slotkoers
Shanghai S.E.
00:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
49,23
CNY
|
+10,01%
|
|
+7,02%
|
+31,67%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
58.832
|
114.381
|
114.341
|
87.822
|
95.821
|
125.145
|
-
|
-
|
Bedrijfswaarde
1 |
61.284
|
115.191
|
111.291
|
88.661
|
91.431
|
121.364
|
117.726
|
112.185
|
K/w-verhouding
|
20,7
x
|
46,2
x
|
38,3
x
|
19,3
x
|
17,3
x
|
19,7
x
|
17,3
x
|
14,1
x
|
Dividendrendement
|
3,13%
|
1,56%
|
2,12%
|
3,56%
|
3,48%
|
3%
|
3,38%
|
4,17%
|
Marktkapitalisatie/omzet
|
2,79
x
|
5,75
x
|
4,84
x
|
3,13
x
|
2,89
x
|
3,16
x
|
2,86
x
|
2,39
x
|
Bedrijfswaarde/omzet
|
2,9
x
|
5,79
x
|
4,72
x
|
3,16
x
|
2,76
x
|
3,06
x
|
2,69
x
|
2,15
x
|
Bedrijfswaarde/EBITDA
|
11,3
x
|
21,4
x
|
17,7
x
|
11,2
x
|
9,97
x
|
11,7
x
|
9,94
x
|
8,38
x
|
Bedrijfswaarde/FCF
|
25,7
x
|
32,6
x
|
35,2
x
|
35,7
x
|
28,2
x
|
-70,1
x
|
33,4
x
|
19,4
x
|
FCF Yield
|
3,9%
|
3,07%
|
2,84%
|
2,8%
|
3,55%
|
-1,43%
|
2,99%
|
5,15%
|
Price to Book
|
2,82
x
|
5,58
x
|
4,6
x
|
3,16
x
|
3,1
x
|
3,72
x
|
3,23
x
|
2,7
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
|
49,23
|
49,23
|
49,23
|
Datum van publicatie
|
27/03/20
|
29/03/21
|
17/03/22
|
16/03/23
|
15/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
21.104
|
19.907
|
23.603
|
28.099
|
33.161
|
39.612
|
43.703
|
52.274
|
EBITDA
1 |
5.439
|
5.390
|
6.278
|
7.884
|
9.172
|
10.373
|
11.848
|
13.391
|
Bedrijfsresultaat (EBIT)
1 |
3.216
|
3.267
|
4.149
|
5.661
|
6.379
|
7.667
|
8.876
|
10.574
|
Operationele Marge
|
15,24%
|
16,41%
|
17,58%
|
20,15%
|
19,24%
|
19,36%
|
20,31%
|
20,23%
|
Resultaat voor belastingen (EBT)
1 |
3.231
|
3.110
|
3.818
|
5.579
|
6.715
|
7.807
|
8.844
|
10.886
|
Nettowinst (verlies)
1 |
2.898
|
2.601
|
3.146
|
4.756
|
5.629
|
6.527
|
7.425
|
9.104
|
Nettomarge
|
13,73%
|
13,06%
|
13,33%
|
16,92%
|
16,97%
|
16,48%
|
16,99%
|
17,42%
|
WPA
2 |
1,160
|
1,040
|
1,230
|
1,820
|
2,160
|
2,503
|
2,844
|
3,488
|
Free Cash Flow
1 |
2.388
|
3.538
|
3.162
|
2.487
|
3.242
|
-1.732
|
3.726
|
5.772
|
FCF-marge
|
11,32%
|
17,78%
|
13,4%
|
8,85%
|
9,78%
|
-4,37%
|
8,53%
|
11,04%
|
Kasstroomconversie (ebitda)
|
43,91%
|
65,65%
|
50,37%
|
31,54%
|
35,35%
|
-
|
31,45%
|
43,1%
|
Kasstroomconversie (nettowinst)
|
82,41%
|
136,06%
|
100,52%
|
52,29%
|
57,6%
|
-
|
50,19%
|
63,4%
|
Dividend per aandeel
2 |
0,7500
|
0,7500
|
1,000
|
1,250
|
1,300
|
1,479
|
1,663
|
2,052
|
Datum van publicatie
|
27/03/20
|
29/03/21
|
17/03/22
|
16/03/23
|
15/03/24
|
-
|
-
|
-
|
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
|
9.815
|
18.435
|
10.450
|
11.365
|
21.563
|
9.617
|
10.881
|
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%
|
19,23%
|
19,05%
|
19,34%
|
19,45%
|
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%
|
16,97%
|
-
|
16,57%
|
17%
|
-
|
-
|
-
|
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
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.452
|
810
|
-
|
839
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
3.050
|
-
|
4.389
|
3.781
|
7.419
|
15.888
|
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
|
-1.732
|
3.526
|
5.772
|
ROE (netto-inkomsten/eigen vermogen)
|
14,1%
|
12,1%
|
12%
|
16,4%
|
19%
|
19,9%
|
19,4%
|
20%
|
ROA (netto-inkomsten/totale activa)
|
7,91%
|
6,73%
|
7,02%
|
9,36%
|
12%
|
10,5%
|
11,2%
|
11,3%
|
Totale activa
1 |
36.649
|
38.627
|
44.810
|
50.808
|
47.085
|
61.937
|
66.011
|
80.876
|
Nettoactief per aandeel
2 |
8,520
|
8,610
|
10,20
|
11,10
|
12,00
|
13,20
|
15,20
|
18,20
|
Cashflow per aandeel
2 |
2,040
|
2,100
|
2,140
|
2,260
|
2,920
|
2,800
|
3,550
|
3,920
|
Capex
1 |
2.739
|
1.739
|
2.329
|
3.104
|
4.382
|
6.927
|
4.354
|
3.633
|
Capex/omzet
|
12,98%
|
8,74%
|
9,87%
|
11,05%
|
13,22%
|
17,49%
|
9,96%
|
6,95%
|
Datum van publicatie
|
27/03/20
|
29/03/21
|
17/03/22
|
16/03/23
|
15/03/24
|
-
|
-
|
-
|
Laatste slotkoers
49,23
CNY Gemiddelde koersdoel
52,62
CNY Spread / Gemiddelde doel +6,89% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +31,67% | 17,27 mld. | | +29,62% | 50,98 mld. | | +25,77% | 20,39 mld. | | -20,63% | 19,42 mld. | | +1,48% | 15,84 mld. | | -14,23% | 14,09 mld. | | -18,75% | 13,35 mld. | | +31,97% | 11,74 mld. | | +14,27% | 9,65 mld. | | +28,58% | 10,66 mld. |
Auto, Vrachtwagen & Motorfiets Onderdelen - Andere
|