slotkoers
Shanghai S.E.
00:00:00 21-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
413,3
CNY
|
+1,17%
|
|
+2,82%
|
+46,06%
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
69.067
|
54.314
|
23.211
|
37.108
|
54.338
|
-
|
-
|
Bedrijfswaarde
1 |
69.067
|
53.000
|
21.423
|
36.241
|
50.192
|
48.413
|
47.480
|
K/w-verhouding
|
48,4
x
|
38,9
x
|
19,6
x
|
18,2
x
|
21,8
x
|
18,8
x
|
15,9
x
|
Dividendrendement
|
0,2%
|
0,26%
|
0,51%
|
1,65%
|
1,08%
|
1,27%
|
1,57%
|
Marktkapitalisatie/omzet
|
15,2
x
|
9,3
x
|
3,5
x
|
4,29
x
|
4,96
x
|
4,19
x
|
3,57
x
|
Bedrijfswaarde/omzet
|
15,2
x
|
9,08
x
|
3,23
x
|
4,19
x
|
4,58
x
|
3,73
x
|
3,12
x
|
Bedrijfswaarde/EBITDA
|
44,1
x
|
32,4
x
|
14,9
x
|
14,9
x
|
17,8
x
|
15
x
|
12,4
x
|
Bedrijfswaarde/FCF
|
131
x
|
49,1
x
|
24,7
x
|
18,7
x
|
29,7
x
|
17,2
x
|
16,8
x
|
FCF Yield
|
0,77%
|
2,04%
|
4,04%
|
5,35%
|
3,37%
|
5,82%
|
5,97%
|
Price to Book
|
9,71
x
|
6,4
x
|
2,43
x
|
3,27
x
|
4,06
x
|
3,48
x
|
2,98
x
|
Aantal aandelen (in duizenden)
|
130.667
|
130.940
|
131.162
|
131.148
|
131.480
|
-
|
-
|
Referentieprijs
2 |
528,6
|
414,8
|
177,0
|
283,0
|
413,3
|
413,3
|
413,3
|
Datum van publicatie
|
8/02/21
|
24/02/22
|
27/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.205
|
4.530
|
5.837
|
6.629
|
8.654
|
10.954
|
12.963
|
15.231
|
EBITDA
1 |
955,3
|
1.566
|
1.636
|
1.441
|
2.433
|
2.827
|
3.230
|
3.816
|
Bedrijfsresultaat (EBIT)
1 |
924,9
|
1.557
|
1.598
|
1.344
|
2.317
|
2.707
|
3.157
|
3.707
|
Operationele Marge
|
22%
|
34,36%
|
27,38%
|
20,28%
|
26,78%
|
24,71%
|
24,35%
|
24,34%
|
Resultaat voor belastingen (EBT)
1 |
925,1
|
1.556
|
1.598
|
1.349
|
2.320
|
2.851
|
3.259
|
3.838
|
Nettowinst (verlies)
1 |
782,9
|
1.369
|
1.402
|
1.183
|
2.051
|
2.498
|
2.897
|
3.415
|
Nettomarge
|
18,62%
|
30,23%
|
24,03%
|
17,85%
|
23,7%
|
22,8%
|
22,35%
|
22,42%
|
WPA
2 |
5,991
|
10,91
|
10,67
|
9,014
|
15,58
|
18,94
|
21,99
|
25,97
|
Free Cash Flow
1 |
-
|
528,8
|
1.080
|
865,7
|
1.939
|
1.690
|
2.816
|
2.833
|
FCF-marge
|
-
|
11,67%
|
18,5%
|
13,06%
|
22,4%
|
15,43%
|
21,73%
|
18,6%
|
Kasstroomconversie (ebitda)
|
-
|
33,77%
|
66,01%
|
60,1%
|
79,7%
|
59,8%
|
87,19%
|
74,24%
|
Kasstroomconversie (nettowinst)
|
-
|
38,61%
|
76,98%
|
73,15%
|
94,52%
|
67,67%
|
97,2%
|
82,97%
|
Dividend per aandeel
2 |
1,020
|
1,048
|
1,071
|
0,9071
|
4,680
|
4,461
|
5,248
|
6,476
|
Datum van publicatie
|
28/02/20
|
8/02/21
|
24/02/22
|
27/02/23
|
27/02/24
|
-
|
-
|
-
|
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 |
2.010
|
1.360
|
1.564
|
2.923
|
1.469
|
2.236
|
1.160
|
2.214
|
3.374
|
2.315
|
2.965
|
1.841
|
2.797
|
