slotkoers
Shanghai S.E.
00:00:00 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
131
CNY
|
-1,36%
|
|
-0,84%
|
-5,35%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
36.504
|
121.712
|
125.785
|
63.930
|
111.629
|
105.660
|
-
|
-
|
Bedrijfswaarde
1 |
36.504
|
109.708
|
117.030
|
56.270
|
101.113
|
96.702
|
84.231
|
88.428
|
K/w-verhouding
|
18,9
x
|
45,4
x
|
32,3
x
|
25,8
x
|
20,3
x
|
16,6
x
|
13,8
x
|
11,3
x
|
Dividendrendement
|
-
|
0,71%
|
0,96%
|
2,26%
|
2,17%
|
3,39%
|
3,36%
|
5,73%
|
Marktkapitalisatie/omzet
|
-
|
3,22
x
|
2,55
x
|
1,37
x
|
1,79
x
|
1,41
x
|
1,19
x
|
1
x
|
Bedrijfswaarde/omzet
|
-
|
2,9
x
|
2,37
x
|
1,21
x
|
1,62
x
|
1,29
x
|
0,95
x
|
0,84
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
25,9
x
|
17,6
x
|
14,5
x
|
11,9
x
|
8,44
x
|
7,07
x
|
Bedrijfswaarde/FCF
|
-
|
27,5
x
|
34,3
x
|
49,2
x
|
9,12
x
|
16,7
x
|
11
x
|
10,3
x
|
FCF Yield
|
-
|
3,64%
|
2,91%
|
2,03%
|
11%
|
6%
|
9,11%
|
9,75%
|
Price to Book
|
-
|
11,6
x
|
8,97
x
|
4,04
x
|
6,22
x
|
5,44
x
|
4,09
x
|
4,09
x
|
Aantal aandelen (in duizenden)
|
800.000
|
800.000
|
801.691
|
803.950
|
806.565
|
806.565
|
-
|
-
|
Referentieprijs
2 |
45,63
|
152,1
|
156,9
|
79,52
|
138,4
|
131,0
|
131,0
|
131,0
|
Datum van publicatie
|
27/04/20
|
4/02/21
|
24/02/22
|
25/04/23
|
21/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
-
|
37.792
|
49.412
|
46.596
|
62.392
|
75.031
|
88.807
|
105.625
|
EBITDA
1 |
-
|
-
|
4.520
|
3.200
|
6.980
|
8.158
|
9.974
|
12.499
|
Bedrijfsresultaat (EBIT)
1 |
-
|
3.188
|
4.827
|
3.032
|
6.748
|
7.832
|
9.507
|
11.761
|
Operationele Marge
|
-
|
8,43%
|
9,77%
|
6,51%
|
10,82%
|
10,44%
|
10,7%
|
11,13%
|
Resultaat voor belastingen (EBT)
1 |
-
|
3.201
|
4.778
|
2.993
|
6.714
|
8.043
|
9.711
|
11.889
|
Nettowinst (verlies)
1 |
1.793
|
2.686
|
3.909
|
2.484
|
5.503
|
6.527
|
7.867
|
9.737
|
Nettomarge
|
-
|
7,11%
|
7,91%
|
5,33%
|
8,82%
|
8,7%
|
8,86%
|
9,22%
|
WPA
2 |
2,420
|
3,350
|
4,860
|
3,080
|
6,820
|
7,898
|
9,489
|
11,62
|
Free Cash Flow
1 |
-
|
3.993
|
3.410
|
1.143
|
11.087
|
5.804
|
7.675
|
8.624
|
FCF-marge
|
-
|
10,57%
|
6,9%
|
2,45%
|
17,77%
|
7,74%
|
8,64%
|
8,16%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
75,43%
|
35,73%
|
158,83%
|
71,15%
|
76,95%
|
69%
|
Kasstroomconversie (nettowinst)
|
-
|
148,63%
|
87,22%
|
46,02%
|
201,47%
|
88,93%
|
97,56%
|
88,57%
|
Dividend per aandeel
2 |
-
|
1,080
|
1,500
|
1,800
|
3,000
|
4,443
|
4,398
|
7,511
|
Datum van publicatie
|
27/04/20
|
4/02/21
|
24/02/22
|
25/04/23
|
21/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
1 |
13.639
|
11.055
|
12.053
|
12.923
|
