slotkoers
Shanghai S.E.
00:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
15,08
CNY
|
+1,34%
|
|
+4,22%
|
-3,46%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
20.357
|
20.959
|
29.302
|
27.748
|
17.441
|
16.838
|
-
|
-
|
Bedrijfswaarde
1 |
21.385
|
22.199
|
28.454
|
29.233
|
17.811
|
16.687
|
15.876
|
16.179
|
K/w-verhouding
|
22,8
x
|
-41,8
x
|
467
x
|
-47,6
x
|
21,9
x
|
18,6
x
|
15,9
x
|
14,6
x
|
Dividendrendement
|
0,34%
|
-
|
0,1%
|
-
|
1,41%
|
1,74%
|
1,72%
|
2,19%
|
Marktkapitalisatie/omzet
|
2,45
x
|
3,97
x
|
4,76
x
|
5,45
x
|
2,24
x
|
2,07
x
|
1,91
x
|
1,88
x
|
Bedrijfswaarde/omzet
|
2,57
x
|
4,2
x
|
4,62
x
|
5,74
x
|
2,29
x
|
2,05
x
|
1,8
x
|
1,8
x
|
Bedrijfswaarde/EBITDA
|
10,1
x
|
88,2
x
|
40,6
x
|
5.698
x
|
9,82
x
|
8,35
x
|
7,13
x
|
5,43
x
|
Bedrijfswaarde/FCF
|
20,7
x
|
-162
x
|
17,7
x
|
34,6
x
|
5,2
x
|
19,3
x
|
10,6
x
|
15,9
x
|
FCF Yield
|
4,84%
|
-0,62%
|
5,66%
|
2,89%
|
19,2%
|
5,19%
|
9,46%
|
6,28%
|
Price to Book
|
2,28
x
|
2,5
x
|
2,64
x
|
2,65
x
|
1,57
x
|
1,43
x
|
1,32
x
|
1,25
x
|
Aantal aandelen (in duizenden)
|
987.723
|
987.715
|
1.121.383
|
1.118.859
|
1.116.603
|
1.116.603
|
-
|
-
|
Referentieprijs
2 |
20,61
|
21,22
|
26,13
|
24,80
|
15,62
|
15,08
|
15,08
|
15,08
|
Datum van publicatie
|
20/04/20
|
26/04/21
|
5/03/22
|
30/03/23
|
28/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
8.311
|
5.282
|
6.153
|
5.089
|
7.793
|
8.154
|
8.828
|
8.968
|
EBITDA
1 |
2.126
|
251,7
|
700,2
|
5,131
|
1.814
|
1.998
|
2.228
|
2.978
|
Bedrijfsresultaat (EBIT)
1 |
1.274
|
-567,7
|
4,034
|
-744,7
|
1.087
|
1.213
|
1.458
|
1.615
|
Operationele Marge
|
15,33%
|
-10,75%
|
0,07%
|
-14,63%
|
13,95%
|
14,87%
|
16,52%
|
18,01%
|
Resultaat voor belastingen (EBT)
1 |
1.277
|
-585,4
|
6,038
|
-728
|
1.107
|
1.225
|
1.462
|
1.664
|
Nettowinst (verlies)
1 |
885
|
-496
|
55,68
|
-582,2
|
795,1
|
917,8
|
1.064
|
1.152
|
Nettomarge
|
10,65%
|
-9,39%
|
0,9%
|
-11,44%
|
10,2%
|
11,26%
|
12,05%
|
12,85%
|
WPA
2 |
0,9031
|
-0,5074
|
0,0560
|
-0,5215
|
0,7120
|
0,8112
|
0,9483
|
1,033
|
Free Cash Flow
1 |
1.034
|
-136,7
|
1.610
|
845,8
|
3.426
|
866
|
1.502
|
1.016
|
FCF-marge
|
12,44%
|
-2,59%
|
26,16%
|
16,62%
|
43,96%
|
10,62%
|
17,01%
|
11,33%
|
Kasstroomconversie (ebitda)
|
48,65%
|
-
|
229,88%
|
16.484,89%
|
188,83%
|
43,34%
|
67,42%
|
34,12%
|
Kasstroomconversie (nettowinst)
|
116,86%
|
-
|
2.890,87%
|
-
|
430,9%
|
94,36%
|
141,22%
|
88,19%
|
Dividend per aandeel
2 |
0,0700
|
-
|
0,0260
|
-
|
0,2200
|
0,2627
|
0,2591
|
0,3300
|
Datum van publicatie
|
20/04/20
|
26/04/21
|
5/03/22
|
30/03/23
|
28/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
1 |
1.582
|
1.427
|
