slotkoers
Shanghai S.E.
00:00:00 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
30,52
CNY
|
-0,29%
|
|
+3,00%
|
-27,87%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
103.973
|
123.249
|
160.986
|
65.533
|
52.583
|
37.797
|
-
|
-
|
Bedrijfswaarde
1 |
112.291
|
126.627
|
166.257
|
75.519
|
64.212
|
42.787
|
38.192
|
41.507
|
K/w-verhouding
|
52,6
x
|
48,1
x
|
61,3
x
|
44,6
x
|
44,5
x
|
26,3
x
|
11,1
x
|
10,8
x
|
Dividendrendement
|
0,16%
|
0,17%
|
0,16%
|
-
|
0,3%
|
0,66%
|
1,05%
|
1,83%
|
Marktkapitalisatie/omzet
|
2,5
x
|
2,38
x
|
3,05
x
|
1,13
x
|
0,86
x
|
0,56
x
|
0,49
x
|
0,47
x
|
Bedrijfswaarde/omzet
|
2,7
x
|
2,45
x
|
3,15
x
|
1,3
x
|
1,05
x
|
0,64
x
|
0,5
x
|
0,52
x
|
Bedrijfswaarde/EBITDA
|
51,3
x
|
29,4
x
|
35,5
x
|
16,4
x
|
13,4
x
|
9,51
x
|
4,79
x
|
5,35
x
|
Bedrijfswaarde/FCF
|
30,7
x
|
28,8
x
|
-50,2
x
|
-14,4
x
|
64,6
x
|
87,2
x
|
11,2
x
|
15,4
x
|
FCF Yield
|
3,25%
|
3,47%
|
-1,99%
|
-6,95%
|
1,55%
|
1,15%
|
8,92%
|
6,51%
|
Price to Book
|
4,91
x
|
4,24
x
|
5,01
x
|
1,91
x
|
1,48
x
|
0,98
x
|
0,87
x
|
0,85
x
|
Aantal aandelen (in duizenden)
|
1.124.034
|
1.244.938
|
1.245.060
|
1.246.343
|
1.242.809
|
1.238.447
|
-
|
-
|
Referentieprijs
2 |
92,50
|
99,00
|
129,3
|
52,58
|
42,31
|
30,52
|
30,52
|
30,52
|
Datum van publicatie
|
3/04/20
|
29/04/21
|
25/04/22
|
28/04/23
|
22/04/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
41.578
|
51.707
|
52.729
|
58.079
|
61.213
|
67.212
|
76.654
|
80.202
|
EBITDA
1 |
2.188
|
4.307
|
4.677
|
4.614
|
4.790
|
4.500
|
7.981
|
7.760
|
Bedrijfsresultaat (EBIT)
1 |
1.537
|
2.678
|
2.948
|
2.112
|
1.988
|
1.700
|
4.462
|
4.227
|
Operationele Marge
|
3,7%
|
5,18%
|
5,59%
|
3,64%
|
3,25%
|
2,53%
|
5,82%
|
5,27%
|
Resultaat voor belastingen (EBT)
1 |
1.473
|
2.652
|
2.972
|
2.107
|
1.980
|
1.885
|
4.403
|
4.579
|
Nettowinst (verlies)
1 |
1.254
|
2.415
|
2.612
|
1.460
|
1.181
|
1.476
|
3.543
|
3.754
|
Nettomarge
|
3,01%
|
4,67%
|
4,95%
|
2,51%
|
1,93%
|
2,2%
|
4,62%
|
4,68%
|
WPA
2 |
1,760
|
2,060
|
2,110
|
1,180
|
0,9500
|
1,162
|
2,749
|
2,826
|
Free Cash Flow
1 |
3.655
|
4.392
|
-3.312
|
-5.250
|
993,8
|
490,5
|
3.406
|
2.701
|
FCF-marge
|
8,79%
|
8,49%
|
-6,28%
|
-9,04%
|
1,62%
|
0,73%
|
4,44%
|
3,37%
|
Kasstroomconversie (ebitda)
|
167,07%
|
101,98%
|
-
|
-
|
20,75%
|
10,9%
|
42,68%
|
34,81%
|
Kasstroomconversie (nettowinst)
|
291,54%
|
181,85%
|
-
|
-
|
84,13%
|
33,24%
|
96,13%
|
71,95%
|
Dividend per aandeel
2 |
0,1500
|
0,1650
|
0,2038
|
-
|
0,1250
|
0,2027
|
0,3206
|
0,5600
|
Datum van publicatie
