BEIJING-SHANGHAI HIGH-SPEED RAILWAY CO., LTD. Toevoegen aan een lijst
Financiën Beijing-Shanghai High-Speed Railway Co., Ltd.
Aandelen
601816
CNE100003RV9
Snelwegen & spoorwegen
|
slotkoers
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 5,09 CNY | -0,59% |
|
-1,93% | +3,46% |
Totale waarde
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 277.943 | 237.184 | 241.604 | 241.604 | 249.952 | - | - |
| Bedrijfswaarde 1 | 355.571 | 308.072 | 312.295 | 295.477 | 291.178 | 278.981 | 263.686 |
| K/w-verhouding | 85,1 x | 49,2 x | -421 x | 20,9 x | 18,1 x | 16,1 x | 14,1 x |
| Dividendrendement | 0,58% | 1,02% | 0,23% | 2,27% | 2,79% | 2,82% | 2,87% |
| Marktkapitalisatie/omzet | 11 x | 8,09 x | 12,5 x | 5,94 x | 5,56 x | 5,17 x | 4,9 x |
| Bedrijfswaarde/omzet | 14,1 x | 10,5 x | 16,2 x | 7,26 x | 6,48 x | 5,77 x | 5,17 x |
| Bedrijfswaarde/EBITDA | 28,2 x | 25,8 x | 63,9 x | 13,9 x | 10,9 x | 9,72 x | 8,5 x |
| Bedrijfswaarde/FCF | 46,9 x | 25,5 x | 54,8 x | 15,1 x | 15,1 x | 13,4 x | 11,7 x |
| FCF Yield | 2,13% | 3,92% | 1,83% | 6,63% | 6,62% | 7,48% | 8,51% |
| Price to Book | 1,51 x | 1,28 x | 1,31 x | 1,24 x | 1,24 x | 1,19 x | 1,12 x |
| Aantal aandelen (in duizenden) | 49.106.485 | 49.106.485 | 49.106.485 | 49.106.485 | 49.106.485 | - | - |
| Referentieprijs 2 | 5,660 | 4,830 | 4,920 | 4,920 | 5,090 | 5,090 | 5,090 |
| Datum van publicatie | 29/04/21 | 25/02/22 | 28/04/23 | 29/04/24 | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 32.942 | 25.238 | 29.305 | 19.336 | 40.683 | 44.956 | 48.357 | 51.044 |
| EBITDA 1 | 19.102 | 12.589 | 11.956 | 4.889 | 21.233 | 26.704 | 28.710 | 31.029 |
| Bedrijfsresultaat (EBIT) 1 | 15.917 | 4.028 | 6.245 | -1.047 | 15.314 | 18.329 | 20.560 | 21.822 |
| Operationele Marge | 48,32% | 15,96% | 21,31% | -5,41% | 37,64% | 40,77% | 42,52% | 42,75% |
| Resultaat voor belastingen (EBT) 1 | 15.917 | 4.028 | 6.248 | -1.045 | 15.309 | 18.518 | 21.000 | 23.184 |
| Nettowinst (verlies) 1 | 11.937 | 3.229 | 4.816 | -576,2 | 11.546 | 13.907 | 15.558 | 17.410 |
| Nettomarge | 36,24% | 12,79% | 16,43% | -2,98% | 28,38% | 30,93% | 32,17% | 34,11% |
| WPA 2 | 0,2900 | 0,0665 | 0,0981 | -0,0117 | 0,2351 | 0,2806 | 0,3170 | 0,3611 |
| Free Cash Flow 1 | 16.573 | 7.575 | 12.089 | 5.703 | 19.591 | 19.272 | 20.857 | 22.446 |
| FCF-marge | 50,31% | 30,01% | 41,25% | 29,49% | 48,15% | 42,87% | 43,13% | 43,98% |
| Kasstroomconversie (ebitda) | 86,76% | 60,17% | 101,11% | 116,64% | 92,27% | 72,17% | 72,65% | 72,34% |
| Kasstroomconversie (nettowinst) | 138,83% | 234,6% | 251,04% | - | 169,68% | 138,59% | 134,06% | 128,93% |
| Dividend per aandeel 2 | 0,0528 | 0,0329 | 0,0491 | 0,0114 | 0,1116 | 0,1418 | 0,1436 | 0,1461 |