10.564
|
9.273
|
15.756
|
25.029
|
17.993
|
19.370
|
17.443
|
17.310
|
20.438
|
21.786
|
24.493
|
EBITDA
1 |
1.078
|
1.124
|
693,3
|
1.144
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.465
|
1.788
|
1.706
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.416
|
957,8
|
1.041
|
727,4
|
306,2
|
637,7
|
1.910
|
-
|
2.196
|
2.004
|
1.983
|
1.531
|
2.136
|
2.358
|
2.868
|
Operationele Marge
|
10,38%
|
8,66%
|
8,63%
|
5,63%
|
2,9%
|
6,88%
|
12,12%
|
-
|
12,21%
|
10,34%
|
11,37%
|
8,84%
|
10,45%
|
10,83%
|
11,71%
|
Resultaat voor belastingen (EBT)
1 |
1.363
|
-
|
1.038
|
726,9
|
269,9
|
637,7
|
1.906
|
-
|
2.197
|
1.973
|
1.983
|
1.424
|
1.653
|
1.716
|
-
|
Nettowinst (verlies)
1 |
1.027
|
795,6
|
857,9
|
604,5
|
225,7
|
524,2
|
1.577
|
-
|
1.783
|
1.619
|
1.626
|
1.278
|
1.506
|
1.414
|
-
|
Nettomarge
|
7,53%
|
7,2%
|
7,12%
|
4,68%
|
2,14%
|
5,65%
|
10,01%
|
-
|
9,91%
|
8,36%
|
9,32%
|
7,38%
|
7,37%
|
6,49%
|
-
|
WPA
2 |
1,270
|
0,9900
|
1,070
|
0,7500
|
0,2700
|
0,6500
|
1,940
|
-
|
2,200
|
2,040
|
2,000
|
1,682
|
2,234
|
2,368
|
2,900
|
Dividend per aandeel
2 |
1,500
|
-
|
-
|
-
|
1,800
|
-
|
-
|
-
|
-
|
-
|
-
|
2,990
|
-
|
-
|
-
|
Datum van publicatie
|
24/02/22
|
26/04/22
|
23/08/22
|
25/10/22
|
25/04/23
|
27/04/23
|
28/08/23
|
28/08/23
|
17/10/23
|
21/02/24
|
24/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
12.004
|
8.755
|
7.661
|
10.516
|
8.958
|
21.429
|
17.232
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
3.993
|
3.410
|
1.143
|
11.087
|
5.804
|
7.675
|
8.624
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
28,9%
|
32,2%
|
16,8%
|
31,1%
|
30,4%
|
31%
|
38,7%
|
ROA (netto-inkomsten/totale activa)
|
-
|
12,3%
|
13,7%
|
7,97%
|
-
|
13,1%
|
14,6%
|
15,7%
|
Totale activa
1 |
-
|
21.868
|
28.567
|
31.153
|
-
|
49.750
|
53.928
|
62.203
|
Nettoactief per aandeel
2 |
-
|
13,10
|
17,50
|
19,70
|
22,20
|
24,10
|
32,00
|
32,00
|
Cashflow per aandeel
2 |
-
|
5,380
|
5,040
|
2,460
|
14,70
|
10,00
|
11,50
|
11,90
|
Capex
1 |
-
|
315
|
629
|
836
|
803
|
779
|
877
|
987
|
Capex/omzet
|
-
|
0,83%
|
1,27%
|
1,79%
|
1,29%
|
1,04%
|
0,99%
|
0,93%
|
Datum van publicatie
|
27/04/20
|
4/02/21
|
24/02/22
|
25/04/23
|
21/02/24
|
-
|
-
|
-
|
Laatste slotkoers
131
CNY Gemiddelde koersdoel
182
CNY Spread / Gemiddelde doel +38,97% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -5,35% | 14,59 mld. | | +12,05% | 55,84 mld. | | -27,87% | 5,22 mld. | | -2,41% | 3,42 mld. | | +70,22% | 1,08 mld. | | +22,95% | 756 mln. | | +25,50% | 403 mln. | | +45,65% | 117 mln. | | -50,00% | 115 mln. | | +18,97% | 94,56 mln. |
Telefoons & Smart Phones
|