1.212
|
1.118
|
1.507
|
1.252
|
1.656
|
1.953
|
2.303
|
1.882
|
1.787
|
2.068
|
2.478
|
2.017
|
-
|
EBITDA
|
-
|
23,03
|
-
|
-
|
232,9
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-158,6
|
-276
|
-218,1
|
32,24
|
-282,8
|
115,4
|
266,7
|
569,4
|
135,4
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-11,12%
|
-22,77%
|
-19,51%
|
2,14%
|
-22,6%
|
6,97%
|
13,66%
|
24,73%
|
7,19%
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
67,28
|
-159,3
|
-271,3
|
-220,3
|
34,12
|
-270,6
|
118,8
|
270,5
|
571,1
|
147
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
59,87
|
-69,41
|
-232,4
|
-151,6
|
52,9
|
-251,1
|
77,19
|
203,2
|
404,2
|
110,4
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
3,78%
|
-4,86%
|
-19,17%
|
-13,55%
|
3,51%
|
-20,07%
|
4,66%
|
10,41%
|
17,56%
|
5,87%
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
0,0610
|
-0,0716
|
-0,2081
|
-0,1300
|
0,0400
|
-0,2200
|
0,0691
|
0,1800
|
0,3600
|
0,1000
|
0,0815
|
0,1837
|
0,3583
|
0,1399
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,3675
|
-
|
-
|
-
|
Datum van publicatie
|
19/10/21
|
5/03/22
|
28/04/22
|
29/08/22
|
28/10/22
|
30/03/23
|
27/04/23
|
30/08/23
|
29/10/23
|
28/03/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.028
|
1.240
|
-
|
1.485
|
370
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
848
|
-
|
-
|
151
|
963
|
660
|
Hefboom (schuld/ebitda)
|
0,4836
x
|
4,926
x
|
-
|
289,5
x
|
0,2038
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
1.034
|
-137
|
1.610
|
846
|
3.426
|
866
|
1.502
|
1.016
|
ROE (netto-inkomsten/eigen vermogen)
|
10,4%
|
-5,72%
|
0,67%
|
-5,4%
|
7,35%
|
7,74%
|
8,31%
|
8,58%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-2,94%
|
0,21%
|
-2,57%
|
3,13%
|
3,47%
|
3,96%
|
4,27%
|
Totale activa
1 |
-
|
16.871
|
26.300
|
22.661
|
25.374
|
26.477
|
26.883
|
26.976
|
Nettoactief per aandeel
2 |
9,060
|
8,480
|
9,900
|
9,370
|
9,970
|
10,60
|
11,40
|
12,10
|
Cashflow per aandeel
2 |
1,830
|
0,4500
|
2,320
|
1,330
|
3,590
|
2,850
|
2,330
|
3,060
|
Capex
1 |
770
|
551
|
699
|
647
|
588
|
850
|
881
|
766
|
Capex/omzet
|
9,27%
|
10,43%
|
11,36%
|
12,7%
|
7,54%
|
10,43%
|
9,98%
|
8,54%
|
Datum van publicatie
|
20/04/20
|
26/04/21
|
5/03/22
|
30/03/23
|
28/03/24
|
-
|
-
|
-
|
Laatste slotkoers
15,08
CNY Gemiddelde koersdoel
18,76
CNY Spread / Gemiddelde doel +24,40% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -3,46% | 2,32 mld. | | -16,77% | 6,95 mld. | | -8,23% | 5,95 mld. | | +5,08% | 5,91 mld. | | -7,69% | 3,72 mld. | | +5,97% | 2,58 mld. | | +7,49% | 2,57 mld. | | +26,90% | 2,31 mld. | | +10,26% | 2,17 mld. | | +14,29% | 1,96 mld. |
Hotels & Motels
|