Beurs gesloten -
OTC Markets
21:41:44 12-02-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1,7
USD
|
+4,94%
|
|
-.--%
|
+4,94%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
20.261
|
72.372
|
112.855
|
63.939
|
56.223
|
41.287
|
-
|
-
|
Bedrijfswaarde
1 |
21.958
|
73.172
|
113.840
|
72.882
|
63.185
|
50.285
|
51.296
|
51.536
|
K/w-verhouding
|
12,4
x
|
33,9
x
|
32,6
x
|
16,8
x
|
9,66
x
|
6,7
x
|
5,37
x
|
4,63
x
|
Dividendrendement
|
-
|
0,55%
|
-
|
-
|
5,16%
|
4,87%
|
5,91%
|
6,71%
|
Marktkapitalisatie/omzet
|
4,22
x
|
11,6
x
|
13
x
|
4,14
x
|
2,61
x
|
1,67
x
|
1,36
x
|
1,2
x
|
Bedrijfswaarde/omzet
|
4,57
x
|
11,7
x
|
13,1
x
|
4,71
x
|
2,94
x
|
2,03
x
|
1,69
x
|
1,5
x
|
Bedrijfswaarde/EBITDA
|
18,7
x
|
32,3
x
|
37,7
x
|
21,1
x
|
11,7
x
|
7,97
x
|
6,73
x
|
5,92
x
|
Bedrijfswaarde/FCF
|
-28,3
x
|
-308
x
|
-35,7
x
|
-9,24
x
|
-17,4
x
|
-29,9
x
|
57,3
x
|
31
x
|
FCF Yield
|
-3,53%
|
-0,32%
|
-2,8%
|
-10,8%
|
-5,73%
|
-3,34%
|
1,75%
|
3,23%
|
Price to Book
|
1,84
x
|
7,41
x
|
5,87
x
|
2,55
x
|
1,2
x
|
0,92
x
|
0,83
x
|
0,73
x
|
Aantal aandelen (in duizenden)
|
1.950.000
|
1.954.600
|
2.146.893
|
2.146.894
|
2.351.324
|
2.334.789
|
-
|
-
|
Referentieprijs
2 |
4,602
|
27,48
|
32,27
|
16,67
|
11,98
|
10,07
|
10,07
|
10,07
|
Datum van publicatie
|
26/03/20
|
29/03/21
|
21/03/22
|
27/03/23
|
26/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.807
|
6.260
|
8.713
|
15.461
|
21.524
|
24.746
|
30.320
|
34.425
|
EBITDA
1 |
1.174
|
2.265
|
3.017
|
3.462
|
5.385
|
6.311
|
7.621
|
8.704
|
Bedrijfsresultaat (EBIT)
1 |
880,6
|
1.865
|
2.382
|
2.155
|
3.674
|
4.266
|
5.220
|
5.990
|
Operationele Marge
|
18,32%
|
29,79%
|
27,33%
|
13,94%
|
17,07%
|
17,24%
|
17,22%
|
17,4%
|
Resultaat voor belastingen (EBT)
1 |
862,7
|
1.874
|
2.380
|
2.153
|
3.052
|
3.976
|
4.902
|
5.738
|
Nettowinst (verlies)
1 |
717,2
|
1.629
|
2.120
|
2.123
|
2.760
|
3.453
|
4.350
|
5.074
|
Nettomarge
|
14,92%
|
26,02%
|
24,33%
|
13,73%
|
12,82%
|
13,95%
|
14,35%
|
14,74%
|
WPA
2 |
0,3700
|
0,8100
|
0,9900
|
0,9900
|
1,240
|
1,502
|
1,875
|
2,175
|
Free Cash Flow
1 |
-775
|
-237,3
|
-3.189
|
-7.884
|
-3.623
|
-1.679
|
895,5
|
1.663
|
FCF-marge
|
-16,12%
|
-3,79%
|
-36,6%
|
-51%
|
-16,83%
|
-6,78%
|
2,95%
|
4,83%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
11,75%
|
19,11%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
20,59%
|
32,78%
|
Dividend per aandeel
2 |
-
|
0,1500
|
-
|
-
|
0,6180
|
0,4900
|
0,5951
|
0,6760
|
Datum van publicatie
|
26/03/20
|
29/03/21
|
21/03/22
|
27/03/23
|
26/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
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 |
2.496
|
-
|
4.028
|
2.376
|
3.509
|
3.796
|
-
|
3.910
|
4.246
|
5.365
|
4.313
|
6.206
|
5.639
|
5.726
|
5.942
|
6.333
|
7.014
|
-
|
-
|
EBITDA
1 |
804,6
|
-
|
1.695
|
550,8
|
655,4
|
929,6
|
-
|
690,5
|
1.469
|
-
|
-
|
-
|
-
|
-
|
1.825
|
1.825
|
1.596
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
599,5
|
-
|
1.398
|
437,2
|
495,4
|
602,2
|
-
|
552,7
|
504,9
|
560
|
663,9
|
1.124
|
1.401
|
860,7
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
24,02%
|
-
|
34,71%
|
18,4%
|
14,12%
|
15,87%
|
-
|
14,13%
|
11,89%
|
10,44%
|
15,39%
|
18,11%
|
24,85%
|
15,03%
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
565,3
|
-
|
1.446
|
432
|
495,4
|
602
|
-
|
552,7
|
502,8
|
560,4
|
624,1
|
1.025
|
842,5
|
861,5
|
1.137
|
1.137
|
904,7
|
-
|
-
|
Nettowinst (verlies)
1 |
460,8
|
1.168
|
1.261
|
403,1
|
436,7
|
566
|
1.003
|
501,5
|
618,5
|
511,5
|
573,9
|
883,7
|
790,6
|
759,9
|
1.040
|
1.040
|
813
|
-
|
-
|
Nettomarge
|
18,46%
|
-
|
31,31%
|
16,96%
|
12,45%
|
14,91%
|
-
|
12,83%
|
14,57%
|
9,53%
|
13,31%
|
14,24%
|
14,02%
|
13,27%
|
17,5%
|
16,42%
|
11,59%
|
-
|
-
|
WPA
2 |
-
|
-
|
-
|
0,1900
|
0,2000
|
0,2400
|
-
|
0,2200
|
0,3000
|
0,2400
|
0,2700
|
0,3900
|
0,3400
|
-
|
0,4423
|
0,4424
|
0,3458
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,2380
|
-
|
0,3800
|
-
|
-
|
-
|
0,6214
|
-
|
-
|
Datum van publicatie
|
4/08/20
|
29/03/21
|
9/08/21
|
21/03/22
|
27/04/22
|
25/08/22
|
25/08/22
|
27/10/22
|
27/03/23
|
24/04/23
|
28/08/23
|
31/10/23
|
26/03/24
|
29/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.697
|
800
|
986
|
8.943
|
6.962
|
8.998
|
10.009
|
10.249
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,446
x
|
0,3531
x
|
0,3268
x
|
2,584
x
|
1,293
x
|
1,426
x
|
1,313
x
|
1,178
x
|
Free Cash Flow
1 |
-775
|
-237
|
-3.189
|
-7.884
|
-3.623
|
-1.679
|
896
|
1.663
|
ROE (netto-inkomsten/eigen vermogen)
|
17,5%
|
29%
|
22,3%
|
16%
|
15,5%
|
14,7%
|
16,2%
|
16,5%
|
ROA (netto-inkomsten/totale activa)
|
8,78%
|
15%
|
13,1%
|
8,09%
|
7,32%
|
7,41%
|
8,12%
|
8,33%
|
Totale activa
1 |
8.173
|
10.829
|
16.174
|
26.232
|
37.682
|
46.623
|
53.586
|
60.892
|
Nettoactief per aandeel
2 |
2,510
|
3,710
|
5,500
|
6,550
|
9,960
|
10,90
|
12,20
|
13,90
|
Cashflow per aandeel
2 |
0,2700
|
0,8700
|
0,2700
|
0,8300
|
0,8800
|
2,320
|
3,130
|
3,430
|
Capex
1 |
1.285
|
1.939
|
3.769
|
8.061
|
5.591
|
6.625
|
5.253
|
4.985
|
Capex/omzet
|
26,74%
|
30,96%
|
43,25%
|
52,14%
|
25,97%
|
26,77%
|
17,33%
|
14,48%
|
Datum van publicatie
|
26/03/20
|
29/03/21
|
21/03/22
|
27/03/23
|
26/03/24
|
-
|
-
|
-
|
Laatste slotkoers
10,07
CNY Gemiddelde koersdoel
21,23
CNY Spread / Gemiddelde doel +110,85% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +25,80% | 23,2 mld. | | -39,65% | 14,4 mld. | | -27,52% | 13,03 mld. | | -26,97% | 11,32 mld. | | -19,07% | 9,87 mld. | | -3,27% | 6,49 mld. | | -31,92% | 5,92 mld. | | -47,83% | 4,89 mld. | | -44,25% | 4,84 mld. |
Fotovoltaïsche zonne-energiesystemen & -apparatuur
|