AAC TECHNOLOGIES HOLDINGS INC. Toevoegen aan een lijst
Financiën AAC Technologies Holdings Inc.
Aandelen
2018
KYG2953R1149
Elektronische apparatuur & onderdelen
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 30,7 HKD | +0,33% |
|
-4,95% | +32,33% |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 73.440 | 44.144 | 30.329 | 18.924 | 25.272 | 34.243 | - | - |
| Bedrijfswaarde 1 | 76.746 | 45.007 | 34.083 | 21.416 | 27.257 | 34.924 | 32.202 | 33.382 |
| K/w-verhouding | 33 x | 29,2 x | 23 x | 23,9 x | 35,1 x | 22,7 x | 18,2 x | 15,4 x |
| Dividendrendement | 0,6% | 0,69% | 0,65% | 0,76% | 0,47% | 0,7% | 0,9% | 1,28% |
| Marktkapitalisatie/omzet | 4,11 x | 2,58 x | 1,72 x | 0,92 x | 1,24 x | 1,32 x | 1,19 x | 1,08 x |
| Bedrijfswaarde/omzet | 4,29 x | 2,63 x | 1,93 x | 1,04 x | 1,33 x | 1,35 x | 1,12 x | 1,05 x |
| Bedrijfswaarde/EBITDA | 16,9 x | 11,8 x | 8,07 x | 5,7 x | 6,52 x | 7,68 x | 6,35 x | 6,36 x |
| Bedrijfswaarde/FCF | 74,4 x | -68,5 x | -29,7 x | 8,19 x | 8,34 x | 17,9 x | 10,7 x | 12,2 x |
| FCF Yield | 1,34% | -1,46% | -3,36% | 12,2% | 12% | 5,59% | 9,32% | 8,23% |
| Price to Book | 3,8 x | 2,09 x | 1,39 x | 0,87 x | 1,15 x | 1,44 x | 1,34 x | 1,27 x |
| Aantal aandelen (in duizenden) | 1.208.500 | 1.208.500 | 1.208.500 | 1.201.045 | 1.198.500 | 1.198.500 | - | - |
| Referentieprijs 2 | 60,77 | 36,53 | 25,10 | 15,76 | 21,09 | 28,57 | 28,57 | 28,57 |
| Datum van publicatie | 25/03/20 | 25/03/21 | 23/03/22 | 23/03/23 | 21/03/24 | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 17.884 | 17.140 | 17.667 | 20.625 | 20.419 | 25.920 | 28.815 | 31.666 |
| EBITDA 1 | 4.534 | 3.827 | 4.224 | 3.760 | 4.183 | 4.549 | 5.069 | 5.249 |
| Bedrijfsresultaat (EBIT) 1 | 2.472 | 1.350 | 1.483 | 745,4 | 457,1 | 1.691 | 2.131 | 2.452 |
| Operationele Marge | 13,82% | 7,88% | 8,39% | 3,61% | 2,24% | 6,52% | 7,39% | 7,74% |
| Resultaat voor belastingen (EBT) 1 | 2.552 | 1.648 | 1.413 | 860,7 | 822,9 | 1.709 | 2.136 | 2.498 |
| Nettowinst (verlies) 1 | 2.222 | 1.507 | 1.316 | 821 | 740 | 1.491 | 1.866 | 2.215 |
| Nettomarge | 12,43% | 8,79% | 7,45% | 3,98% | 3,62% | 5,75% | 6,48% | 7% |
| WPA 2 | 1,840 | 1,250 | 1,090 | 0,6600 | 0,6000 | 1,256 | 1,568 | 1,861 |
| Free Cash Flow 1 | 1.031 | -656,6 | -1.146 | 2.614 | 3.269 | 1.954 | 3.001 | 2.747 |
| FCF-marge | 5,76% | -3,83% | -6,49% | 12,67% | 16,01% | 7,54% | 10,41% | 8,68% |
| Kasstroomconversie (ebitda) | 22,74% | - | - | 69,51% | 78,14% | 42,95% | 59,2% | 52,34% |
| Kasstroomconversie (nettowinst) | 46,39% | - | - | 318,36% | 441,71% | 131,02% | 160,81% | 124,01% |
| Dividend per aandeel 2 | 0,3668 | 0,2528 | 0,1629 | 0,1200 | 0,1000 | 0,2010 | 0,2565 | 0,3663 |
| Datum van publicatie | 25/03/20 | 25/03/21 | 23/03/22 | 23/03/23 | 21/03/24 | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: december | 2019 S2 | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q2 | 2023 S1 | 2023 Q4 | 2023 S2 | 2024 Q1 | 2024 Q2 | 2024 S1 | 2024 Q3 | 2024 Q4 | 2024 S2 | 2025 Q1 | 2025 S1 | 2025 S2 | 2026 S1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 10.316 | 4.246 | 4.812 | 4.896 | 4.520 | 5.373 | 5.840 | - | 9.219 | - | 11.200 | 5.291 | 5.732 | 11.470 | 7.006 | 7.272 | 14.972 | 5.962 | 13.261 | 16.798 | 13.362 |
