HANGZHOU HIKVISION DIGITAL TECHNOLOGY CO., LTD. Toevoegen aan een lijst
Financiën Hangzhou Hikvision Digital Technology Co., Ltd.
Aandelen
002415
CNE100000PM8
Communicatie & Netwerken
|
slotkoers
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 32,87 CNY | +0,70% |
|
+2,40% | -5,33% |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 305.956 | 453.249 | 488.449 | 327.064 | 323.958 | 306.697 | - | - |
| Bedrijfswaarde 1 | 286.214 | 427.258 | 461.684 | 298.786 | 291.203 | 248.966 | 270.643 | 234.348 |
| K/w-verhouding | 24,4 x | 33,6 x | 29 x | 25,3 x | 22,8 x | 18,4 x | 15,4 x | 13,8 x |
| Dividendrendement | 2,14% | 1,65% | 1,72% | 2,02% | 2,59% | 2,87% | 3,23% | 3,44% |
| Marktkapitalisatie/omzet | 5,31 x | 7,14 x | 6 x | 3,93 x | 3,63 x | 3,07 x | 2,66 x | 2,44 x |
| Bedrijfswaarde/omzet | 4,96 x | 6,73 x | 5,67 x | 3,59 x | 3,26 x | 2,5 x | 2,34 x | 1,86 x |
| Bedrijfswaarde/EBITDA | 19,9 x | 26,6 x | 23,8 x | 18,8 x | 16,6 x | 12,1 x | 11,5 x | 8,41 x |
| Bedrijfswaarde/FCF | 48,3 x | 30,3 x | 47,7 x | 46,5 x | 23,1 x | 20,9 x | 17,5 x | 13,2 x |
| FCF Yield | 2,07% | 3,3% | 2,1% | 2,15% | 4,33% | 4,78% | 5,71% | 7,58% |
| Price to Book | 6,81 x | 8,42 x | 7,69 x | 4,78 x | 4,24 x | 3,56 x | 3,15 x | 2,79 x |
| Aantal aandelen (in duizenden) | 9.345.011 | 9.343.417 | 9.335.806 | 9.430.921 | 9.330.601 | 9.330.601 | - | - |
| Referentieprijs 2 | 32,74 | 48,51 | 52,32 | 34,68 | 34,72 | 32,87 | 32,87 | 32,87 |
| Datum van publicatie | 28/02/20 | 26/02/21 | 22/02/22 | 17/02/23 | 29/01/24 | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 57.658 | 63.503 | 81.420 | 83.166 | 89.340 | 99.749 | 115.419 | 125.902 |
| EBITDA 1 | 14.406 | 16.042 | 19.366 | 15.872 | 17.525 | 20.565 | 23.627 | 27.860 |
| Bedrijfsresultaat (EBIT) 1 | 13.708 | 15.197 | 18.474 | 14.783 | 16.039 | 19.213 | 22.249 | 25.593 |
| Operationele Marge | 23,77% | 23,93% | 22,69% | 17,77% | 17,95% | 19,26% | 19,28% | 20,33% |
| Resultaat voor belastingen (EBT) 1 | 13.755 | 15.273 | 18.468 | 14.855 | 16.099 | 19.238 | 22.900 | 25.585 |
| Nettowinst (verlies) 1 | 12.415 | 13.386 | 16.800 | 12.837 | 14.108 | 16.700 | 19.958 | 22.226 |
| Nettomarge | 21,53% | 21,08% | 20,63% | 15,44% | 15,79% | 16,74% | 17,29% | 17,65% |
| WPA 2 | 1,340 | 1,444 | 1,806 | 1,370 | 1,520 | 1,785 | 2,137 | 2,380 |
| Free Cash Flow 1 | 5.926 | 14.085 | 9.675 | 6.421 | 12.606 | 11.894 | 15.444 | 17.761 |
| FCF-marge | 10,28% | 22,18% | 11,88% | 7,72% | 14,11% | 11,92% | 13,38% | 14,11% |
| Kasstroomconversie (ebitda) | 41,13% | 87,8% | 49,96% | 40,46% | 71,93% | 57,83% | 65,36% | 63,75% |
| Kasstroomconversie (nettowinst) | 47,73% | 105,22% | 57,59% | 50,02% | 89,36% | 71,22% | 77,38% | 79,91% |
| Dividend per aandeel 2 | 0,7000 | 0,8000 | 0,9000 | 0,7000 | 0,9000 | 0,9431 | 1,060 | 1,129 |
| Datum van publicatie | 28/02/20 | 26/02/21 | 22/02/22 | 17/02/23 | 29/01/24 | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: december | 2019 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 | 33.735 | 25.791 | 47.518 | 16.522 | 20.736 | 22.464 | 23.445 | 45.909 | 16.201 | 21.370 | 23.704 | 28.065 | 51.769 | 17.818 | 24.162 | 26.782 | 31.853 | - | - |
