BEIJING ORIENTAL YUHONG WATERPROOF TECHNOLOGY CO., LTD. Toevoegen aan een lijst
Financiën Beijing Oriental Yuhong Waterproof Technology Co., Ltd.
Aandelen
002271
CNE100000CS3
Bouwmaterialen
|
slotkoers
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 12,73 CNY | 0,00% |
|
+3,16% | -33,70% |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 39.142 | 91.148 | 132.817 | 83.628 | 47.819 | 30.208 | - | - |
| Bedrijfswaarde 1 | 39.799 | 88.478 | 123.730 | 80.465 | 45.705 | 26.219 | 24.746 | 23.589 |
| K/w-verhouding | 19,3 x | 26,6 x | 31 x | 40 x | 21,3 x | 11,2 x | 9,26 x | 7,55 x |
| Dividendrendement | 1,14% | 0,77% | 0,57% | 0,3% | 3,13% | 4,13% | 5,15% | 6,17% |
| Marktkapitalisatie/omzet | 2,16 x | 4,19 x | 4,16 x | 2,68 x | 1,46 x | 0,85 x | 0,77 x | 0,69 x |
| Bedrijfswaarde/omzet | 2,19 x | 4,07 x | 3,87 x | 2,58 x | 1,39 x | 0,73 x | 0,63 x | 0,54 x |
| Bedrijfswaarde/EBITDA | 13,3 x | 18,9 x | 22 x | 24 x | 11,8 x | 5,47 x | 4,51 x | 3,61 x |
| Bedrijfswaarde/FCF | - | - | -320 x | -22,9 x | 209 x | 20,3 x | 15,1 x | 15,7 x |
| FCF Yield | - | - | -0,31% | -4,37% | 0,48% | 4,93% | 6,63% | 6,36% |
| Price to Book | 4,02 x | 6,24 x | 5,05 x | 3,15 x | 1,7 x | 1,08 x | 1 x | 0,92 x |
| Aantal aandelen (in duizenden) | 2.231.601 | 2.349.164 | 2.521.205 | 2.491.147 | 2.490.597 | 2.372.992 | - | - |
| Referentieprijs 2 | 17,54 | 38,80 | 52,68 | 33,57 | 19,20 | 12,73 | 12,73 | 12,73 |
| Datum van publicatie | 11/02/20 | 23/02/21 | 14/01/22 | 12/04/23 | 18/04/24 | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 18.154 | 21.730 | 31.934 | 31.214 | 32.823 | 35.701 | 39.316 | 43.826 |
| EBITDA 1 | 2.990 | 4.689 | 5.616 | 3.354 | 3.870 | 4.790 | 5.489 | 6.533 |
| Bedrijfsresultaat (EBIT) 1 | 2.622 | 4.204 | 5.098 | 2.579 | 2.949 | 3.728 | 4.407 | 5.343 |
| Operationele Marge | 14,44% | 19,34% | 15,96% | 8,26% | 8,98% | 10,44% | 11,21% | 12,19% |
| Resultaat voor belastingen (EBT) 1 | 2.592 | 4.155 | 5.100 | 2.603 | 2.953 | 3.630 | 4.373 | 5.341 |
| Nettowinst (verlies) 1 | 2.066 | 3.389 | 4.205 | 2.120 | 2.273 | 2.870 | 3.469 | 4.248 |
| Nettomarge | 11,38% | 15,6% | 13,17% | 6,79% | 6,93% | 8,04% | 8,82% | 9,69% |
| WPA 2 | 0,9067 | 1,460 | 1,700 | 0,8400 | 0,9000 | 1,137 | 1,375 | 1,686 |
| Free Cash Flow 1 | - | - | -387,2 | -3.519 | 218,7 | 1.292 | 1.640 | 1.501 |
| FCF-marge | - | - | -1,21% | -11,27% | 0,67% | 3,62% | 4,17% | 3,42% |
| Kasstroomconversie (ebitda) | - | - | - | - | 5,65% | 26,98% | 29,89% | 22,98% |
| Kasstroomconversie (nettowinst) | - | - | - | - | 9,62% | 45,04% | 47,3% | 35,34% |
| Dividend per aandeel 2 | 0,2000 | 0,3000 | 0,3000 | 0,1000 | 0,6000 | 0,5258 | 0,6561 | 0,7858 |