| EBITDA | - | 814,4 | 898,1 | 873,5 | 790,1 | 881,9 | - | - | - | - | 2.324 | - | - | 2.028 | - | - | 2.441 | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 1.630 | 239,4 | 261,3 | 239,3 | 155,9 | 247,7 | 102,5 | - | -29,25 | - | 486,4 | 152 | 238 | 579,8 | 627 | 696 | 1.146 | 308 | 691,5 | 1.458 | 634 |
| Operationele Marge | 15,8% | 5,64% | 5,43% | 4,89% | 3,45% | 4,61% | 1,76% | - | -0,32% | - | 4,34% | 2,87% | 4,15% | 5,06% | 8,95% | 9,57% | 7,65% | 5,17% | 5,21% | 8,68% | 4,74% |
| Resultaat voor belastingen (EBT) 1 | 1.665 | 182,9 | 248,3 | 247,7 | 176,8 | 271,1 | 165,1 | - | 174,8 | - | 648 | 192 | 278 | 591,8 | 667 | 736 | 1.142 | 348 | 616,5 | 1.580 | - |
| Nettowinst (verlies) 1 | 1.453 | 183 | 212 | 205,3 | 145 | 234 | 237 | - | 150,3 | - | 590 | 167 | 241 | 539,1 | 581 | 640 | 992 | 303 | 597,7 | 1.288 | 705 |
| Nettomarge | 14,08% | 4,31% | 4,41% | 4,19% | 3,21% | 4,36% | 4,06% | - | 1,63% | - | 5,27% | 3,16% | 4,2% | 4,7% | 8,29% | 8,8% | 6,63% | 5,08% | 4,51% | 7,67% | 5,28% |
| WPA 2 | 1,200 | 0,1500 | 0,1800 | 0,1700 | 0,1200 | 0,2000 | 0,1700 | - | 0,1100 | - | 0,4900 | 0,1400 | 0,2100 | 0,4491 | 0,4900 | 0,5500 | 0,8367 | 0,2600 | 0,5450 | 1,083 | 0,5900 |
| Dividend per aandeel | - | - | - | - | - | - | - | - | - | 0,1000 | - | - | - | - | - | - | - | - | - | - | - |
| Datum van publicatie | 25/03/20 | 11/11/21 | 23/03/22 | 12/05/22 | 24/08/22 | 10/11/22 | 23/03/23 | 24/08/23 | 24/08/23 | 21/03/24 | 21/03/24 | - | - | - | - | - | - | - | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 3.306 | 863 | 3.754 | 2.493 | 1.985 | 681 | - | - |
| Nettokaspositie 1 | - | - | - | - | - | - | 2.041 | 861 |
| Hefboom (schuld/ebitda) | 0,7292 x | 0,2255 x | 0,8888 x | 0,6629 x | 0,4746 x | 0,1498 x | - | - |
| Free Cash Flow 1 | 1.031 | -657 | -1.146 | 2.614 | 3.269 | 1.954 | 3.001 | 2.747 |
| ROE (netto-inkomsten/eigen vermogen) | 11,6% | 5,97% | 6,13% | 3,78% | 3,4% | 6,57% | 7,69% | 8,38% |
| ROA (netto-inkomsten/totale activa) | 6,94% | 4,12% | 3,25% | 1,99% | 1,87% | 3,61% | 4,28% | 4,73% |
| Totale activa 1 | 32.038 | 36.559 | 40.467 | 41.167 | 39.608 | 41.272 | 43.581 | 46.856 |
| Nettoactief per aandeel 2 | 16,00 | 17,50 | 18,00 | 18,00 | 18,30 | 19,90 | 21,30 | 22,50 |
| Cashflow per aandeel 2 | 3,180 | 2,970 | 1,820 | 3,640 | 3,920 | 2,820 | 3,510 | 3,830 |
| Capex 1 | 2.813 | 4.249 | 3.342 | 1.758 | 1.364 | 1.672 | 1.732 | 1.903 |
| Capex/omzet | 15,73% | 24,79% | 18,92% | 8,53% | 6,68% | 6,45% | 6,01% | 6,01% |
| Datum van publicatie | 25/03/20 | 25/03/21 | 23/03/22 | 23/03/23 | 21/03/24 | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
B+
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
28
Laatste slotkoers
28,57
CNY
Gemiddelde koersdoel
26,69
CNY
Spread / Gemiddelde doel
-6,58%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +32,33% | 4,71 mld. | |
| +104,78% | 91,31 mld. | |
| +35,92% | 80,93 mld. | |
| +14,11% | 38,83 mld. | |
| +10,99% | 38,8 mld. | |
| -14,61% | 13,12 mld. | |
| +38,26% | 12,41 mld. | |
| +6,56% | 11,25 mld. | |
| -2,44% | 11,1 mld. | |
| +66,46% | 11,05 mld. |
- Beurs
- Aandelen
- Koers 2018
- Financiën AAC Technologies Holdings Inc.
