slotkoers
Shanghai S.E.
00:00:00 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
36,49
CNY
|
-2,04%
|
|
-4,58%
|
-18,35%
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
11.645
|
13.425
|
10.077
|
8.312
|
6.654
|
-
|
-
|
Bedrijfswaarde
2 |
10.823
|
11.851
|
8.385
|
6.830
|
5.523
|
5.591
|
5.402
|
K/w-verhouding
|
74,7
x
|
36,6
x
|
26,6
x
|
39,9
x
|
29
x
|
22
x
|
20,4
x
|
Dividendrendement
|
0,12%
|
0,27%
|
0,38%
|
0,25%
|
0,31%
|
0,53%
|
0,92%
|
Marktkapitalisatie/omzet
|
10,8
x
|
9,44
x
|
6,94
x
|
6,04
x
|
4,71
x
|
3,62
x
|
3,56
x
|
Bedrijfswaarde/omzet
|
10
x
|
8,33
x
|
5,77
x
|
4,97
x
|
3,91
x
|
3,04
x
|
2,89
x
|
Bedrijfswaarde/EBITDA
|
38,8
x
|
28,7
x
|
16,9
x
|
18,8
x
|
13,5
x
|
10
x
|
12,9
x
|
Bedrijfswaarde/FCF
|
55,5
x
|
35,1
x
|
58,7
x
|
-14,3
x
|
37,8
x
|
22
x
|
18,5
x
|
FCF Yield
|
1,8%
|
2,85%
|
1,7%
|
-6,98%
|
2,65%
|
4,54%
|
5,41%
|
Price to Book
|
7,18
x
|
4,76
x
|
3,48
x
|
2,74
x
|
2,06
x
|
1,9
x
|
1,78
x
|
Aantal aandelen (in duizenden)
|
1.215.925
|
1.320.092
|
1.320.092
|
1.320.092
|
1.320.092
|
-
|
-
|
Referentieprijs
3 |
62,49
|
64,60
|
52,65
|
44,69
|
36,49
|
36,49
|
36,49
|
Datum van publicatie
|
25/02/21
|
23/02/22
|
24/02/23
|
28/02/24
|
-
|
-
|
-
|
1CNY in Miljoen2USD in Miljoen3CNY Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
812,7
|
1.078
|
1.423
|
1.453
|
1.375
|
1.413
|
1.839
|
1.866
|
EBITDA
1 |
159,9
|
278,9
|
413,4
|
495,4
|
364,1
|
409,5
|
559,2
|
417,1
|
Bedrijfsresultaat (EBIT)
1 |
67,46
|
165,6
|
361,6
|
366,4
|
231,7
|
207,2
|
298,3
|
285,3
|
Operationele Marge
|
8,3%
|
15,36%
|
25,41%
|
25,22%
|
16,84%
|
14,66%
|
16,22%
|
15,29%
|
Resultaat voor belastingen (EBT)
1 |
71,44
|
167,7
|
362,1
|
383,1
|
234,5
|
236,1
|
329,5
|
349,5
|
Nettowinst (verlies)
1 |
56,71
|
148,9
|
348,8
|
378
|
205,6
|
206,4
|
302,6
|
326
|
Nettomarge
|
6,98%
|
13,81%
|
24,52%
|
26,01%
|
14,95%
|
14,61%
|
16,45%
|
17,47%
|
WPA
2 |
0,3300
|
0,8362
|
1,764
|
1,980
|
1,119
|
1,258
|
1,658
|
1,788
|
Free Cash Flow
1 |
-
|
194,9
|
337,3
|
142,7
|
-477
|
146,3
|
253,7
|
292,1
|
FCF-marge
|
-
|
18,08%
|
23,71%
|
9,82%
|
-34,68%
|
10,35%
|
13,8%
|
15,65%
|
Kasstroomconversie (ebitda)
|
-
|
69,89%
|
81,59%
|
28,81%
|
-
|
35,72%
|
45,37%
|
70,04%
|
Kasstroomconversie (nettowinst)
|
-
|
130,9%
|
96,69%
|
37,77%
|
-
|
70,86%
|
83,87%
|
89,61%
|
Dividend per aandeel
2 |
-
|
0,0737
|
0,1718
|
0,1983
|
0,1118
|
0,1118
|
0,1945
|
0,3355
|
Datum van publicatie
|
22/04/20
|
25/02/21
|
23/02/22
|
24/02/23
|
28/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S2
|
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
|
2025 Q2
|
---|
Omzet
1 |
439,1
|
606,4
|
357,1
|
386,7
|
387,8
|
346,5
|
350,7
|
338,9
|
368,5
|
341,7
