slotkoers
Shanghai S.E.
00:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
74,26
CNY
|
+3,24%
|
|
+2,64%
|
-11,27%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
173.673
|
551.477
|
428.393
|
445.471
|
171.500
|
152.424
|
-
|
-
|
Bedrijfswaarde
1 |
161.991
|
537.188
|
413.493
|
423.696
|
143.292
|
120.736
|
115.880
|
113.168
|
K/w-verhouding
|
37,5
x
|
89,8
x
|
44,4
x
|
85,5
x
|
25,8
x
|
19,6
x
|
16,1
x
|
14,5
x
|
Dividendrendement
|
0,81%
|
0,35%
|
0,68%
|
0,37%
|
1,97%
|
2,55%
|
2,9%
|
3,39%
|
Marktkapitalisatie/omzet
|
3,62
x
|
10,5
x
|
6,33
x
|
8,18
x
|
2,54
x
|
1,98
x
|
1,69
x
|
1,53
x
|
Bedrijfswaarde/omzet
|
3,38
x
|
10,2
x
|
6,11
x
|
7,78
x
|
2,12
x
|
1,57
x
|
1,28
x
|
1,14
x
|
Bedrijfswaarde/EBITDA
|
21,9
x
|
52,6
x
|
27,1
x
|
51,7
x
|
15,2
x
|
10,2
x
|
8,07
x
|
7,24
x
|
Bedrijfswaarde/FCF
|
113
x
|
77,1
x
|
67
x
|
-66,1
x
|
10,8
x
|
22,3
x
|
13,8
x
|
11,4
x
|
FCF Yield
|
0,88%
|
1,3%
|
1,49%
|
-1,51%
|
9,3%
|
4,48%
|
7,24%
|
8,76%
|
Price to Book
|
8,73
x
|
24,7
x
|
14,5
x
|
9,2
x
|
3,22
x
|
2,6
x
|
2,35
x
|
2,13
x
|
Aantal aandelen (in duizenden)
|
1.952.476
|
1.952.476
|
1.952.476
|
2.068.859
|
2.068.859
|
2.068.859
|
-
|
-
|
Referentieprijs
2 |
88,95
|
282,4
|
219,4
|
216,0
|
83,69
|
74,26
|
74,26
|
74,26
|
Datum van publicatie
|
17/01/20
|
29/01/21
|
21/01/22
|
3/02/23
|
8/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
47.966
|
52.597
|
67.676
|
54.433
|
67.540
|
76.893
|
90.337
|
99.686
|
EBITDA
1 |
7.399
|
10.210
|
15.284
|
8.191
|
9.446
|
11.826
|
14.362
|
15.639
|
Bedrijfsresultaat (EBIT)
1 |
7.109
|
9.694
|
14.804
|
7.619
|
8.677
|
11.287
|
13.880
|
15.362
|
Operationele Marge
|
14,82%
|
18,43%
|
21,88%
|
14%
|
12,85%
|
14,68%
|
15,36%
|
15,41%
|
Resultaat voor belastingen (EBT)
1 |
7.160
|
9.672
|
14.801
|
7.617
|
8.646
|
11.108
|
13.466
|
15.133
|
Nettowinst (verlies)
1 |
4.629
|
6.140
|
9.654
|
5.030
|
6.714
|
7.827
|
9.554
|
10.661
|
Nettomarge
|
9,65%
|
11,67%
|
14,26%
|
9,24%
|
9,94%
|
10,18%
|
10,58%
|
10,69%
|
WPA
2 |
2,371
|
3,145
|
4,944
|
2,528
|
3,245
|
3,783
|
4,602
|
5,138
|
Free Cash Flow
1 |
1.428
|
6.969
|
6.176
|
-6.406
|
13.325
|
5.406
|
8.391
|
9.909
|
FCF-marge
|
2,98%
|
13,25%
|
9,13%
|
-11,77%
|
19,73%
|
7,03%
|
9,29%
|
9,94%
|
Kasstroomconversie (ebitda)
|
19,3%
|
68,26%
|
40,41%
|
-
|
141,07%
|
45,71%
|
58,42%
|
63,36%
|
Kasstroomconversie (nettowinst)
|
30,84%
|
113,5%
|
63,97%
|
-
|
198,48%
|
69,07%
|
87,82%
|
92,95%
|
Dividend per aandeel
2 |
0,7200
|
1,000
|
1,500
|
0,8000
|
1,650
|
1,896
|
2,152
|
2,517
|
Datum van publicatie
|
17/01/20
|
29/01/21
|
21/01/22
|
3/02/23
|
