slotkoers
Shanghai S.E.
00:00:00 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
3,95
CNY
|
-0,25%
|
|
-.--%
|
+1,80%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
85.079
|
67.032
|
83.121
|
90.264
|
76.977
|
78.149
|
-
|
-
|
Bedrijfswaarde
1 |
151.156
|
161.349
|
182.835
|
214.251
|
197.151
|
266.934
|
258.296
|
250.531
|
K/w-verhouding
|
27,7
x
|
-6,48
x
|
-7,1
x
|
-2,79
x
|
-10,5
x
|
23,3
x
|
12,1
x
|
9,24
x
|
Dividendrendement
|
0,86%
|
-
|
-
|
-
|
-
|
-
|
0,38%
|
0,51%
|
Marktkapitalisatie/omzet
|
0,7
x
|
1,04
x
|
1,24
x
|
1,96
x
|
0,68
x
|
0,54
x
|
0,5
x
|
0,48
x
|
Bedrijfswaarde/omzet
|
1,25
x
|
2,5
x
|
2,72
x
|
4,65
x
|
1,73
x
|
1,86
x
|
1,65
x
|
1,53
x
|
Bedrijfswaarde/EBITDA
|
4,7
x
|
18,8
x
|
-25,4
x
|
-6,96
x
|
8,57
x
|
8,39
x
|
6,84
x
|
6,45
x
|
Bedrijfswaarde/FCF
|
7,07
x
|
-31,4
x
|
-145
x
|
-13
x
|
23,6
x
|
-1.689
x
|
18,7
x
|
18,8
x
|
FCF Yield
|
14,1%
|
-3,18%
|
-0,69%
|
-7,67%
|
4,24%
|
-0,06%
|
5,34%
|
5,31%
|
Price to Book
|
1,43
x
|
1,42
x
|
1,69
x
|
4,24
x
|
2,13
x
|
1,99
x
|
1,74
x
|
1,48
x
|
Aantal aandelen (in duizenden)
|
16.379.509
|
16.379.509
|
18.874.440
|
18.874.440
|
22.291.297
|
22.291.297
|
-
|
-
|
Referentieprijs
2 |
5,810
|
4,680
|
5,160
|
5,530
|
3,880
|
3,950
|
3,950
|
3,950
|
Datum van publicatie
|
31/03/20
|
30/03/21
|
30/03/22
|
30/03/23
|
28/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
120.986
|
64.425
|
67.127
|
46.111
|
113.741
|
143.458
|
156.153
|
163.656
|
EBITDA
1 |
32.165
|
8.592
|
-7.210
|
-30.793
|
23.014
|
31.834
|
37.779
|
38.816
|
Bedrijfsresultaat (EBIT)
1 |
10.085
|
-13.656
|
-17.788
|
-40.144
|
-1.919
|
4.568
|
11.317
|
12.713
|
Operationele Marge
|
8,34%
|
-21,2%
|
-26,5%
|
-87,06%
|
-1,69%
|
3,18%
|
7,25%
|
7,77%
|
Resultaat voor belastingen (EBT)
1 |
4.299
|
-16.488
|
-17.513
|
-40.154
|
-8.278
|
3.949
|
11.825
|
11.737
|
Nettowinst (verlies)
1 |
3.192
|
-11.836
|
-12.214
|
-37.386
|
-8.168
|
3.705
|
7.506
|
8.964
|
Nettomarge
|
2,64%
|
-18,37%
|
-18,2%
|
-81,08%
|
-7,18%
|
2,58%
|
4,81%
|
5,48%
|
WPA
2 |
0,2100
|
-0,7226
|
-0,7272
|
-1,981
|
-0,3700
|
0,1693
|
0,3253
|
0,4276
|
Free Cash Flow
1 |
21.382
|
-5.137
|
-1.261
|
-16.427
|
8.367
|
-158
|
13.782
|
13.303
|
FCF-marge
|
17,67%
|
-7,97%
|
-1,88%
|
-35,62%
|
7,36%
|
-0,11%
|
8,83%
|
8,13%
|
Kasstroomconversie (ebitda)
|
66,48%
|
-
|
-
|
-
|
36,36%
|
-
|
36,48%
|
34,27%
|
Kasstroomconversie (nettowinst)
|
669,86%
|
-
|
-
|
-
|
-
|
-
|
183,61%
|
148,41%
|
Dividend per aandeel
2 |
0,0500
|
-
|
-
|
-
|
-
|
-
|
0,0151
|
0,0200
|
Datum van publicatie
|
31/03/20
|
30/03/21
|
30/03/22
|
30/03/23
|
28/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
62.127
|
25.159
|
14.626
|
32.417
|
12.665
|
6.689
|
21.167
|
16.496
|
10.261
|
30.370
|
22.261
|
27.164
|
52.052
|
36.113
|
28.203
|
67.118
|
33.189
|
34.284
|
39.243
|
36.583
|
-
|
-
