slotkoers
Shanghai S.E.
00:00:00 07-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
142,2
CNY
|
+1,54%
|
|
+3,60%
|
-7,39%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
49.421
|
84.289
|
78.017
|
60.398
|
95.121
|
88.205
|
-
|
-
|
Bedrijfswaarde
1 |
48.476
|
83.157
|
69.370
|
53.585
|
88.541
|
81.404
|
80.049
|
78.787
|
K/w-verhouding
|
250
x
|
171
x
|
71,9
x
|
51,6
x
|
53,3
x
|
45,6
x
|
35,3
x
|
26
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
0,2%
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
25,4
x
|
37,1
x
|
25,1
x
|
12,7
x
|
15,2
x
|
10,5
x
|
8,07
x
|
6,23
x
|
Bedrijfswaarde/omzet
|
24,9
x
|
36,6
x
|
22,3
x
|
11,3
x
|
14,1
x
|
9,67
x
|
7,33
x
|
5,56
x
|
Bedrijfswaarde/EBITDA
|
215
x
|
139
x
|
59,9
x
|
38,5
x
|
41,3
x
|
37,2
x
|
27,8
x
|
20,3
x
|
Bedrijfswaarde/FCF
|
549
x
|
140
x
|
133
x
|
-60,5
x
|
-48
x
|
111
x
|
32,2
x
|
43,8
x
|
FCF Yield
|
0,18%
|
0,71%
|
0,75%
|
-1,65%
|
-2,08%
|
0,9%
|
3,11%
|
2,28%
|
Price to Book
|
13,2
x
|
19,3
x
|
5,6
x
|
3,9
x
|
5,34
x
|
4,51
x
|
4,06
x
|
3,51
x
|
Aantal aandelen (in duizenden)
|
534.862
|
534.862
|
616.244
|
616.244
|
619.279
|
620.073
|
-
|
-
|
Referentieprijs
2 |
92,40
|
157,6
|
126,6
|
98,01
|
153,6
|
142,2
|
142,2
|
142,2
|
Datum van publicatie
|
16/04/20
|
24/02/21
|
23/02/22
|
27/02/23
|
28/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.947
|
2.273
|
3.108
|
4.740
|
6.264
|
8.417
|
10.924
|
14.166
|
EBITDA
1 |
225,7
|
598,6
|
1.159
|
1.392
|
2.142
|
2.190
|
2.876
|
3.872
|
Bedrijfsresultaat (EBIT)
1 |
197,9
|
514,8
|
1.133
|
1.263
|
1.980
|
2.042
|
2.687
|
3.643
|
Operationele Marge
|
10,17%
|
22,65%
|
36,46%
|
26,64%
|
31,62%
|
24,25%
|
24,6%
|
25,72%
|
Resultaat voor belastingen (EBT)
1 |
198,4
|
512,7
|
1.133
|
1.259
|
2.010
|
2.171
|
2.765
|
3.784
|
Nettowinst (verlies)
1 |
188,6
|
492,2
|
1.011
|
1.170
|
1.786
|
1.932
|
2.490
|
3.327
|
Nettomarge
|
9,69%
|
21,65%
|
32,54%
|
24,68%
|
28,51%
|
22,96%
|
22,8%
|
23,49%
|
WPA
2 |
0,3700
|
0,9200
|
1,760
|
1,900
|
2,880
|
3,118
|
4,032
|
5,471
|
Free Cash Flow
1 |
88,36
|
594,5
|
520,4
|
-886,3
|
-1.844
|
735,8
|
2.489
|
1.799
|
FCF-marge
|
4,54%
|
26,15%
|
16,74%
|
-18,7%
|
-29,43%
|
8,74%
|
22,78%
|
12,7%
|
Kasstroomconversie (ebitda)
|
39,15%
|
99,31%
|
44,91%
|
-
|
-
|
33,59%
|
86,53%
|
46,46%
|
Kasstroomconversie (nettowinst)
|
46,86%
|
120,79%
|
51,45%
|
-
|
-
|
38,08%
|
99,93%
|
54,07%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
0,3000
|
-
|
-
|
-
|
Datum van publicatie
|
16/04/20
|
24/02/21
|
23/02/22
|
27/02/23
|
28/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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
|
2025 Q2
|
---|
Omzet
1 |
1.035
|
1.770
|
949,1
