 |
| Variatie | - | 71,63% | 13,24% | -1,92% | 7,4% | 4,95% | 6,71% | 8,52% |
| WPA 1 | 0,3027 | 0,5532 | 0,5556 | 0,4287 | 0,4703 | 0,1191 | 0,3737 | 0,4889 |
| Variatie | - | 82,76% | 0,43% | -22,84% | 9,7% | -74,67% | 213,69% | 30,83% |
| Aantal aandelen (in duizend) | 8.081.863 | 8.809.254 | 8.890.763 | 8.896.240 | 8.903.251 | 9.078.447 | 9.078.447 | 9.078.447 |
| Datum van publicatie | 16-03-20 | 01-03-21 | 28-02-22 | 27-02-23 | 28-02-24 | - | - | - |
1HKD
Geschatte gegevens
| 2024 * | 2025 * | |
|---|---|---|
| K/w-verhouding | 27,6x | 8,8x |
| PBR-ratio | 0,87x | 0,82x |
| EV/omzet | 1,8x | 1,34x |
| Dividendrendement | 1,89% | 4,93% |
Meer waarderingsratio's
* Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Verkoop
Koop
Gemiddeld advies
Kopen
Aantal analisten
22
Laatste slotkoers
3,290HKD
Gemiddelde koersdoel
4,317HKD
Spread / Gemiddelde doel
+31,20%
