Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Nabeurs
01:56:31
|
7,84
USD
|
+10,73%
|
|
7,82
|
-0,26%
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
214.736
|
269.640
|
58.738
|
97.290
|
53.595
|
-
|
-
|
Bedrijfswaarde
1 |
183.544
|
233.747
|
51.925
|
97.290
|
41.780
|
45.547
|
39.439
|
K/w-verhouding
|
-38,6
x
|
-54
x
|
-6,43
x
|
-8,69
x
|
-6,72
x
|
-10,4
x
|
-32,8
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
36,7
x
|
12,8
x
|
2,19
x
|
3,17
x
|
1,08
x
|
0,73
x
|
0,57
x
|
Bedrijfswaarde/omzet
|
31,4
x
|
11,1
x
|
1,93
x
|
3,17
x
|
0,84
x
|
0,62
x
|
0,42
x
|
Bedrijfswaarde/EBITDA
|
-47,6
x
|
-40,7
x
|
-7,12
x
|
-
|
-6,05
x
|
-13,1
x
|
111
x
|
Bedrijfswaarde/FCF
|
-194
x
|
-68,9
x
|
-4,15
x
|
-
|
-12
x
|
63
x
|
8,11
x
|
FCF Yield
|
-0,52%
|
-1,45%
|
-24,1%
|
-
|
-8,33%
|
1,59%
|
12,3%
|
Price to Book
|
12,5
x
|
6,23
x
|
1,6
x
|
-
|
2,09
x
|
2,9
x
|
3,14
x
|
Aantal aandelen (in duizenden)
|
768.381
|
843.413
|
856.765
|
939.549
|
943.380
|
-
|
-
|
Referentieprijs
2 |
279,5
|
319,7
|
68,56
|
103,5
|
56,81
|
56,81
|
56,81
|
Datum van publicatie
|
08-03-21
|
28-03-22
|
17-03-23
|
19-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.844
|
20.988
|
26.855
|
30.676
|
49.852
|
73.818
|
93.316
|
EBITDA
1 |
-3.856
|
-5.742
|
-7.295
|
-
|
-6.902
|
-3.490
|
356,1
|
Bedrijfsresultaat (EBIT)
1 |
-3.297
|
-6.579
|
-8.706
|
-10.889
|
-8.838
|
-5.540
|
-1.701
|
Operationele Marge
|
-56,42%
|
-31,35%
|
-32,42%
|
-35,5%
|
-17,73%
|
-7,5%
|
-1,82%
|
Resultaat voor belastingen (EBT)
1 |
-2.731
|
-4.837
|
-9.118
|
-10.394
|
-8.003
|
-4.660
|
-580,4
|
Nettowinst (verlies)
1 |
-2.732
|
-4.863
|
-9.139
|
-10.376
|
-7.872
|
-4.724
|
-517,7
|
Nettomarge
|
-46,75%
|
-23,17%
|
-34,03%
|
-33,82%
|
-15,79%
|
-6,4%
|
-0,55%
|
WPA
2 |
-7,240
|
-5,920
|
-10,67
|
-11,92
|
-8,453
|
-5,454
|
-1,732
|
Free Cash Flow
1 |
-945,8
|
-3.394
|
-12.508
|
-
|
-3.481
|
723
|
4.862
|
FCF-marge
|
-16,18%
|
-16,17%
|
-46,58%
|
-
|
-6,98%
|
0,98%
|
5,21%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
1.365,28%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
08-03-21
|
28-03-22
|
17-03-23
|
19-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
1 |
5.720
|
8.556
|
14.276
|
7.455
|
7.436
|
6.823
|
5.140
|
4.033
|
5.063
|
8.530
|
13.050
|
6.147
|
10.654
|
12.183
|
16.044
|
13.059
|
EBITDA
|
-
|
-
|
-
|
-1.768
|
-
|
-2.025
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-1.803
|
-2.430