|
1.023
|
-
|
1.071
|
1.697
|
1.223
|
1.303
|
1.515
|
2.222
|
1.605
|
1.841
|
2.231
|
2.931
|
2.397
|
2.718
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
463,9
|
528,7
|
758
|
834
|
834
|
Bedrijfsresultaat (EBIT)
1 |
497,4
|
658,5
|
107,9
|
401,5
|
-
|
300,1
|
406,2
|
307,4
|
275,9
|
254,7
|
679
|
254,4
|
356,8
|
419,6
|
642,9
|
641,3
|
641,3
|
Operationele Marge
|
48,04%
|
37,21%
|
11,37%
|
39,26%
|
-
|
28,01%
|
23,94%
|
25,14%
|
21,16%
|
16,81%
|
30,55%
|
15,85%
|
19,38%
|
18,81%
|
21,93%
|
26,75%
|
23,59%
|
Resultaat voor belastingen (EBT)
1 |
497,4
|
658,5
|
107,1
|
401,2
|
-
|
346,7
|
403,6
|
308,5
|
820,4
|
175,3
|
706,2
|
256,8
|
482
|
573,3
|
825,4
|
778
|
778
|
Nettowinst (verlies)
1 |
469,6
|
614,8
|
117,2
|
350,6
|
467,8
|
325,2
|
376,8
|
275,4
|
727,6
|
156,9
|
626,1
|
249,1
|
430,4
|
514,7
|
731,6
|
700,6
|
700,6
|
Nettomarge
|
45,35%
|
34,74%
|
12,35%
|
34,28%
|
-
|
30,35%
|
22,21%
|
22,51%
|
55,82%
|
10,36%
|
28,17%
|
15,52%
|
23,38%
|
23,07%
|
24,96%
|
29,23%
|
25,78%
|
WPA
2 |
0,8000
|
1,020
|
0,1900
|
0,5700
|
-
|
0,5200
|
0,6200
|
0,4500
|
1,170
|
0,2500
|
1,010
|
0,4000
|
0,6834
|
0,7643
|
1,102
|
0,9233
|
0,9849
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
23/02/22
|
23/02/22
|
27/04/22
|
10/08/22
|
10/08/22
|
27/10/22
|
27/02/23
|
28/04/23
|
24/08/23
|
26/10/23
|
28/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
945
|
1.132
|
8.647
|
6.814
|
6.581
|
6.801
|
8.156
|
9.419
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
88,4
|
595
|
520
|
-886
|
-1.844
|
736
|
2.489
|
1.799
|
ROE (netto-inkomsten/eigen vermogen)
|
6,71%
|
12,1%
|
11%
|
7,94%
|
10,7%
|
10%
|
11,6%
|
13,6%
|
ROA (netto-inkomsten/totale activa)
|
-
|
9,31%
|
8,96%
|
6,36%
|
8,59%
|
8,23%
|
8,59%
|
10,3%
|
Totale activa
1 |
-
|
5.287
|
11.286
|
18.384
|
20.780
|
23.470
|
29.008
|
32.284
|
Nettoactief per aandeel
2 |
7,010
|
8,170
|
22,60
|
25,10
|
28,80
|
31,50
|
35,00
|
40,50
|
Cashflow per aandeel
2 |
0,2500
|
1,580
|
1,770
|
1,000
|
-1,580
|
4,210
|
3,150
|
4,990
|
Capex
1 |
44,9
|
252
|
496
|
1.504
|
867
|
975
|
930
|
1.029
|
Capex/omzet
|
2,31%
|
11,08%
|
15,95%
|
31,73%
|
13,84%
|
11,59%
|
8,51%
|
7,27%
|
Datum van publicatie
|
16/04/20
|
24/02/21
|
23/02/22
|
27/02/23
|
28/02/24
|
-
|
-
|
-
|
Laatste slotkoers
142,2
CNY Gemiddelde koersdoel
198,3
CNY Spread / Gemiddelde doel +39,40% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -7,39% | 12,17 mld. | | +40,78% | 184 mld. | | +69,81% | 41,38 mld. | | -21,34% | 26,63 mld. | | +29,58% | 23,33 mld. | | +9,20% | 12,3 mld. | | +159,32% | 10,98 mld. | | +49,10% | 6,53 mld. | | -11,76% | 5,29 mld. | | -23,82% | 4,78 mld. |
Productie van halfgeleidermachines
|