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-5.500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2.939
|
11.856
|
9.447
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-6.184
|
-8.045
|
-8.307
|
-11.751
|
-15.716
|
-9.984
|
-10.102
|
-
|
-4.003
|
-3.070
|
-
|
3.837
|
-
|
-
|
-872
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-42,28%
|
-24,82%
|
-65,59%
|
-175,68%
|
-74,25%
|
-60,52%
|
-98,45%
|
-
|
-17,98%
|
-11,3%
|
-
|
10,62%
|
-
|
-
|
-2,63%
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-1.312
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
1.251
|
-8.542
|
-4.052
|
-7.006
|
-7.760
|
-10.976
|
-18.736
|
-9.380
|
-9.270
|
-
|
-
|
-2.446
|
-
|
3.642
|
-5.561
|
-1.919
|
-803
|
-3.554
|
4.004
|
2.766
|
-
|
-
|
Nettomarge
|
2,01%
|
-33,95%
|
-27,7%
|
-21,61%
|
-61,27%
|
-164,09%
|
-88,52%
|
-56,86%
|
-90,34%
|
-
|
-
|
-9%
|
-
|
10,09%
|
-19,72%
|
-2,86%
|
-2,42%
|
-10,37%
|
10,2%
|
7,56%
|
-
|
-
|
WPA
2 |
-
|
-
|
-0,2300
|
-
|
-
|
-0,5800
|
-
|
-0,5000
|
-0,4900
|
-
|
-
|
-0,1100
|
-
|
0,1600
|
-0,2500
|
-
|
-0,0400
|
-0,0647
|
0,1048
|
0,0770
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
31/03/20
|
28/08/20
|
30/03/22
|
30/03/22
|
29/04/22
|
30/08/22
|
30/08/22
|
30/10/22
|
30/03/23
|
30/03/23
|
28/04/23
|
30/08/23
|
30/08/23
|
27/10/23
|
28/03/24
|
28/03/24
|
30/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
66.077
|
68.229
|
99.714
|
123.987
|
120.174
|
188.785
|
180.147
|
178.797
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,054
x
|
-9,897
x
|
-13,83
x
|
-4,026
x
|
5,222
x
|
5,93
x
|
4,768
x
|
4,606
x
|
Free Cash Flow
1 |
21.382
|
-5.137
|
-1.261
|
-16.427
|
8.367
|
-158
|
13.783
|
13.303
|
ROE (netto-inkomsten/eigen vermogen)
|
5,03%
|
-19,6%
|
-22,2%
|
-114%
|
-32,4%
|
9,18%
|
15,5%
|
15,9%
|
ROA (netto-inkomsten/totale activa)
|
1,22%
|
-4,19%
|
-4,26%
|
-13%
|
-2,85%
|
0,3%
|
1,62%
|
2,4%
|
Totale activa
1 |
262.090
|
282.661
|
286.720
|
288.387
|
286.586
|
1.235.136
|
462.594
|
415.533
|
Nettoactief per aandeel
2 |
4,080
|
3,300
|
3,060
|
1,300
|
1,820
|
1,980
|
2,270
|
2,670
|
Cashflow per aandeel
2 |
1,770
|
0,0700
|
0,3400
|
-0,2900
|
1,190
|
1,410
|
1,470
|
1,390
|
Capex
1 |
7.590
|
6.348
|
6.953
|
9.953
|
18.206
|
20.071
|
15.827
|
12.778
|
Capex/omzet
|
6,27%
|
10,83%
|
10,36%
|
21,58%
|
16,01%
|
13,99%
|
10,14%
|
7,81%
|
Datum van publicatie
|
31/03/20
|
30/03/21
|
30/03/22
|
30/03/23
|
28/03/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
3,95
CNY Gemiddelde koersdoel
4,221
CNY Spread / Gemiddelde doel +6,86% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +1,80% | 10,79 mld. | | +26,82% | 32,92 mld. | | -8,41% | 21,53 mld. | | +41,18% | 19,37 mld. | | +28,49% | 17,42 mld. | | -15,79% | 14,64 mld. | | +32,44% | 12,97 mld. | | -3,63% | 12,84 mld. | | +10,58% | 10,73 mld. | | -2,22% | 8,95 mld. |
Luchtvaartmaatschappijen - Andere
|