| Datum van publicatie | 15/04/20 | 29/04/21 | 25/02/22 | 28/04/23 | 29/04/24 | - | - | - |
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 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 6.287 | - | 2.248 | - | 7.298 | 4.110 | 8.939 | 10.341 | 11.602 | 9.801 | 10.106 | 11.686 | 12.789 | 9.571 | - | - |
| EBITDA 1 | - | - | - | - | - | - | - | - | - | - | - | 6.822 | 7.324 | 6.019 | - | - |
| Bedrijfsresultaat (EBIT) | 605,4 | - | -1.804 | - | 1.521 | -990,7 | - | - | 5.021 | 3.525 | - | - | - | - | - | - |
| Operationele Marge | 9,63% | - | -80,25% | - | 20,84% | -24,1% | - | - | 43,28% | 35,96% | - | - | - | - | - | - |
| Resultaat voor belastingen (EBT) 1 | 611,6 | - | -1.802 | - | 1.519 | -990 | - | 3.834 | 5.019 | 3.522 | - | 4.785 | 5.237 | 4.095 | - | - |
| Nettowinst (verlies) | 468,8 | 220,2 | -1.248 | -1.028 | 1.180 | - | 2.226 | - | - | - | - | - | - | - | - | - |
| Nettomarge | 7,46% | - | -55,51% | - | 16,17% | - | 24,9% | - | - | - | - | - | - | - | - | - |
| WPA | 0,0100 | - | -0,0200 | - | 0,0200 | - | - | - | - | - | - | - | - | - | - | - |
| Dividend per aandeel 2 | 0,0491 | - | - | - | - | 0,0114 | - | - | - | - | - | - | - | 0,1383 | - | - |
| Datum van publicatie | 25/02/22 | 29/04/22 | 30/08/22 | 30/08/22 | 30/10/22 | 28/04/23 | 28/04/23 | 30/08/23 | 30/10/23 | 29/04/24 | 29/04/24 | - | - | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 12.912 | 77.628 | 70.888 | 70.691 | 53.873 | 41.226 | 29.029 | 13.734 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 0,676 x | 6,166 x | 5,929 x | 14,46 x | 2,537 x | 1,544 x | 1,011 x | 0,4426 x |
| Free Cash Flow 1 | 16.573 | 7.575 | 12.089 | 5.703 | 19.591 | 19.273 | 20.857 | 22.447 |
| ROE (netto-inkomsten/eigen vermogen) | 7,88% | 1,74% | 2,6% | -0,31% | 6,09% | 6,9% | 7,3% | 7,89% |
| ROA (netto-inkomsten/totale activa) | 6,62% | 1,05% | 1,62% | -0,2% | - | 4,77% | 4,74% | 6,04% |
| Totale activa 1 | 180.430 | 307.804 | 298.113 | 291.875 | - | 291.726 | 328.026 | 288.096 |
| Nettoactief per aandeel 2 | 3,710 | 3,740 | 3,770 | 3,750 | 3,970 | 4,100 | 4,260 | 4,540 |
| Cashflow per aandeel 2 | 0,3900 | 0,2600 | 0,3200 | 0,1400 | 0,4300 | 0,4300 | 0,4700 | 0,5000 |
| Capex 1 | 496 | 5.027 | 3.378 | 1.099 | 1.490 | 1.965 | 1.643 | 1.660 |
| Capex/omzet | 1,51% | 19,92% | 11,53% | 5,68% | 3,66% | 4,37% | 3,4% | 3,25% |
| Datum van publicatie | 15/04/20 | 29/04/21 | 25/02/22 | 28/04/23 | 29/04/24 | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
D+
Verkoop
Koop
Gemiddeld advies
Kopen
Aantal analisten
13
Laatste slotkoers
5,09
CNY
Gemiddelde koersdoel
6,693
CNY
Spread / Gemiddelde doel
+31,50%
Herzieningen van WPA
Kwartaalomzet - Afwijkingspercentage
- Beurs
- Aandelen
- Koers 601816
- Financiën Beijing-Shanghai High-Speed Railway Co., Ltd.
