GOERTEK INC. Toevoegen aan een lijst
|
slotkoers
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 15,59 CNY | +2,90% |
|
+5,20% | -25,80% |
| 26/04 | GOERTEK INC. : Jefferies & Co. is neutraal gestemd over het aandeel | ZM |
| 24/04 | Goertek Inc. rapporteert winstresultaten voor het eerste kwartaal dat eindigde op 31 maart 2024 | CI |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 63.661 | 120.162 | 180.805 | 56.255 | 71.542 | 52.740 | - | - |
| Bedrijfswaarde 1 | 67.048 | 121.349 | 177.747 | 53.995 | 69.723 | 45.540 | 57.042 | 55.176 |
| K/w-verhouding | 49,8 x | 41,9 x | 42,3 x | 32,4 x | 65,7 x | 20,5 x | 16,9 x | 15,3 x |
| Dividendrendement | 0,5% | 0,4% | 0,37% | 0,59% | 0,48% | 0,86% | 1,07% | 1,42% |
| Marktkapitalisatie/omzet | 1,81 x | 2,09 x | 2,31 x | 0,54 x | 0,73 x | 0,53 x | 0,46 x | 0,44 x |
| Bedrijfswaarde/omzet | 1,91 x | 2,11 x | 2,27 x | 0,51 x | 0,71 x | 0,46 x | 0,5 x | 0,46 x |
| Bedrijfswaarde/EBITDA | 19,2 x | 22,3 x | 23,8 x | 10,5 x | 14,4 x | 7,1 x | 7,66 x | 7,12 x |
| Bedrijfswaarde/FCF | 27,2 x | 56,9 x | 101 x | 195 x | 43,9 x | 54,6 x | 30,2 x | 25,9 x |
| FCF Yield | 3,68% | 1,76% | 0,99% | 0,51% | 2,28% | 1,83% | 3,31% | 3,85% |
| Price to Book | 4,01 x | 6,22 x | 6,76 x | 1,95 x | 2,33 x | 1,58 x | 1,49 x | 1,41 x |
| Aantal aandelen (in duizenden) | 3.195.834 | 3.219.768 | 3.342.056 | 3.342.553 | 3.405.163 | 3.382.929 | - | - |
| Referentieprijs 2 | 19,92 | 37,32 | 54,10 | 16,83 | 21,01 | 15,59 | 15,59 | 15,59 |
| Datum van publicatie | 26/02/20 | 29/01/21 | 29/03/22 | 17/04/23 | 27/03/24 | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 35.148 | 57.613 | 78.221 | 104.894 | 98.574 | 98.992 | 113.915 | 119.463 |
| EBITDA 1 | 3.488 | 5.449 | 7.479 | 5.129 | 4.849 | 6.417 | 7.445 | 7.755 |
| Bedrijfsresultaat (EBIT) 1 | 1.496 | 3.318 | 4.683 | 1.610 | 909,2 | 2.802 | 3.598 | 3.791 |
| Operationele Marge | 4,26% | 5,76% | 5,99% | 1,54% | 0,92% | 2,83% | 3,16% | 3,17% |
| Resultaat voor belastingen (EBT) 1 | 1.472 | 3.237 | 4.606 | 1.509 | 791,2 | 2.734 | 3.416 | 3.715 |
| Nettowinst (verlies) 1 | 1.281 | 2.855 | 4.275 | 1.749 | 1.088 | 2.595 | 3.203 | 3.560 |
| Nettomarge | 3,64% | 4,96% | 5,46% | 1,67% | 1,1% | 2,62% | 2,81% | 2,98% |
| WPA 2 | 0,4000 | 0,8900 | 1,280 | 0,5200 | 0,3200 | 0,7612 | 0,9226 | 1,022 |
| Free Cash Flow 1 | 2.465 | 2.133 | 1.759 | 276,5 | 1.589 | 833,5 | 1.887 | 2.126 |
| FCF-marge | 7,01% | 3,7% | 2,25% | 0,26% | 1,61% | 0,84% | 1,66% | 1,78% |
| Kasstroomconversie (ebitda) | 70,66% | 39,15% | 23,52% | 5,39% | 32,76% | 12,99% | 25,35% | 27,42% |
| Kasstroomconversie (nettowinst) | 192,47% | 74,72% | 41,14% | 15,81% | 146,03% | 32,12% | 58,93% | 59,73% |
| Dividend per aandeel 2 | 0,1000 | 0,1500 | 0,2000 | 0,1000 | 0,1000 | 0,1337 | 0,1664 | 0,2213 |
| Datum van publicatie | 26/02/20 | 29/01/21 | 29/03/22 | 17/04/23 | 27/03/24 | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: december | 2020 S1 | 2020 S2 | 2021 Q4 | 2021 S2 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2022 S2 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2023 S2 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 15.573 | 42.040 | 25.432 | 47.934 | 20.112 | 23.492 | 30.549 | 30.742 | 61.291 | 24.122 | 21.050 | 28.775 | 24.626 | 53.401 | 19.312 | 20.465 | 30.287 | 28.833 | 19.642 | - |
