Financiën Hithink RoyalFlush Information Network Co., Ltd.
Aandelen
300033
CNE100000JG3
financiele technologieen (fintech)
|
Slotkoers
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 324,97 CNY | +0,20% |
|
+2,46% | +13,03% |
Voorlopige winst- en verliesrekening: Hithink RoyalFlush Information Network Co., Ltd.
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 2.844 | 3.510 | 3.559 | 3.564 | 4.187 | 5.411 | 6.192 | 6.799 |
| Variatie | - | 23,43% | 1,4% | 0,14% | 17,47% | 29,23% | 14,43% | 9,82% |
| EBITDA 1 | 1.856 | 2.146 | 1.894 | 1.584 | 1.836 | 2.724 | 3.355 | 3.733 |
| