FUYAO GLASS INDUSTRY GROUP CO., LTD. Toevoegen aan een lijst
Financiën Fuyao Glass Industry Group Co., Ltd. Hong Kong S.E.
Aandelen
3606
CNE100001TR7
Auto, Vrachtwagen & Motorfiets Onderdelen
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 44,15 HKD | -2,75% |
|
-0,23% | +16,18% |
| 20/05 | Fuyao Glass geeft 300 miljoen yuan ultrakorte obligaties uit | MT |
| 26/04 | Fuyao Glass Industry boekt 52% meer winst in het eerste kwartaal; Hongkong, China-aandelen stijgen met meer dan 10%. | MT |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 58.832 | 114.381 | 114.341 | 87.822 | 95.821 | 117.426 | - | - |
| Bedrijfswaarde 1 | 61.284 | 115.191 | 111.291 | 88.661 | 91.431 | 114.456 | 110.007 | 104.466 |
| K/w-verhouding | 20,7 x | 46,2 x | 38,3 x | 19,3 x | 17,3 x | 17,9 x | 15,7 x | 13,1 x |
| Dividendrendement | 3,13% | 1,56% | 2,12% | 3,56% | 3,48% | 3,3% | 3,91% | 4,48% |
| Marktkapitalisatie/omzet | 2,79 x | 5,75 x | 4,84 x | 3,13 x | 2,89 x | 2,98 x | 2,61 x | 2,16 x |
| Bedrijfswaarde/omzet | 2,9 x | 5,79 x | 4,72 x | 3,16 x | 2,76 x | 2,9 x | 2,45 x | 1,92 x |
| Bedrijfswaarde/EBITDA | 11,3 x | 21,4 x | 17,7 x | 11,2 x | 9,97 x | 11,1 x | 9,1 x | 7,7 x |
| Bedrijfswaarde/FCF | 25,7 x | 32,6 x | 35,2 x | 35,7 x | 28,2 x | -67,2 x | 20,1 x | 22,5 x |
| FCF Yield | 3,9% | 3,07% | 2,84% | 2,8% | 3,55% | -1,49% | 4,99% | 4,44% |
| Price to Book | 2,82 x | 5,58 x | 4,6 x | 3,16 x | 3,1 x | 3,48 x | 3,02 x | 2,57 x |
| Aantal aandelen (in duizenden) | 2.508.618 | 2.508.618 | 2.609.744 | 2.609.744 | 2.609.744 | 2.609.744 | - | - |
| Referentieprijs 2 | 23,99 | 48,05 | 47,14 | 35,07 | 37,39 | 46,24 | 46,24 | 46,24 |
| Datum van publicatie | 27/03/20 | 29/03/21 | 17/03/22 | 16/03/23 | 15/03/24 | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 21.104 | 19.907 | 23.603 | 28.099 | 33.161 | 39.416 | 44.906 | 54.465 |
| EBITDA 1 | 5.439 | 5.390 | 6.278 | 7.884 | 9.172 | 10.356 | 12.087 | 13.560 |
| Bedrijfsresultaat (EBIT) 1 | 3.216 | 3.267 | 4.149 | 5.661 | 6.379 | 7.808 | 9.142 | 11.000 |
| Operationele Marge | 15,24% | 16,41% | 17,58% | 20,15% | 19,24% | 19,81% | 20,36% | 20,2% |
| Resultaat voor belastingen (EBT) 1 | 3.231 | 3.110 | 3.818 | 5.579 | 6.715 | 7.961 | 9.153 | 11.423 |
| Nettowinst (verlies) 1 | 2.898 | 2.601 | 3.146 | 4.756 | 5.629 | 6.699 | 7.699 | 9.545 |
| Nettomarge | 13,73% | 13,06% | 13,33% | 16,92% | 16,97% | 17% | 17,14% | 17,53% |
| WPA 2 | 1,160 | 1,040 | 1,230 | 1,820 | 2,160 | 2,583 | 2,951 | 3,533 |
| Free Cash Flow 1 | 2.388 | 3.538 | 3.162 | 2.487 | 3.242 | -1.703 | 4.704 | 4.639 |
| FCF-marge | 11,32% | 17,78% | 13,4% | 8,85% | 9,78% | -4,32% | 10,47% | 8,52% |
| Kasstroomconversie (ebitda) | 43,91% | 65,65% | 50,37% | 31,54% | 35,35% | - | 38,92% | 34,21% |
| Kasstroomconversie (nettowinst) | 82,41% | 136,06% | 100,52% | 52,29% | 57,6% | - | 61,1% | 48,6% |
| Dividend per aandeel 2 | 0,7500 | 0,7500 | 1,000 | 1,250 | 1,300 | 1,524 | 1,809 | 2,070 |
| Datum van publicatie | 27/03/20 | 29/03/21 | 17/03/22 | 16/03/23 | 15/03/24 | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: december | 2019 S2 | 2020 S1 | 2020 S2 | 2021 S1 | 2021 Q4 | 2021 S2 | 2022 Q1 | 2022 Q2 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2022 S2 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 S1 | 2024 Q3 | 2024 Q4 | 2024 S2 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 10.817 | 8.121 | 11.785 | 11.543 | 6.450 | 12.060 | 6.548 | 6.356 | 12.904 | 7.536 | 7.659 | 15.195 | 7.052 | 7.979 | 15.031 | 8.795 | 9.335 | 8.836 | 9.666 | 18.435 | 10.408 | 11.230 | 21.563 | 9.750 | 11.031 |
