slotkoers
Shanghai S.E.
00:00:00 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
3,98
CNY
|
+6,70%
|
|
+24,38%
|
-8,72%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
65.461
|
60.947
|
58.554
|
46.184
|
19.684
|
17.968
|
-
|
-
|
Bedrijfswaarde
1 |
113.014
|
115.475
|
118.849
|
108.141
|
82.554
|
69.409
|
71.224
|
36.825
|
K/w-verhouding
|
6,5
x
|
5,87
x
|
6,24
x
|
7,58
x
|
21,8
x
|
7,95
x
|
6,19
x
|
31,8
x
|
Dividendrendement
|
4,62%
|
5,19%
|
4,86%
|
1,33%
|
0,45%
|
0,25%
|
0,38%
|
0,42%
|
Marktkapitalisatie/omzet
|
1,04
x
|
0,73
x
|
0,59
x
|
0,38
x
|
0,2
x
|
0,22
x
|
0,27
x
|
0,29
x
|
Bedrijfswaarde/omzet
|
1,79
x
|
1,38
x
|
1,2
x
|
0,9
x
|
0,84
x
|
0,84
x
|
1,08
x
|
0,6
x
|
Bedrijfswaarde/EBITDA
|
5,68
x
|
5,59
x
|
7,26
x
|
8,1
x
|
13
x
|
9,17
x
|
8,15
x
|
5,56
x
|
Bedrijfswaarde/FCF
|
16,7
x
|
18,1
x
|
13,5
x
|
5,63
x
|
43,7
x
|
31
x
|
-1.250
x
|
-
|
FCF Yield
|
5,98%
|
5,51%
|
7,4%
|
17,8%
|
2,29%
|
3,23%
|
-0,08%
|
-
|
Price to Book
|
1,21
x
|
1,06
x
|
0,93
x
|
0,71
x
|
0,3
x
|
0,26
x
|
0,25
x
|
0,25
x
|
Aantal aandelen (in duizenden)
|
4.514.584
|
4.514.584
|
4.514.584
|
4.514.584
|
4.514.584
|
4.514.584
|
-
|
-
|
Referentieprijs
2 |
14,50
|
13,50
|
12,97
|
10,23
|
4,360
|
3,980
|
3,980
|
3,980
|
Datum van publicatie
|
22/04/20
|
16/04/21
|
15/02/22
|
28/04/23
|
14/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
63.084
|
83.657
|
98.935
|
120.035
|
98.008
|
82.445
|
65.880
|
61.408
|
EBITDA
1 |
19.912
|
20.643
|
16.375
|
13.350
|
6.336
|
7.569
|
8.737
|
6.620
|
Bedrijfsresultaat (EBIT)
1 |
19.716
|
20.347
|
16.055
|
12.961
|
5.933
|
6.827
|
7.347
|
6.044
|
Operationele Marge
|
31,25%
|
24,32%
|
16,23%
|
10,8%
|
6,05%
|
8,28%
|
11,15%
|
9,84%
|
Resultaat voor belastingen (EBT)
1 |
19.509
|
20.034
|
15.819
|
13.080
|
6.069
|
3.915
|
5.272
|
4.063
|
Nettowinst (verlies)
1 |
10.075
|
10.398
|
9.410
|
6.107
|
888,1
|
446
|
2.006
|
582,1
|
Nettomarge
|
15,97%
|
12,43%
|
9,51%
|
5,09%
|
0,91%
|
0,54%
|
3,04%
|
0,95%
|
WPA
2 |
2,230
|
2,300
|
2,080
|
1,350
|
0,2000
|
0,5007
|
0,6433
|
0,1250
|
Free Cash Flow
1 |
6.763
|
6.366
|
8.794
|
19.215
|
1.888
|
2.242
|
-57
|
-
|
FCF-marge
|
10,72%
|
7,61%
|
8,89%
|
16,01%
|
1,93%
|
2,72%
|
-0,09%
|
-
|
Kasstroomconversie (ebitda)
|
33,97%
|
30,84%
|
53,7%
|
143,93%
|
29,8%
|
29,62%
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
67,13%
|
61,22%
|
93,46%
|
314,62%
|
212,61%
|
502,69%
|
-
|
-
|
Dividend per aandeel
2 |
0,6700
|
0,7000
|
0,6300
|
0,1360
|
0,0197
|
0,0100
|
0,0150
|
0,0167
|
Datum van publicatie
|
22/04/20
|
16/04/21
|
15/02/22
|
28/04/23
|
14/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
1 |
-
|
19.534
|
45.286
|
-
|
13.354
|
14.718
