BEIJING SINNET TECHNOLOGY CO.,LTD Toevoegen aan een lijst
|
Slotkoers
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 11,37 CNY | +0,71% |
|
-0,44% | +16,98% |
Voorlopige winst- en verliesrekening: Beijing Sinnet Technology Co.,Ltd
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 7.097 | 7.476 | 7.700 | 7.191 | 7.855 | 8.460 | 9.372 | 10.300 |
| Variatie | - | 5,34% | 2,99% | -6,61% | 9,24% | 7,69% | 10,79% | 9,9% |
| EBITDA 1 | 1.374 | 1.550 | 1.633 | -211 | 1.238 | 1.548 | 1.758 | 1.948 |
| Variatie | - | 12,79% | 5,39% | - | - | 25,03% | 13,58% | 10,79% |
| Bedrijfsresultaat (EBIT) 1 | 916,9 | 1.033 | 953,3 | -1.031 | 491,5 | 618 | 864,4 | 1.009 |
| Variatie | - | 12,63% | -7,69% | - | - | 25,75% | 39,88% | 16,77% |
| Betaalde rente 1 | -112,7 | -100,7 | -90,48 | -216,3 | -217,7 | -103 | -127,6 | -129 |
| Resultaat voor belastingen (EBT) 1 | 918,8 | 1.043 | 927,6 | -996,8 | 487,2 | 640,5 | 801,8 | 917 |
| Variatie | - | 13,55% | -11,09% | - | - | 31,48% | 25,17% | 14,37% |
| Nettowinst (verlies) 1 | 824,6 | 912,9 | 836,2 | -879,9 | 388 | 557,9 | 677,8 | 778,1 |
| Variatie | - | 10,71% | -8,41% | - | - | 43,81% | 21,49% | 14,79% |
| Datum van publicatie | 24/02/20 | 20/04/21 | 21/04/22 | 21/04/23 | 29/03/24 | - | - | - |
1CNY in Miljoen
Geschatte gegevens
Balansprognose: Beijing Sinnet Technology Co.,Ltd
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuld 1 | 1.128 | 1.191 | 1.370 | 1.823 | 934 | 1.432 | 1.363 | 1.583 |
| Variatie | - | 5,59% | 15,03% | 33,07% | -48,77% | 53,34% | -4,82% | 16,14% |
| Datum van publicatie | 24/02/20 | 20/04/21 | 21/04/22 | 21/04/23 | 29/03/24 | - | - | - |
1CNY in Miljoen
Geschatte gegevens
Verwachte kasstroom: Beijing Sinnet Technology Co.,Ltd
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| CAPEX 1 | 689,9 | 1.118 | 2.455 | 1.703 | 1.227 | 1.076 | 1.020 | 1.030 |
| Variatie | - | 62,11% | 119,52% | -30,62% | -27,97% | -12,28% | -5,19% | 0,96% |
| Vrije kasstroom (FCF) 1 | -86,89 | 330 | -1.013 | -235 | 398,4 | 621 | 561,5 | 498,5 |
| Variatie | - | -479,73% | -407,15% | -76,81% | -269,53% | 55,87% | -9,58% | -11,22% |
| Datum van publicatie | 24/02/20 | 20/04/21 | 21/04/22 | 21/04/23 | 29/03/24 | - | - | - |
1CNY in Miljoen
Geschatte gegevens
Verwachte financiële ratio's: Beijing Sinnet Technology Co.,Ltd
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
Winstgevendheid | ||||||||
| EBITDA-marge (%) | 19,36% | 20,73% | 21,21% | -2,93% | 15,76% | 18,3% | 18,76% | 18,91% |
| EBIT-marge (%) | 12,92% | 13,81% | 12,38% | -14,33% | 6,26% | 7,31% | 9,22% | 9,8% |