8/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
18.177
|
-
|
10.868
|
11.714
|
15.068
|
26.782
|
20.769
|
15.089
|
14.979
|
16.703
|
31.682
|
18.807
|
19.049
|
19.379
|
21.237
|
28.400
|
20.700
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
1.375
|
-
|
1.794
|
1.374
|
949,1
|
2.323
|
3.154
|
1.799
|
1.618
|
2.107
|
-
|
2.908
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
7,56%
|
-
|
16,51%
|
11,73%
|
6,3%
|
8,67%
|
15,19%
|
11,92%
|
10,8%
|
12,61%
|
-
|
15,46%
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
1.380
|
-
|
1.793
|
1.365
|
955
|
2.320
|
3.156
|
1.799
|
1.618
|
2.073
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
1.163
|
-
|
1.374
|
690,3
|
402,3
|
1.093
|
2.301
|
1.565
|
1.341
|
1.507
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
6,4%
|
-
|
12,65%
|
5,89%
|
2,67%
|
4,08%
|
11,08%
|
10,37%
|
8,95%
|
9,03%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
0,5900
|
1,313
|
0,7100
|
0,3400
|
0,1683
|
-
|
1,112
|
0,7600
|
0,6500
|
0,7300
|
-
|
1,116
|
1,010
|
1,010
|
1,010
|
-
|
-
|
Dividend per aandeel
2 |
1,500
|
-
|
-
|
-
|
-
|
-
|
-
|
0,8000
|
-
|
-
|
-
|
-
|
1,225
|
-
|
-
|
-
|
1,522
|
Datum van publicatie
|
21/01/22
|
22/04/22
|
27/07/22
|
28/10/22
|
3/02/23
|
3/02/23
|
27/04/23
|
24/08/23
|
26/10/23
|
8/01/24
|
8/01/24
|
8/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
11.682
|
14.289
|
14.899
|
21.775
|
28.208
|
31.688
|
36.544
|
39.256
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1.428
|
6.969
|
6.176
|
-6.406
|
13.325
|
5.406
|
8.391
|
9.909
|
ROE (netto-inkomsten/eigen vermogen)
|
25,6%
|
29,4%
|
37,3%
|
14%
|
13,1%
|
13,8%
|
15,1%
|
15,4%
|
ROA (netto-inkomsten/totale activa)
|
16,1%
|
16,8%
|
19,7%
|
7,65%
|
8,68%
|
9,86%
|
10,7%
|
11,1%
|
Totale activa
1 |
28.768
|
36.468
|
48.922
|
65.741
|
77.389
|
79.423
|
89.029
|
95.786
|
Nettoactief per aandeel
2 |
10,20
|
11,40
|
15,20
|
23,50
|
26,00
|
28,60
|
31,60
|
34,80
|
Cashflow per aandeel
2 |
3,010
|
4,200
|
4,270
|
-1,650
|
7,310
|
5,830
|
6,970
|
7,070
|
Capex
1 |
1.498
|
1.233
|
2.153
|
2.991
|
1.801
|
2.161
|
1.922
|
1.792
|
Capex/omzet
|
3,12%
|
2,34%
|
3,18%
|
5,49%
|
2,67%
|
2,81%
|
2,13%
|
1,8%
|
Datum van publicatie
|
17/01/20
|
29/01/21
|
21/01/22
|
3/02/23
|
8/01/24
|
-
|
-
|
-
|
Laatste slotkoers
74,26
CNY Gemiddelde koersdoel
98,56
CNY Spread / Gemiddelde doel +32,73% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -11,27% | 21,03 mld. | | -11,93% | 1,58 mld. | | -11,02% | 233 mln. | | +48,44% | 208 mln. | | -10,00% | 204 mln. | | -2,15% | 145 mln. | | +73,04% | 72,07 mln. |
Belastingvrije winkels
|