slotkoers
Shanghai S.E.
00:00:00 24-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
222
CNY
|
-1,34%
|
|
-1,10%
|
+21,64%
|
Fiscaal tijdperk: december |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
72.738
|
71.162
|
73.006
|
88.802
|
-
|
-
|
Bedrijfswaarde
1 |
72.738
|
72.225
|
70.198
|
84.653
|
84.378
|
83.158
|
K/w-verhouding
|
58,5
x
|
49,4
x
|
35,8
x
|
33,6
x
|
26,9
x
|
22,1
x
|
Dividendrendement
|
1,65%
|
1,12%
|
1,37%
|
1,47%
|
1,88%
|
2,29%
|
Marktkapitalisatie/omzet
|
10,4
x
|
8,37
x
|
6,48
x
|
6,18
x
|
5,04
x
|
4,15
x
|
Bedrijfswaarde/omzet
|
10,4
x
|
8,49
x
|
6,23
x
|
5,89
x
|
4,79
x
|
3,89
x
|
Bedrijfswaarde/EBITDA
|
42,4
x
|
36,5
x
|
26,8
x
|
23,7
x
|
18,8
x
|
15,3
x
|
Bedrijfswaarde/FCF
|
-
|
58,5
x
|
29,7
x
|
43,6
x
|
34,5
x
|
28,2
x
|
FCF Yield
|
-
|
1,71%
|
3,37%
|
2,29%
|
2,9%
|
3,54%
|
Price to Book
|
17,2
x
|
14,1
x
|
11,5
x
|
11,1
x
|
8,54
x
|
6,7
x
|
Aantal aandelen (in duizenden)
|
400.010
|
400.010
|
400.010
|
400.010
|
-
|
-
|
Referentieprijs
2 |
181,8
|
177,9
|
182,5
|
222,0
|
222,0
|
222,0
|
Datum van publicatie
|
15/02/22
|
20/02/23
|
14/04/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.978
|
8.505
|
11.263
|
14.376
|
17.613
|
21.390
|
EBITDA
1 |
1.714
|
1.979
|
2.617
|
3.565
|
4.478
|
5.432
|
Bedrijfsresultaat (EBIT)
1 |
1.529
|
1.854
|
2.588
|
3.361
|
4.181
|
5.103
|
Operationele Marge
|
21,91%
|
21,8%
|
22,98%
|
23,38%
|
23,74%
|
23,85%
|
Resultaat voor belastingen (EBT)
1 |
1.514
|
1.836
|
2.579
|
3.364
|
4.208
|
5.126
|
Nettowinst (verlies)
1 |
1.193
|
1.441
|
2.040
|
2.656
|
3.318
|
4.046
|
Nettomarge
|
17,1%
|
16,94%
|
18,11%
|
18,48%
|
18,84%
|
18,91%
|
WPA
2 |
3,110
|
3,601
|
5,100
|
6,603
|
8,250
|
10,05
|
Free Cash Flow
1 |
-
|
1.235
|
2.366
|
1.940
|
2.448
|
2.945
|
FCF-marge
|
-
|
14,52%
|
21%
|
13,5%
|
13,9%
|
13,77%
|
Kasstroomconversie (ebitda)
|
-
|
62,41%
|
90,39%
|
54,42%
|
54,66%
|
54,22%
|
Kasstroomconversie (nettowinst)
|
-
|
85,75%
|
115,97%
|
73,04%
|
73,79%
|
72,79%
|
Dividend per aandeel
2 |
3,000
|
2,000
|
2,500
|
3,255
|
4,181
|
5,080
|
Datum van publicatie
|
15/02/22
|
20/02/23
|
14/04/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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
|
-
|
2.353
|
1.861
|
-
|
2.969
|
3.181
|
2.622
|
-
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
531,9
|
357,2
|
-
|
760,5
|
688,7
|
498,3
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
22,6%
|
19,19%
|
-
|
25,61%
|
21,65%
|
19,01%
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
353,2
|
-
|
760,9
|
680
|
497,1
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
410
|
-
|
275
|
497,3
|
610,9
|
547,5
|
384,2
|
663,9
|
752
|
708,8
|
529,4
|
-
|
-
|
Nettomarge
|
-
|
-
|
14,78%
|
-
|
20,57%
|
17,21%
|
14,65%
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
1,025
|
1,020
|
0,6900
|
1,243
|
1,909
|
1,369
|
0,9600
|
1,660
|
1,880
|
1,772
|
1,323
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
2,000
|
-
|
-
|
-
|
-
|
-
|
0,7956
|
0,7956
|
0,7956
|
1,018
|
1,018
|
Datum van publicatie
|
15/08/22
|
27/10/22
|
20/02/23
|
21/04/23
|
6/08/23
|
27/10/23
|
14/04/24
|
22/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
1.063
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
2.808
|
4.149
|
4.424
|
5.644
|
Hefboom (schuld/ebitda)
|
-
|
0,5373
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
1.235
|
2.366
|
1.940
|
2.448
|
2.945
|
ROE (netto-inkomsten/eigen vermogen)
|
38,8%
|
31,7%
|
35,8%
|
34,3%
|
33,3%
|
31,8%
|
ROA (netto-inkomsten/totale activa)
|
19,6%
|
14,7%
|
-
|
15,6%
|
17,1%
|
18,2%
|
Totale activa
1 |
6.076
|
9.824
|
-
|
17.053
|
19.413
|
22.282
|
Nettoactief per aandeel
2 |
10,60
|
12,70
|
15,80
|
20,10
|
26,00
|
33,10
|
Cashflow per aandeel
2 |
5,420
|
5,070
|
8,200
|
8,660
|
11,30
|
12,70
|
Capex
1 |
606
|
791
|
916
|
792
|
755
|
842
|
Capex/omzet
|
8,69%
|
9,3%
|
8,13%
|
5,51%
|
4,29%
|
3,94%
|
Datum van publicatie
|
15/02/22
|
20/02/23
|
14/04/24
|
-
|
-
|
-
|
Laatste slotkoers
222
CNY Gemiddelde koersdoel
227,8
CNY Spread / Gemiddelde doel +2,62% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +21,64% | 12,43 mld. | | -14,24% | 1,94 mld. | | +18,93% | 54,21 mln. |
Energiedranken
|