slotkoers
Shanghai S.E.
00:00:00 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
70,37
CNY
|
+3,41%
|
|
+5,82%
|
+5,90%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
25.147
|
57.588
|
73.235
|
61.648
|
32.160
|
34.057
|
-
|
-
|
Bedrijfswaarde
1 |
23.897
|
56.525
|
70.902
|
58.274
|
29.490
|
30.052
|
29.841
|
28.409
|
K/w-verhouding
|
38,2
x
|
53,4
x
|
62,8
x
|
48,8
x
|
24,1
x
|
23
x
|
20,8
x
|
19,8
x
|
Dividendrendement
|
2,69%
|
-
|
1,32%
|
2,04%
|
4,21%
|
4,25%
|
4,5%
|
4,82%
|
Marktkapitalisatie/omzet
|
7,02
x
|
5,26
x
|
5,58
x
|
4,39
x
|
2,17
x
|
2,16
x
|
2,03
x
|
1,95
x
|
Bedrijfswaarde/omzet
|
6,67
x
|
5,17
x
|
5,4
x
|
4,15
x
|
1,99
x
|
1,91
x
|
1,78
x
|
1,63
x
|
Bedrijfswaarde/EBITDA
|
28,7
x
|
23,8
x
|
21
x
|
15,5
x
|
7,7
x
|
7,15
x
|
6,67
x
|
5,91
x
|
Bedrijfswaarde/FCF
|
41,5
x
|
17,8
x
|
24,9
x
|
20,4
x
|
13,5
x
|
10,7
x
|
9,8
x
|
8,57
x
|
FCF Yield
|
2,41%
|
5,61%
|
4,02%
|
4,89%
|
7,4%
|
9,38%
|
10,2%
|
11,7%
|
Price to Book
|
17,7
x
|
98,4
x
|
41,7
x
|
30
x
|
15
x
|
15
x
|
13,4
x
|
10,1
x
|
Aantal aandelen (in duizenden)
|
483.971
|
483.971
|
483.971
|
483.971
|
483.971
|
483.971
|
-
|
-
|
Referentieprijs
2 |
51,96
|
119,0
|
151,3
|
127,4
|
66,45
|
70,37
|
70,37
|
70,37
|
Datum van publicatie
|
17/04/20
|
27/04/21
|
6/02/22
|
7/02/23
|
7/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.582
|
10.942
|
13.119
|
14.039
|
14.815
|
15.750
|
16.741
|
17.426
|
EBITDA
1 |
831,7
|
2.378
|
3.375
|
3.772
|
3.830
|
4.202
|
4.477
|
4.805
|
Bedrijfsresultaat (EBIT)
1 |
657,6
|
1.964
|
2.948
|
3.299
|
3.353
|
3.677
|
4.075
|
4.276
|
Operationele Marge
|
18,36%
|
17,95%
|
22,47%
|
23,5%
|
22,63%
|
23,35%
|
24,34%
|
24,54%
|
Resultaat voor belastingen (EBT)
1 |
827,3
|
2.131
|
2.941
|
3.299
|
3.376
|
3.724
|
4.126
|
4.331
|
Nettowinst (verlies)
1 |
656,9
|
1.077
|
1.166
|
1.264
|
1.337
|
1.470
|
1.643
|
1.729
|
Nettomarge
|
18,34%
|
9,84%
|
8,89%
|
9%
|
9,02%
|
9,33%
|
9,81%
|
9,92%
|
WPA
2 |
1,360
|
2,230
|
2,410
|
2,610
|
2,760
|
3,056
|
3,384
|
3,560
|
Free Cash Flow
1 |
576,3
|
3.170
|
2.849
|
2.852
|
2.181
|
2.818
|
3.045
|
3.314
|
FCF-marge
|
16,09%
|
28,98%
|
21,71%
|
20,31%
|
14,72%
|
17,89%
|
18,19%
|
19,02%
|
Kasstroomconversie (ebitda)
|
69,29%
|
133,33%
|
84,39%
|
75,61%
|
56,94%
|
67,07%
|
68,03%
|
68,97%
|
Kasstroomconversie (nettowinst)
|
87,73%
|
294,41%
|
244,25%
|
225,69%
|
163,17%
|
191,7%
|
185,37%
|
191,72%
|
Dividend per aandeel
2 |
1,400
|
-
|
2,000
|
2,600
|
2,800
|
2,988
|
3,163
|
3,393
|
Datum van publicatie
|
17/04/20
|
27/04/21
|
6/02/22
|
7/02/23
|
7/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