|
329,3
|
292,1
|
413
|
427,7
|
415,8
|
479,1
|
489,1
|
EBITDA
1 |
-
|
-
|
160
|
118,6
|
118,8
|
91,67
|
-
|
-
|
-
|
-
|
-
|
-
|
92,99
|
100,7
|
108,4
|
126,7
|
136,7
|
Bedrijfsresultaat (EBIT)
1 |
39,71
|
95,18
|
90,25
|
101
|
108,9
|
80,29
|
81,72
|
63,17
|
62,66
|
42,84
|
63,97
|
3,474
|
57,87
|
52,75
|
62,7
|
58,13
|
68,12
|
Operationele Marge
|
9,04%
|
15,7%
|
25,27%
|
26,11%
|
28,07%
|
23,17%
|
23,3%
|
18,64%
|
17%
|
12,54%
|
19,42%
|
1,19%
|
14,01%
|
12,33%
|
15,08%
|
12,13%
|
13,93%
|
Resultaat voor belastingen (EBT)
1 |
42,3
|
96,12
|
90,52
|
-
|
109,1
|
100,3
|
77,52
|
-
|
-
|
43,57
|
64,19
|
3,595
|
43,06
|
59,2
|
70,52
|
82,1
|
92,08
|
Nettowinst (verlies)
1 |
33,45
|
86,35
|
89,86
|
95,27
|
108,3
|
98,02
|
80,87
|
-
|
-
|
38,03
|
58,88
|
4,582
|
40,99
|
55,89
|
66,52
|
76,61
|
86,59
|
Nettomarge
|
7,62%
|
14,24%
|
25,16%
|
24,64%
|
27,91%
|
28,28%
|
23,06%
|
-
|
-
|
11,13%
|
17,88%
|
1,57%
|
9,92%
|
13,07%
|
16%
|
15,99%
|
17,7%
|
WPA
2 |
0,1940
|
0,4632
|
0,4400
|
0,4692
|
0,5565
|
0,5300
|
0,4200
|
0,2877
|
0,3000
|
0,2100
|
0,3200
|
0,0251
|
0,2272
|
0,2980
|
0,3322
|
0,3738
|
0,4060
|
Dividend per aandeel
2 |
-
|
-
|
0,1718
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,1436
|
-
|
-
|
Datum van publicatie
|
22/04/20
|
25/02/21
|
23/02/22
|
22/04/22
|
18/08/22
|
26/10/22
|
24/02/23
|
27/04/23
|
30/08/23
|
27/10/23
|
28/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
822
|
1.574
|
1.692
|
1.483
|
1.130
|
1.062
|
1.252
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
195
|
337
|
143
|
-477
|
146
|
254
|
292
|
ROE (netto-inkomsten/eigen vermogen)
|
8,03%
|
10,3%
|
15,5%
|
14%
|
7,15%
|
5,23%
|
9,52%
|
9,03%
|
ROA (netto-inkomsten/totale activa)
|
3,99%
|
7,21%
|
11,4%
|
10,8%
|
5,32%
|
4,07%
|
5,87%
|
7,12%
|
Totale activa
1 |
1.421
|
2.064
|
3.048
|
3.513
|
3.868
|
5.074
|
5.153
|
4.578
|
Nettoactief per aandeel
2 |
6,170
|
8,700
|
13,60
|
15,10
|
16,30
|
17,70
|
19,20
|
20,50
|
Cashflow per aandeel
2 |
0,6600
|
1,510
|
2,620
|
2,320
|
1,320
|
2,620
|
1,270
|
-
|
Capex
1 |
86,5
|
88,2
|
194
|
299
|
717
|
519
|
349
|
204
|
Capex/omzet
|
10,64%
|
8,18%
|
13,64%
|
20,57%
|
52,12%
|
36,71%
|
18,97%
|
10,94%
|
Datum van publicatie
|
22/04/20
|
25/02/21
|
23/02/22
|
24/02/23
|
28/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
36,49
CNY Gemiddelde koersdoel
51,62
CNY Spread / Gemiddelde doel +41,45% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -18,35% | 6,79 mld. | | +75,76% | 2.160 mld. | | +33,22% | 633 mld. | | +18,03% | 620 mld. | | +8,83% | 259 mld. | | +15,85% | 189 mld. | | +4,44% | 163 mld. | | -38,75% | 133 mld. | | +34,21% | 127 mld. | | +35,34% | 106 mld. |
Halfgeleiders - Andere
|