| Datum van publicatie | 11/02/20 | 23/02/21 | 14/01/22 | 12/04/23 | 18/04/24 | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: december | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 9.252 | 6.309 | 8.998 | - | 8.072 | 7.835 | 7.495 | 9.357 | 16.852 | 8.508 | 7.462 | 7.149 | 9.344 | 9.620 | 9.278 | 8.538 | 10.660 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 1.805 | 401,5 | 726,4 | - | 814,2 | 636,9 | 531,1 | 1.209 | - | 1.204 | 4,2 | 496,2 | 1.319 | 1.581 | 452,3 | - | - |
| Operationele Marge | 19,51% | 6,36% | 8,07% | - | 10,09% | 8,13% | 7,09% | 12,92% | - | 14,15% | 0,06% | 6,94% | 14,12% | 16,43% | 4,88% | - | - |
| Resultaat voor belastingen (EBT) 1 | 1.811 | - | 742 | - | 824,5 | 631 | - | 1.212 | - | 1.223 | -21,22 | - | 1.141 | 2.053 | -116,1 | - | - |
| Nettowinst (verlies) 1 | 1.527 | - | 649,2 | 966,4 | 688,4 | 465,5 | - | 948,7 | 1.334 | 1.019 | -80,17 | - | 1.058 | 1.734 | -295,2 | - | - |
| Nettomarge | 16,5% | - | 7,21% | - | 8,53% | 5,94% | - | 10,14% | 7,92% | 11,98% | -1,07% | - | 11,32% | 18,03% | -3,18% | - | - |
| WPA 2 | 0,5800 | 0,1300 | 0,2500 | - | 0,2800 | 0,1800 | 0,1500 | 0,3800 | - | 0,4000 | -0,0300 | 0,1400 | 0,4100 | 0,4862 | 0,1643 | - | - |
| Dividend per aandeel 2 | 0,3000 | - | - | - | - | 0,1000 | - | - | - | - | 0,6000 | - | - | - | 0,3388 | - | - |
| Datum van publicatie | 14/01/22 | 27/04/22 | 22/08/22 | 22/08/22 | 25/10/22 | 12/04/23 | 25/04/23 | 9/08/23 | 9/08/23 | 25/10/23 | 18/04/24 | 23/04/24 | - | - | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 657 | - | - | - | - | - | - | - |
| Nettokaspositie 1 | - | 2.670 | 9.087 | 3.163 | 2.115 | 3.989 | 5.462 | 6.619 |
| Hefboom (schuld/ebitda) | 0,2196 x | - | - | - | - | - | - | - |
| Free Cash Flow 1 | - | - | -387 | -3.519 | 219 | 1.293 | 1.641 | 1.501 |
| ROE (netto-inkomsten/eigen vermogen) | 22% | 27,4% | 19,9% | 7,97% | 8,24% | 9,38% | 10,8% | 11,8% |
| ROA (netto-inkomsten/totale activa) | 9,98% | 13,5% | 10,3% | - | 4,47% | 5,47% | 6,23% | 6,84% |
| Totale activa 1 | 20.702 | 25.131 | 40.955 | - | 50.883 | 52.497 | 55.645 | 62.103 |
| Nettoactief per aandeel 2 | 4,360 | 6,220 | 10,40 | 10,60 | 11,30 | 11,80 | 12,80 | 13,80 |
| Cashflow per aandeel 2 | 0,7100 | 1,680 | 1,630 | 0,2600 | 0,8400 | 1,630 | 1,330 | 1,530 |
| Capex 1 | 1.301 | 1.520 | 4.502 | 4.173 | 1.832 | 2.054 | 1.932 | 1.828 |
| Capex/omzet | 7,17% | 6,99% | 14,1% | 13,37% | 5,58% | 5,75% | 4,91% | 4,17% |
| Datum van publicatie | 11/02/20 | 23/02/21 | 14/01/22 | 12/04/23 | 18/04/24 | - | - | - |
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
Kopen
Aantal analisten
17
Laatste slotkoers
12,73
CNY
Gemiddelde koersdoel
17,81
CNY
Spread / Gemiddelde doel
+39,88%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -33,70% | 4,16 mld. | |
| -1,22% | 701 mln. | |
| -21,85% | 322 mln. | |
| -25,69% | 237 mln. | |
| +59,70% | 159 mln. |
- Beurs
- Aandelen
- Koers 002271
- Financiën Beijing Oriental Yuhong Waterproof Technology Co., Ltd.