|
3/04/20
|
29/04/21
|
25/04/22
|
28/04/23
|
22/04/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
14.083
|
14.803
|
13.693
|
13.589
|
15.994
|
14.427
|
14.778
|
15.206
|
16.801
|
-
|
16.059
|
16.253
|
15.906
|
EBITDA
1 |
587,2
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
763
|
933
|
1.126
|
Bedrijfsresultaat (EBIT)
|
657,4
|
697,4
|
916,5
|
972,9
|
-474,5
|
771,1
|
1.064
|
1.019
|
-865,3
|
-
|
-
|
-
|
-
|
Operationele Marge
|
4,67%
|
4,71%
|
6,69%
|
7,16%
|
-2,97%
|
5,34%
|
7,2%
|
6,7%
|
-5,15%
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
684,6
|
-
|
915,7
|
970,6
|
-477,6
|
772,3
|
1.064
|
1.014
|
-869,6
|
-
|
-53
|
117
|
324
|
Nettowinst (verlies)
1 |
570,2
|
502,7
|
679,1
|
761,7
|
-483,7
|
460,4
|
797,7
|
841,5
|
-918,3
|
-
|
-44
|
96
|
265
|
Nettomarge
|
4,05%
|
3,4%
|
4,96%
|
5,61%
|
-3,02%
|
3,19%
|
5,4%
|
5,53%
|
-5,47%
|
-
|
-0,27%
|
0,59%
|
1,67%
|
WPA
2 |
0,4600
|
0,4000
|
0,5500
|
0,6200
|
-0,3900
|
0,3700
|
0,6400
|
0,6800
|
-0,7400
|
0,1200
|
0,5700
|
0,6400
|
0,6500
|
Dividend per aandeel
|
0,2038
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
25/04/22
|
25/04/22
|
26/08/22
|
28/10/22
|
28/04/23
|
28/04/23
|
25/08/23
|
25/10/23
|
22/04/24
|
22/04/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
8.318
|
3.378
|
5.271
|
9.986
|
11.628
|
4.990
|
394
|
3.710
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,803
x
|
0,7843
x
|
1,127
x
|
2,164
x
|
2,428
x
|
1,109
x
|
0,0494
x
|
0,478
x
|
Free Cash Flow
1 |
3.655
|
4.392
|
-3.312
|
-5.250
|
994
|
491
|
3.406
|
2.701
|
ROE (netto-inkomsten/eigen vermogen)
|
19,5%
|
9,74%
|
8,39%
|
4,19%
|
3,18%
|
3,73%
|
7,94%
|
8,2%
|
ROA (netto-inkomsten/totale activa)
|
3,06%
|
3,86%
|
3,94%
|
-
|
-
|
2,15%
|
4,16%
|
4,45%
|
Totale activa
1 |
41.033
|
62.508
|
66.232
|
-
|
-
|
68.639
|
85.262
|
84.355
|
Nettoactief per aandeel
2 |
18,90
|
23,30
|
25,80
|
27,60
|
28,70
|
31,00
|
35,00
|
35,80
|
Cashflow per aandeel
2 |
6,490
|
5,310
|
1,400
|
1,340
|
4,690
|
3,190
|
6,060
|
5,370
|
Capex
1 |
921
|
2.222
|
5.061
|
6.914
|
4.831
|
4.128
|
3.944
|
3.776
|
Capex/omzet
|
2,22%
|
4,3%
|
9,6%
|
11,9%
|
7,89%
|
6,14%
|
5,15%
|
4,71%
|
Datum van publicatie
|
3/04/20
|
29/04/21
|
25/04/22
|
28/04/23
|
22/04/24
|
-
|
-
|
-
|
Laatste slotkoers
30,52
CNY Gemiddelde koersdoel
57,03
CNY Spread / Gemiddelde doel +86,87% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -27,87% | 5,22 mld. | | +12,05% | 55,84 mld. | | -5,35% | 14,59 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
|