| EBITDA 1 | - | - | 1.281 | - | 1.679 | 1.974 | 2.757 | - | - | - | - | - | - | - | - | 1.218 | 1.755 | 1.564 | 862,4 | - |
| Bedrijfsresultaat (EBIT) 1 | 978,2 | 2.339 | 840,8 | 2.653 | 1.020 | 1.324 | 1.910 | -2.644 | -733,8 | -17,45 | 268,1 | 486,4 | 172,1 | 658,5 | 383,7 | 489,4 | 1.064 | 918,9 | 362,4 | - |
| Operationele Marge | 6,28% | 5,56% | 3,31% | 5,54% | 5,07% | 5,64% | 6,25% | -8,6% | -1,2% | -0,07% | 1,27% | 1,69% | 0,7% | 1,23% | 1,99% | 2,39% | 3,51% | 3,19% | 1,84% | - |
| Resultaat voor belastingen (EBT) 1 | 955,1 | 2.282 | 797,3 | 2.602 | 1.002 | 1.307 | 1.907 | -2.707 | -799,7 | -44,9 | 247,1 | 468,2 | 120,8 | 589 | 367,6 | 473,7 | 962,2 | 790 | 307,8 | - |
| Nettowinst (verlies) 1 | 780,7 | 2.074 | 942,2 | 2.544 | 901,1 | 1.178 | 1.761 | -2.091 | -329,7 | 106,2 | 315,6 | 470,3 | 195,9 | 666,3 | 379,5 | 443,2 | 908,7 | 750 | 283,2 | - |
| Nettomarge | 5,01% | 4,93% | 3,7% | 5,31% | 4,48% | 5,01% | 5,77% | -6,8% | -0,54% | 0,44% | 1,5% | 1,63% | 0,8% | 1,25% | 1,97% | 2,17% | 3% | 2,6% | 1,44% | - |
| WPA 2 | - | 0,6400 | 0,2800 | 0,7600 | 0,2700 | 0,3500 | 0,5300 | -0,6300 | -0,1000 | 0,0300 | 0,0900 | 0,1400 | 0,0600 | 0,2000 | 0,1100 | 0,1266 | 0,2667 | 0,2278 | 0,1064 | 0,1700 |
| Dividend per aandeel 2 | - | - | 0,2000 | - | - | - | - | - | - | - | - | - | - | - | - | 0,0500 | - | 0,0580 | - | - |
| Datum van publicatie | 20/08/20 | 29/01/21 | 29/03/22 | 29/03/22 | 26/04/22 | 29/08/22 | 27/10/22 | 17/04/23 | 17/04/23 | 17/04/23 | 28/08/23 | 26/10/23 | 27/03/24 | 27/03/24 | 24/04/24 | - | - | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 3.387 | 1.187 | - | - | - | - | 4.302 | 2.436 |
| Nettokaspositie 1 | - | - | 3.058 | 2.260 | 1.819 | 7.200 | - | - |
| Hefboom (schuld/ebitda) | 0,971 x | 0,2179 x | - | - | - | - | 0,5779 x | 0,3142 x |
| Free Cash Flow 1 | 2.465 | 2.133 | 1.759 | 277 | 1.589 | 834 | 1.887 | 2.127 |
| ROE (netto-inkomsten/eigen vermogen) | 8,19% | 16,6% | 18,2% | 6,17% | 3,59% | 7,73% | 8,91% | 9,19% |
| ROA (netto-inkomsten/totale activa) | 3,98% | 6,84% | 7,76% | - | - | 3,01% | 3,7% | 4,24% |
| Totale activa 1 | 32.199 | 41.744 | 55.086 | - | - | 86.110 | 86.645 | 83.964 |
| Nettoactief per aandeel 2 | 4,960 | 6,000 | 8,000 | 8,620 | 9,010 | 9,890 | 10,40 | 11,10 |
| Cashflow per aandeel 2 | 1,680 | 2,350 | 2,570 | 2,430 | 2,380 | 2,130 | 2,410 | 2,580 |
| Capex 1 | 2.987 | 5.549 | 6.840 | 8.041 | 6.563 | 5.339 | 5.843 | 5.316 |
| Capex/omzet | 8,5% | 9,63% | 8,74% | 7,67% | 6,66% | 5,39% | 5,13% | 4,45% |
| Datum van publicatie | 26/02/20 | 29/01/21 | 29/03/22 | 17/04/23 | 27/03/24 | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
C+
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
21
Laatste slotkoers
15,59
CNY
Gemiddelde koersdoel
17,42
CNY
Spread / Gemiddelde doel
+11,75%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -25,80% | 7,28 mld. | |
| +21,55% | 72,28 mld. | |
| +48,33% | 65,86 mld. | |
| -4,21% | 34,41 mld. | |
| -16,43% | 28,52 mld. | |
| -7,17% | 14,26 mld. | |
| -13,03% | 9,92 mld. | |
| +5,83% | 9,52 mld. | |
| +71,16% | 8,54 mld. | |
| +3,02% | 7,91 mld. |
- Beurs
- Aandelen
- Koers 002241
- Financiën Goertek Inc.