| EBT-marge (%) | 12,95% | 13,95% | 12,05% | -13,86% | 6,2% | 7,57% | 8,55% | 8,9% |
| Nettomarge (%) | 11,62% | 12,21% | 10,86% | -12,24% | 4,94% | 6,6% | 7,23% | 7,55% |
| FCF-marge (%) | -1,22% | 4,41% | -13,16% | -3,27% | 5,07% | 7,34% | 5,99% | 4,84% |
| Vrije kasstroom/nettoresultaat (%) | -10,54% | 36,14% | -121,2% | 26,71% | 102,7% | 111,31% | 82,84% | 64,07% |
Winstgevendheid | ||||||||
| ROA | 6,98% | 7,08% | 5,07% | - | 2,03% | 3,28% | 4,39% | 4,94% |
| ROE | 10,41% | 10,38% | 8,68% | -7% | 3,15% | 4,28% | 5,05% | 5,48% |
Financiële gezondheid | ||||||||
| Hefboom (schuld/ebitda) | 0,82x | 0,77x | 0,84x | -8,64x | 0,75x | 0,92x | 0,77x | 0,81x |
| Schuld/vrije kasstroom | -12,98x | 3,61x | -1,35x | -7,76x | 2,34x | 2,31x | 2,43x | 3,18x |
Kapitaalintensiteit | ||||||||
| Kapitaaluitgaven/omzet (%) | 9,72% | 14,96% | 31,88% | 23,69% | 15,62% | 12,72% | 10,89% | 10% |
| CAPEX / EBITDA (%) | 50,21% | 72,16% | 150,3% | -807,12% | 99,08% | 69,52% | 58,03% | 52,88% |
| CAPEX / FCF (%) | -793,91% | 338,92% | -242,22% | -724,74% | 307,94% | 173,31% | 181,72% | 206,65% |
Bestanddelen per aandeel | ||||||||
| Kasstroom per aandeel 1 | 0,3909 | 0,9385 | 0,8019 | 0,8168 | 0,9041 | 0,635 | 0,818 | 0,785 |
| Variatie | - | 140,09% | -14,56% | 1,86% | 10,69% | -29,76% | 28,82% | -4,03% |
| Dividend per aandeel 1 | 0,02 | 0,025 | 0,02 | - | 0,1 | 0,1525 | 0,1213 | 0,1442 |
| Variatie | - | 25% | -20% | - | - | 52,5% | -20,45% | 18,85% |
| Nettoactief per aandeel 1 | 5,41 | 5,99 | 7,246 | 6,734 | 6,952 | 7,185 | 7,486 | 7,82 |
| Variatie | - | 10,71% | 20,97% | -7,05% | 3,23% | 3,35% | 4,19% | 4,47% |
| WPA 1 | 0,54 | 0,59 | 0,54 | -0,49 | 0,22 | 0,3018 | 0,3776 | 0,4328 |
| Variatie | - | 9,26% | -8,47% | -190,74% | -144,9% | 37,16% | 25,13% | 14,64% |
| Aantal aandelen (in duizend) | 1.542.365 | 1.543.140 | 1.797.593 | 1.797.593 | 1.797.593 | 1.797.593 | 1.797.593 | 1.797.593 |
| Datum van publicatie | 24/02/20 | 20/04/21 | 21/04/22 | 21/04/23 | 29/03/24 | - | - | - |
1CNY
Geschatte gegevens
| 2024 * | 2025 * | |
|---|---|---|
| K/w-verhouding | 37,7x | 30,1x |
| PBR-ratio | 1,58x | 1,52x |
| EV/omzet | 2,59x | 2,33x |
| Dividendrendement | 1,34% | 1,07% |
Meer waarderingsratio's
* Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
12
Laatste slotkoers
11,37CNY
Gemiddelde koersdoel
9,990CNY
Spread / Gemiddelde doel
-12,14%
Kwartaalomzet - Afwijkingspercentage
- Beurs
- Aandelen
- Koers 300383
- Financiën Beijing Sinnet Technology Co.,Ltd