|
24.920
|
67.084
|
14.337
|
22.438
|
15.460
|
45.773
|
6.950
|
19.717
|
14.945
|
42.800
|
7.416
|
EBITDA
|
-
|
-
|
13.631
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
3.068
|
9.538
|
-
|
996,8
|
3.107
|
2.330
|
6.527
|
491,7
|
2.830
|
-1.325
|
3.937
|
-398,8
|
1.629
|
1.139
|
3.287
|
762,1
|
Operationele Marge
|
-
|
15,7%
|
21,06%
|
-
|
7,46%
|
21,11%
|
9,35%
|
9,73%
|
3,43%
|
12,61%
|
-8,57%
|
8,6%
|
-5,74%
|
8,26%
|
7,62%
|
7,68%
|
10,28%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
2.982
|
1.484
|
6.101
|
7.584
|
626,1
|
1.339
|
1.371
|
2.771
|
507,8
|
1.024
|
-1.474
|
830,1
|
-276
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
7,6%
|
13,47%
|
-
|
4,69%
|
9,1%
|
5,5%
|
4,13%
|
3,54%
|
4,56%
|
-9,53%
|
1,81%
|
-3,97%
|
-
|
-
|
-
|
-
|
WPA
2 |
-
|
0,3300
|
1,350
|
-
|
0,1400
|
0,3000
|
0,3000
|
0,6100
|
0,1100
|
0,2300
|
-0,3300
|
0,1900
|
-0,0600
|
0,3788
|
0,1894
|
0,5681
|
0,1343
|
Dividend per aandeel
|
-
|
-
|
0,6300
|
-
|
-
|
-
|
-
|
0,1360
|
-
|
-
|
-
|
0,0197
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
28/08/20
|
17/10/21
|
15/02/22
|
15/02/22
|
29/04/22
|
25/08/22
|
27/10/22
|
28/04/23
|
28/04/23
|
30/08/23
|
30/10/23
|
14/03/24
|
30/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
47.552
|
54.528
|
60.294
|
61.957
|
62.871
|
51.441
|
53.256
|
18.857
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,388
x
|
2,641
x
|
3,682
x
|
4,641
x
|
9,924
x
|
6,797
x
|
6,095
x
|
2,849
x
|
Free Cash Flow
1 |
6.763
|
6.366
|
8.794
|
19.215
|
1.888
|
2.242
|
-57
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
20,1%
|
18,6%
|
15,7%
|
9,56%
|
1,36%
|
1,78%
|
4,17%
|
1,78%
|
ROA (netto-inkomsten/totale activa)
|
3,29%
|
2,82%
|
2,19%
|
-
|
-
|
0,1%
|
0,1%
|
0,1%
|
Totale activa
1 |
306.611
|
368.194
|
430.189
|
-
|
-
|
446.000
|
2.005.655
|
582.135
|
Nettoactief per aandeel
2 |
12,00
|
12,70
|
13,90
|
14,40
|
14,40
|
15,30
|
15,80
|
16,10
|
Cashflow per aandeel
2 |
1,750
|
1,660
|
2,080
|
4,410
|
0,4900
|
2,880
|
1,580
|
0,6900
|
Capex
1 |
1.136
|
1.150
|
605
|
692
|
304
|
731
|
662
|
852
|
Capex/omzet
|
1,8%
|
1,37%
|
0,61%
|
0,58%
|
0,31%
|
0,89%
|
1%
|
1,39%
|
Datum van publicatie
|
22/04/20
|
16/04/21
|
15/02/22
|
28/04/23
|
14/03/24
|
-
|
-
|
-
|
Laatste slotkoers
3,98
CNY Gemiddelde koersdoel
3,964
CNY Spread / Gemiddelde doel -0,39% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -8,72% | 2,33 mld. | | +39,94% | 28,07 mld. | | -13,85% | 26,92 mld. | | +22,78% | 26,28 mld. | | +1,61% | 26,06 mld. | | +49,67% | 22,69 mld. | | +5,96% | 20,3 mld. | | +3,66% | 19,59 mld. | | +30,95% | 16,31 mld. | | -10,00% | 15,21 mld. |
andere onroerend goed ontwikkeling & transacties
|