Beurs gesloten -
Singapore S.E.
02:09:39 20-03-2023
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
5,28
CNY
|
-.--%
|
|
-.--%
|
-.--%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
22.704
|
18.177
|
24.756
|
27.659
|
31.671
|
37.512
|
-
|
-
|
Bedrijfswaarde
1 |
17.537
|
15.788
|
16.849
|
21.448
|
31.671
|
26.917
|
24.999
|
29.200
|
K/w-verhouding
|
7,34
x
|
7,33
x
|
6,59
x
|
9,83
x
|
7,72
x
|
7,94
x
|
7,47
x
|
6,74
x
|
Dividendrendement
|
3,85%
|
4,67%
|
3,7%
|
3,67%
|
-
|
4,33%
|
4,46%
|
5,24%
|
Marktkapitalisatie/omzet
|
0,96
x
|
1,22
x
|
1,48
x
|
1,34
x
|
1,31
x
|
1,39
x
|
1,29
x
|
1,17
x
|
Bedrijfswaarde/omzet
|
0,74
x
|
1,06
x
|
1
x
|
1,04
x
|
1,31
x
|
1
x
|
0,86
x
|
0,91
x
|
Bedrijfswaarde/EBITDA
|
4,03
x
|
3,95
x
|
3,96
x
|
6,32
x
|
5,7
x
|
4,62
x
|
3,98
x
|
4,21
x
|
Bedrijfswaarde/FCF
|
4,3
x
|
-17,5
x
|
3,08
x
|
5,75
x
|
-
|
12,4
x
|
7,18
x
|
1.390
x
|
FCF Yield
|
23,3%
|
-5,7%
|
32,5%
|
17,4%
|
-
|
8,09%
|
13,9%
|
0,07%
|
Price to Book
|
0,73
x
|
0,56
x
|
0,69
x
|
1,57
x
|
-
|
1,55
x
|
1,37
x
|
1,17
x
|
Aantal aandelen (in duizenden)
|
3.918.765
|
3.852.516
|
3.923.415
|
3.950.589
|
3.950.589
|
3.950.589
|
-
|
-
|
Referentieprijs
2 |
5,794
|
4,718
|
6,310
|
7,001
|
8,017
|
9,495
|
9,495
|
9,495
|
Datum van publicatie
|
27-02-20
|
25-02-21
|
27-02-22
|
22-02-23
|
27-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
23.597
|
14.841
|
16.768
|
20.705
|
24.112
|
26.950
|
29.156
|
32.160
|
EBITDA
1 |
4.349
|
3.998
|
4.250
|
3.395
|
5.558
|
5.825
|
6.276
|
6.944
|
Bedrijfsresultaat (EBIT)
1 |
3.872
|
3.482
|
3.775
|
2.942
|
5.062
|
5.357
|
5.757
|
6.416
|
Operationele Marge
|
16,41%
|
23,46%
|
22,51%
|
14,21%
|
20,99%
|
19,88%
|
19,74%
|
19,95%
|
Resultaat voor belastingen (EBT)
1 |
4.186
|
3.290
|
4.882
|
3.302
|
5.131
|
5.978
|
6.349
|
7.020
|
Nettowinst (verlies)
1 |
3.105
|
2.516
|
3.699
|
2.807
|
4.102
|
4.710
|
5.010
|
5.556
|
Nettomarge
|
13,16%
|
16,96%
|
22,06%
|
13,56%
|
17,01%
|
17,48%
|
17,18%
|
17,28%
|
WPA
2 |
0,7888
|
0,6439
|
0,9579
|
0,7125
|
1,038
|
1,196
|
1,270
|
1,410
|
Free Cash Flow
1 |
4.080
|
-899,6
|
5.474
|
3.728
|
-
|
2.177
|
3.482
|
21
|
FCF-marge
|
17,29%
|
-6,06%
|
32,64%
|
18%
|
-
|
8,08%
|
11,94%
|
0,07%
|
Kasstroomconversie (ebitda)
|
93,8%
|
-
|
128,79%
|
109,8%
|
-
|
37,37%
|
55,48%
|
0,3%
|
Kasstroomconversie (nettowinst)
|
131,39%
|
-
|
147,99%
|
132,77%
|
-
|
46,21%
|
69,5%
|
0,38%
|
Dividend per aandeel
2 |
0,2229
|
0,2203
|
0,2333
|
0,2573
|
-
|
0,4108
|
0,4239
|
0,4975
|
Datum van publicatie
|
27-02-20
|
25-02-21
|
27-02-22
|
22-02-23
|
27-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
2021 Q4
|
2023 S1
|
---|
Omzet
|
-
|
-
|
11.321
|
EBITDA
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
1.726
|
Nettomarge
|
-
|
-
|
15,25%
|
WPA
1 |
0,2700
|
0,2700
|
0,4369
|
Dividend per aandeel
|
-
|
-
|
-
|
Datum van publicatie
|
07-08-22
|
27-02-22
|
03-08-23
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
5.167
|
2.389
|
7.907
|
6.211
|
-
|
10.596
|
12.514
|
8.312
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
4.080
|
-900
|
5.474
|
3.728
|
-
|
2.177
|
3.482
|
21
|
ROE (netto-inkomsten/eigen vermogen)
|
9,99%
|
7,93%
|
10,8%
|
10,5%
|
-
|
20,9%
|
19,4%
|
17,8%
|
ROA (netto-inkomsten/totale activa)
|
6,85%
|
5,55%
|
7,66%
|
6,64%
|
-
|
11%
|
11,2%
|
11%
|
Totale activa
1 |
45.334
|
45.333
|
48.262
|
42.290
|
-
|
42.873
|
44.869
|
50.357
|
Nettoactief per aandeel
2 |
7,940
|
8,400
|
9,160
|
4,450
|
-
|
6,130
|
6,940
|
8,140
|
Cashflow per aandeel
2 |
1,170
|
-0,1600
|
1,590
|
1,180
|
-
|
1,230
|
1,280
|
-
|
Capex
1 |
529
|
288
|
669
|
905
|
-
|
802
|
819
|
728
|
Capex/omzet
|
2,24%
|
1,94%
|
3,99%
|
4,37%
|
-
|
2,97%
|
2,81%
|
2,26%
|
Datum van publicatie
|
27-02-20
|
25-02-21
|
27-02-22
|
22-02-23
|
27-02-24
|
-
|
-
|
-
|
Laatste slotkoers
9,495
CNY Gemiddelde koersdoel
10,97
CNY Spread / Gemiddelde doel +15,56% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +23,47% | 22,52 mld. | | +24,70% | 16,27 mld. | | +31,08% | 7,48 mld. | | +13,90% | 7,23 mld. | | +30,97% | 6,44 mld. | | +109,00% | 4,24 mld. | | +34,74% | 4,16 mld. | | -33,47% | 4,08 mld. | | -9,07% | 2,29 mld. |
Scheepsbouw - Andere
|