|
-4.232
|
-1.920
|
-2.091
|
-2.177
|
-2.517
|
-2.585
|
-3.090
|
-3.161
|
-2.053
|
-2.366
|
-2.536
|
-2.697
|
-2.250
|
-1.762
|
Operationele Marge
|
-31,52%
|
-28,4%
|
-29,65%
|
-25,76%
|
-28,12%
|
-31,9%
|
-48,97%
|
-64,1%
|
-61,04%
|
-37,06%
|
-15,73%
|
-38,48%
|
-23,8%
|
-22,14%
|
-14,03%
|
-13,49%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-1.261
|
-2.856
|
-1.698
|
-2.686
|
-2.358
|
-2.376
|
-2.332
|
-2.845
|
-3.883
|
-1.334
|
-1.849
|
-2.193
|
-2.237
|
-1.696
|
-1.413
|
Nettowinst (verlies)
1 |
-
|
-1.287
|
-2.882
|
-1.701
|
-2.701
|
-2.376
|
-2.361
|
-2.337
|
-2.805
|
-3.887
|
-1.348
|
-2.099
|
-2.224
|
-2.329
|
-2.022
|
-1.413
|
Nettomarge
|
-
|
-15,04%
|
-20,19%
|
-22,81%
|
-36,32%
|
-34,82%
|
-45,93%
|
-57,94%
|
-55,4%
|
-45,57%
|
-10,33%
|
-34,15%
|
-20,87%
|
-19,12%
|
-12,6%
|
-10,82%
|
WPA
2 |
-1,890
|
-1,510
|
-
|
-2,000
|
-3,160
|
-2,770
|
-2,740
|
-2,710
|
-3,250
|
-4,490
|
-1,510
|
-2,404
|
-2,447
|
-2,699
|
-2,838
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
23-11-21
|
28-03-22
|
28-03-22
|
23-05-22
|
23-08-22
|
30-11-22
|
17-03-23
|
24-05-23
|
18-08-23
|
15-11-23
|
19-03-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
31.192
|
35.893
|
6.814
|
-
|
11.815
|
8.048
|
14.157
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-946
|
-3.394
|
-12.508
|
-
|
-3.481
|
723
|
4.862
|
ROE (netto-inkomsten/eigen vermogen)
|
-19,8%
|
-12,7%
|
-23,1%
|
-
|
-24,3%
|
-17,7%
|
-6,76%
|
ROA (netto-inkomsten/totale activa)
|
-10,1%
|
-8,81%
|
-13,3%
|
-
|
-9,03%
|
-4,52%
|
-0,41%
|
Totale activa
1 |
26.979
|
55.179
|
68.571
|
-
|
87.205
|
104.460
|
126.181
|
Nettoactief per aandeel
2 |
22,40
|
51,30
|
42,90
|
-
|
27,20
|
19,60
|
18,10
|
Cashflow per aandeel
2 |
-0,1900
|
-1,330
|
-9,610
|
-
|
-7,120
|
2,590
|
5,510
|
Capex
1 |
806
|
2.300
|
4.680
|
-
|
2.592
|
2.488
|
2.481
|
Capex/omzet
|
13,79%
|
10,96%
|
17,43%
|
-
|
5,2%
|
3,37%
|
2,66%
|
Datum van publicatie
|
08-03-21
|
28-03-22
|
17-03-23
|
19-03-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
56,81
CNY Gemiddelde koersdoel
94,93
CNY Spread / Gemiddelde doel +67,09% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -46,26% | 7,4 mld. | | -32,27% | 537 mld. | | -33,10% | 26,57 mld. | | -50,50% | 9,29 mld. | | -68,94% | 6,08 mld. | | -41,57% | 5,68 mld. | | 0,00% | 3,92 mld. | | -30,11% | 4,26 mld. | | -47,79% | 2,49 mld. | | -4,82% | 2,27 mld. |
Elektrische (Alternatieve) voertuigen
|