slotkoers
Shanghai S.E.
00:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
19,16
CNY
|
+5,39%
|
|
+5,68%
|
-5,94%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
285.128
|
346.599
|
318.997
|
279.483
|
286.433
|
263.641
|
-
|
-
|
Bedrijfswaarde
1 |
512.055
|
524.490
|
531.054
|
509.610
|
286.433
|
101.733
|
82.480
|
82.340
|
K/w-verhouding
|
25
x
|
25,3
x
|
14,9
x
|
-
|
15,7
x
|
13,9
x
|
11,8
x
|
11,6
x
|
Dividendrendement
|
1,98%
|
1,36%
|
2,04%
|
2,46%
|
2,33%
|
2,58%
|
3,35%
|
3,5%
|
Marktkapitalisatie/omzet
|
6,61
x
|
6,37
x
|
4,17
x
|
3,65
x
|
4,77
x
|
4,2
x
|
3,85
x
|
3,3
x
|
Bedrijfswaarde/omzet
|
11,9
x
|
9,64
x
|
6,94
x
|
6,65
x
|
4,77
x
|
1,62
x
|
1,2
x
|
1,03
x
|
Bedrijfswaarde/EBITDA
|
27.764.360
x
|
23.684.077
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,9
x
|
2,09
x
|
1,63
x
|
1,23
x
|
1,2
x
|
1,02
x
|
0,96
x
|
0,91
x
|
Aantal aandelen (in duizenden)
|
12.116.908
|
12.926.776
|
12.926.776
|
14.820.547
|
14.820.547
|
14.820.547
|
-
|
-
|
Referentieprijs
2 |
25,30
|
29,40
|
26,41
|
19,91
|
20,37
|
19,16
|
19,16
|
19,16
|
Datum van publicatie
|
13/01/20
|
22/01/21
|
12/01/22
|
12/01/23
|
24/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
43.140
|
54.383
|
76.524
|
76.605
|
60.068
|
62.753
|
68.470
|
73.174
|
EBITDA
|
18.443
|
22.145
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
17.011
|
20.638
|
32.425
|
28.277
|
26.114
|
27.518
|
31.832
|
32.144
|
Operationele Marge
|
39,43%
|
37,95%
|
42,37%
|
36,91%
|
43,47%
|
43,85%
|
46,49%
|
43,93%
|
Resultaat voor belastingen (EBT)
1 |
16.995
|
20.470
|
31.894
|
28.950
|
26.185
|
29.196
|
33.321
|
33.342
|
Nettowinst (verlies)
1 |
12.229
|
14.902
|
23.100
|
21.317
|
19.721
|
20.680
|
25.648
|
24.963
|
Nettomarge
|
28,35%
|
27,4%
|
30,19%
|
27,83%
|
32,83%
|
32,95%
|
37,46%
|
34,11%
|
WPA
2 |
1,010
|
1,160
|
1,770
|
-
|
1,300
|
1,379
|
1,630
|
1,652
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,5000
|
0,4000
|
0,5400
|
0,4900
|
0,4750
|
0,4938
|
0,6426
|
0,6705
|
Datum van publicatie
|
13/01/20
|
22/01/21
|
12/01/22
|
12/01/23
|
24/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
18.758
|
-
|
19.669
|
14.936
|
-
|
41.720
|
15.348
|
16.152
|
31.500
|
14.307
|
14.261
|
13.755
|
14.873
|
14.208
|
14.149
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
-
|
-
|
13.036
|
-
|
-
|
15.125
|
-
|
-
|
6.634
|
7.160
|
6.750
|
5.599
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
31,25%
|
-
|
-
|
48,02%
|
-
|
-
|
48,23%
|
48,14%
|
47,51%
|
39,57%
|
Resultaat voor belastingen (EBT)
|
7.961
|
-
|
8.320
|
-
|
-
|
-
|
7.337
|
-
|
-
|
6.727
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
5.334
|
-
|
5.967
|
5.371
|
-
|
-
|
-
|
-
|
11.306
|
5.108
|
-
|
4.959
|
-
|
-
|
-
|
Nettomarge
|
28,43%
|
-
|
30,34%
|
35,96%
|
-
|
-
|
-
|
-
|
35,89%
|
35,7%
|
-
|
36,05%
|
-
|
-
|
-
|
WPA
2 |
0,4100
|
0,3600
|
0,4000
|
0,3500
|
0,3000
|
0,6600
|
0,3600
|
0,3900
|
0,7500
|
0,3300
|
0,2200
|
0,3200
|
0,3700
|
0,3500
|
0,2800
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
12/01/22
|
12/04/22
|
29/08/22
|
28/10/22
|
12/01/23
|
12/01/23
|
27/04/23
|
29/08/23
|
29/08/23
|
30/10/23
|
24/01/24
|
26/04/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
226.927
|
177.892
|
212.057
|
230.126
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
161.908
|
181.161
|
181.301
|
Hefboom (schuld/ebitda)
|
12,3
x
|
8,033
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
7,77%
|
8,68%
|
12%
|
8,67%
|
7,8%
|
8,17%
|
8,37%
|
8,47%
|
ROA (netto-inkomsten/totale activa)
|
1,69%
|
1,62%
|
1,97%
|
1,65%
|
1,43%
|
1,46%
|
1,54%
|
1,55%
|
Totale activa
1 |
722.304
|
922.345
|
1.171.143
|
1.293.454
|
1.380.826
|
1.421.294
|
1.665.468
|
1.610.510
|
Nettoactief per aandeel
2 |
13,30
|
14,10
|
16,20
|
16,20
|
17,00
|
18,80
|
20,00
|
21,00
|
Cashflow per aandeel
2 |
1,810
|
7,920
|
2,200
|
5,300
|
-
|
1,530
|
1,630
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
13/01/20
|
22/01/21
|
12/01/22
|
12/01/23
|
24/01/24
|
-
|
-
|
-
|
Laatste slotkoers
19,16
CNY Gemiddelde koersdoel
24,85
CNY Spread / Gemiddelde doel +29,69% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -5,94% | 36,38 mld. | | -0,45% | 151 mld. | | +10,84% | 147 mld. | | +9,00% | 137 mld. | | +21,81% | 120 mld. | | +9,29% | 25,26 mld. | | -9,42% | 21,24 mld. | | +17,00% | 19,89 mld. | | +43,36% | 17,26 mld. | | +11,73% | 16,69 mld. |
Investment Banking & Brokerage Services - Andere
|