2.737
|
3.600
|
-
|
-
|
EBITDA
1 |
603,6
|
-
|
301,4
|
-
|
307,9
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
658,9
|
658,9
|
903,4
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
425,1
|
391,6
|
296,8
|
688,4
|
258,5
|
397,5
|
231,7
|
545,6
|
624,9
|
728,9
|
811
|
453
|
650,3
|
742,3
|
810,9
|
-
|
-
|
Operationele Marge
|
21,15%
|
28,8%
|
18,98%
|
23,55%
|
17,59%
|
17,78%
|
19,97%
|
24,65%
|
18,52%
|
31,49%
|
27,35%
|
24,61%
|
23,25%
|
27,12%
|
22,52%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
296,3
|
-
|
-
|
-
|
-
|
546,5
|
778,3
|
730
|
811,5
|
454,3
|
665,7
|
665,7
|
894,5
|
-
|
-
|
Nettowinst (verlies)
1 |
386,4
|
342,8
|
273,7
|
616,5
|
238,5
|
-
|
-
|
535,2
|
739,4
|
620,9
|
690,9
|
398,8
|
599,1
|
599,1
|
838,7
|
-
|
-
|
Nettomarge
|
19,22%
|
25,22%
|
17,5%
|
21,09%
|
16,23%
|
-
|
-
|
24,18%
|
21,92%
|
26,82%
|
23,3%
|
21,66%
|
21,42%
|
21,89%
|
23,3%
|
-
|
-
|
WPA
2 |
2,949
|
2,607
|
1,036
|
-
|
1,807
|
2,521
|
1,550
|
3,450
|
-
|
4,720
|
5,240
|
3,030
|
4,915
|
5,275
|
5,835
|
-
|
-
|
Dividend per aandeel
2 |
1,071
|
-
|
-
|
-
|
-
|
0,9071
|
-
|
-
|
-
|
-
|
4,680
|
-
|
-
|
-
|
6,379
|
-
|
-
|
Datum van publicatie
|
24/02/22
|
21/04/22
|
29/08/22
|
29/08/22
|
30/10/22
|
27/02/23
|
26/04/23
|
30/08/23
|
30/08/23
|
27/10/23
|
27/02/24
|
26/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
1.314
|
1.788
|
867
|
4.146
|
5.925
|
6.858
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
529
|
1.080
|
866
|
1.939
|
1.691
|
2.816
|
2.833
|
ROE (netto-inkomsten/eigen vermogen)
|
71,7%
|
23,9%
|
18%
|
13,2%
|
19,6%
|
19,4%
|
19,1%
|
19,4%
|
ROA (netto-inkomsten/totale activa)
|
48,3%
|
27,9%
|
15,9%
|
-
|
16,3%
|
16,2%
|
16%
|
16,2%
|
Totale activa
1 |
1.620
|
4.902
|
8.847
|
-
|
12.605
|
15.459
|
18.114
|
21.080
|
Nettoactief per aandeel
2 |
15,10
|
54,40
|
64,90
|
72,90
|
86,60
|
102,0
|
119,0
|
139,0
|
Cashflow per aandeel
2 |
7,710
|
11,60
|
11,60
|
8,540
|
16,60
|
19,40
|
23,80
|
25,40
|
Capex
1 |
49,6
|
989
|
439
|
255
|
247
|
276
|
289
|
385
|
Capex/omzet
|
1,18%
|
21,84%
|
7,53%
|
3,84%
|
2,86%
|
2,52%
|
2,23%
|
2,53%
|
Datum van publicatie
|
28/02/20
|
8/02/21
|
24/02/22
|
27/02/23
|
27/02/24
|
-
|
-
|
-
|
Laatste slotkoers
413,3
CNY Gemiddelde koersdoel
467,7
CNY Spread / Gemiddelde doel +13,16% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +46,06% | 7,48 mld. | | +23,44% | 30,2 mld. | | +82,25% | 6,51 mld. | | -25,74% | 4,94 mld. | | +17,23% | 3,84 mld. | | +14,69% | 3,35 mld. | | +32,45% | 3,21 mld. | | +3,72% | 2,94 mld. | | -17,90% | 2,49 mld. | | +2,20% | 1,8 mld. |
Huishoudelijke apparaten
|