1.933
|
3.833
|
4.103
|
4.247
|
1.856
|
4.006
|
4.499
|
8.505
|
4.524
|
1.786
|
4.293
|
4.750
|
4.865
|
1.911
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
256,7
|
927,9
|
1.011
|
1.149
|
211,4
|
949,5
|
1.201
|
2.150
|
1.217
|
-14,11
|
1.106
|
1.223
|
1.260
|
83
|
-
|
-
|
Operationele Marge
|
13,28%
|
24,21%
|
24,63%
|
27,06%
|
11,39%
|
23,7%
|
26,69%
|
25,28%
|
26,89%
|
-0,79%
|
25,76%
|
25,76%
|
25,89%
|
4,34%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
928
|
1.010
|
1.149
|
211,7
|
-
|
1.203
|
-
|
1.216
|
6,984
|
1.106
|
1.216
|
1.330
|
77
|
-
|
-
|
Nettowinst (verlies)
1 |
122,5
|
340,6
|
387
|
454,7
|
81,3
|
-
|
478
|
865
|
479,1
|
-7,492
|
451,9
|
493,5
|
520,5
|
1
|
-
|
-
|
Nettomarge
|
6,34%
|
8,89%
|
9,43%
|
10,71%
|
4,38%
|
-
|
10,62%
|
10,17%
|
10,59%
|
-0,42%
|
10,53%
|
10,39%
|
10,7%
|
0,05%
|
-
|
-
|
WPA
2 |
0,2500
|
0,7000
|
0,8000
|
0,9400
|
0,1700
|
-
|
0,9900
|
-
|
0,9900
|
-0,0200
|
0,9300
|
0,8208
|
1,214
|
0,1993
|
-
|
-
|
Dividend per aandeel
2 |
2,000
|
-
|
-
|
-
|
2,600
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,913
|
-
|
-
|
Datum van publicatie
|
6/02/22
|
28/04/22
|
17/08/22
|
27/10/22
|
7/02/23
|
27/04/23
|
16/08/23
|
16/08/23
|
30/10/23
|
7/02/24
|
29/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
1.251
|
1.063
|
2.333
|
3.374
|
2.670
|
4.005
|
4.216
|
5.648
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
576
|
3.170
|
2.849
|
2.852
|
2.181
|
2.818
|
3.045
|
3.314
|
ROE (netto-inkomsten/eigen vermogen)
|
52,5%
|
45,6%
|
99,7%
|
69,3%
|
67,1%
|
57,8%
|
55,3%
|
53,2%
|
ROA (netto-inkomsten/totale activa)
|
19,3%
|
10,6%
|
11%
|
10,5%
|
10,7%
|
10,6%
|
10,5%
|
9,66%
|
Totale activa
1 |
3.406
|
10.192
|
10.564
|
12.015
|
12.442
|
13.906
|
15.718
|
17.888
|
Nettoactief per aandeel
2 |
2,930
|
1,210
|
3,630
|
4,250
|
4,420
|
4,700
|
5,250
|
6,960
|
Cashflow per aandeel
2 |
1,460
|
7,620
|
7,370
|
7,750
|
6,400
|
7,370
|
7,660
|
8,190
|
Capex
1 |
107
|
519
|
716
|
901
|
916
|
801
|
711
|
634
|
Capex/omzet
|
3%
|
4,75%
|
5,46%
|
6,42%
|
6,18%
|
5,09%
|
4,25%
|
3,64%
|
Datum van publicatie
|
17/04/20
|
27/04/21
|
6/02/22
|
7/02/23
|
7/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
70,37
CNY Gemiddelde koersdoel
74,88
CNY Spread / Gemiddelde doel +6,40% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +5,90% | 4,71 mld. | | -4,96% | 119 mld. | | -1,70% | 55,05 mld. | | +5,93% | 46,85 mld. | | -9,91% | 38,43 mld. | | -2,81% | 22,69 mld. | | -22,44% | 19,14 mld. | | +9,59% | 19,09 mld. | | +3,25% | 17,99 mld. | | +8,63% | 15,43 mld. |
Brouwers - Andere
|