| EBITDA | - | 6.039 | - | - | - | 4.084 | 4.558 | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) | - | 5.747 | - | 2.847 | 3.892 | 3.708 | 4.335 | 8.043 | 2.260 | 3.938 | - | 5.568 | - | 2.566 | - | - | - | - | - |
| Operationele Marge | - | 22,28% | - | 17,23% | 18,77% | 16,51% | 18,49% | 17,52% | 13,95% | 18,43% | - | 19,84% | - | 14,4% | - | - | - | - | - |
| Resultaat voor belastingen (EBT) 1 | - | 5.756 | - | - | 3.901 | 3.745 | 4.344 | 8.088 | 2.290 | 3.957 | 4.287 | 5.565 | - | 2.577 | 4.638 | 5.190 | 6.321 | - | - |
| Nettowinst (verlies) 1 | - | 5.835 | - | 2.284 | 3.475 | 3.081 | 3.997 | 7.078 | 1.811 | 3.527 | 3.513 | 5.256 | - | 1.916 | 4.180 | 4.713 | 5.735 | - | - |
| Nettomarge | - | 22,62% | - | 13,83% | 16,76% | 13,72% | 17,05% | 15,42% | 11,18% | 16,5% | 14,82% | 18,73% | - | 10,75% | 17,3% | 17,6% | 18,01% | - | - |
| WPA 2 | 0,9000 | 0,6300 | - | 0,2460 | 0,3600 | 0,3310 | 0,4320 | 0,7630 | 0,1960 | 0,3720 | 0,3800 | 0,5720 | - | 0,2080 | 0,4540 | 0,5126 | 0,5923 | 0,2500 | 0,5300 |
| Dividend per aandeel | - | 0,9000 | - | - | - | - | 0,7000 | - | - | - | - | - | - | - | - | - | - | - | - |
| Datum van publicatie | 28/02/20 | 22/02/22 | 22/02/22 | 15/04/22 | 12/08/22 | 28/10/22 | 17/02/23 | 17/02/23 | 14/04/23 | 18/08/23 | 20/10/23 | 29/01/24 | 29/01/24 | 19/04/24 | - | - | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | - | - | - |
| Nettokaspositie 1 | 19.742 | 25.992 | 26.766 | 28.278 | 32.756 | 57.731 | 36.054 | 72.349 |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 5.926 | 14.085 | 9.675 | 6.421 | 12.606 | 11.894 | 15.444 | 17.761 |
| ROE (netto-inkomsten/eigen vermogen) | 30,5% | 27,7% | 29% | 19,6% | 19,6% | 19,8% | 21,3% | 20,5% |
| ROA (netto-inkomsten/totale activa) | 17,9% | 16,3% | 17,4% | 11,5% | - | 11,5% | 12,7% | 12,6% |
| Totale activa 1 | 69.425 | 82.029 | 96.689 | 111.639 | - | 145.641 | 157.176 | 176.396 |
| Nettoactief per aandeel 2 | 4,810 | 5,760 | 6,800 | 7,250 | 8,180 | 9,230 | 10,40 | 11,80 |
| Cashflow per aandeel 2 | 0,8300 | 1,720 | 1,360 | 1,080 | 1,780 | 1,730 | 2,060 | 2,260 |
| Capex 1 | 1.842 | 1.989 | 3.034 | 3.743 | 4.017 | 4.398 | 4.100 | 4.329 |
| Capex/omzet | 3,19% | 3,13% | 3,73% | 4,5% | 4,5% | 4,41% | 3,55% | 3,44% |
| Datum van publicatie | 28/02/20 | 26/02/21 | 22/02/22 | 17/02/23 | 29/01/24 | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
A-
Verkoop
Koop
Gemiddeld advies
Kopen
Aantal analisten
21
Laatste slotkoers
32,87
CNY
Gemiddelde koersdoel
42,65
CNY
Spread / Gemiddelde doel
+29,76%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -5,33% | 42,32 mld. | |
| -2,24% | 10,83 mld. | |
| -5,91% | 7,84 mld. | |
| -5,72% | 5,79 mld. | |
| +5,63% | 2,9 mld. | |
| +6,61% | 2,22 mld. | |
| +7,69% | 1,71 mld. | |
| +28,06% | 1,61 mld. | |
| +2,83% | 1,52 mld. | |
| +5,71% | 1,53 mld. |
- Beurs
- Aandelen
- Koers 002415
- Financiën Hangzhou Hikvision Digital Technology Co., Ltd.