| EBITDA 1 | - | 1.937 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.569 | - | 2.672 | 2.980 | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 1.552 | 869,6 | - | - | 983,1 | 1.932 | 1.075 | 1.648 | 2.134 | 1.900 | 1.073 | 2.895 | 1.155 | 2.056 | 3.178 | 1.590 | 1.437 | 1.706 | 1.887 | 3.512 | 2.021 | 2.210 | 4.099 | - | - |
| Operationele Marge | 14,35% | 10,71% | - | - | 15,24% | 16,02% | 16,41% | 25,94% | 16,54% | 25,21% | 14,01% | 19,05% | 16,38% | 25,77% | 21,14% | 18,07% | 15,39% | 19,3% | 19,53% | 19,05% | 19,42% | 19,68% | 19,01% | - | - |
| Resultaat voor belastingen (EBT) 1 | 1.477 | 1.168 | - | - | 750,3 | - | - | 1.603 | - | 1.908 | 1.002 | - | 1.114 | 2.206 | - | 1.575 | 1.821 | 1.695 | 1.982 | - | 2.062 | 2.300 | - | - | - |
| Nettowinst (verlies) 1 | 1.393 | 963,7 | 1.637 | 1.769 | 550,3 | 1.377 | - | 1.510 | 2.382 | 1.519 | 854,8 | - | 914,5 | 1.921 | 2.836 | 1.290 | 1.503 | 1.388 | 1.665 | - | 1.732 | 1.932 | - | - | - |
| Nettomarge | 12,87% | 11,87% | 13,89% | 15,33% | 8,53% | 11,42% | - | 23,76% | 18,46% | 20,15% | 11,16% | - | 12,97% | 24,08% | 18,87% | 14,66% | 16,1% | 15,71% | 17,23% | - | 16,64% | 17,2% | - | - | - |
| WPA 2 | - | - | - | - | 0,2100 | - | 0,3300 | 0,5800 | - | 0,5800 | 0,3300 | - | 0,3500 | 0,7400 | - | 0,4900 | 0,5800 | 0,5300 | 0,6340 | - | 0,6818 | 0,7301 | - | - | - |
| Dividend per aandeel 2 | - | - | - | - | 1,000 | - | - | - | - | - | - | - | - | - | - | - | 1,300 | - | - | - | - | 1,531 | - | - | - |
| Datum van publicatie | 27/03/20 | 21/08/20 | 29/03/21 | 5/08/21 | 17/03/22 | 17/03/22 | 14/04/22 | 30/08/22 | 30/08/22 | 20/10/22 | 16/03/23 | 16/03/23 | 27/04/23 | 17/08/23 | 17/08/23 | 16/10/23 | 15/03/24 | 25/04/24 | - | - | - | - | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 2.452 | 810 | - | 839 | - | - | - | - |
| Nettokaspositie 1 | - | - | 3.050 | - | 4.389 | 2.970 | 7.419 | 12.961 |
| Hefboom (schuld/ebitda) | 0,4509 x | 0,1503 x | - | 0,1064 x | - | - | - | - |
| Free Cash Flow 1 | 2.388 | 3.538 | 3.162 | 2.487 | 3.242 | -1.703 | 4.704 | 4.639 |
| ROE (netto-inkomsten/eigen vermogen) | 14,1% | 12,1% | 12% | 16,4% | 19% | 19,5% | 19,8% | 20,6% |
| ROA (netto-inkomsten/totale activa) | 7,91% | 6,73% | 7,02% | 9,36% | 12% | 11,1% | 11,5% | 12% |
| Totale activa 1 | 36.649 | 38.627 | 44.810 | 50.808 | 47.085 | 60.311 | 66.933 | 79.396 |
| Nettoactief per aandeel 2 | 8,520 | 8,610 | 10,20 | 11,10 | 12,00 | 13,30 | 15,30 | 18,00 |
| Cashflow per aandeel 2 | 2,040 | 2,100 | 2,140 | 2,260 | 2,920 | 2,680 | 3,620 | 3,930 |
| Capex 1 | 2.739 | 1.739 | 2.329 | 3.104 | 4.382 | 7.382 | 4.472 | 3.887 |
| Capex/omzet | 12,98% | 8,74% | 9,87% | 11,05% | 13,22% | 18,73% | 9,96% | 7,14% |
| Datum van publicatie | 27/03/20 | 29/03/21 | 17/03/22 | 16/03/23 | 15/03/24 | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
Verkoop
Koop
Gemiddeld advies
Kopen
Aantal analisten
22
Laatste slotkoers
46,24
CNY
Gemiddelde koersdoel
56,12
CNY
Spread / Gemiddelde doel
+21,38%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +19,56% | 47,08 mld. | |
| -7,20% | 22,65 mld. | |
| +7,21% | 18,18 mld. | |
| -9,49% | 13,96 mld. | |
| -19,08% | 13,5 mld. | |
| -21,24% | 12,98 mld. | |
| +41,72% | 12,62 mld. | |
| +48,24% | 12,28 mld. | |
| +36,89% | 10,73 mld. |
- Beurs
- Aandelen
- Koers 600660
- Koers 3606
- Financiën Fuyao Glass Industry Group Co., Ltd.
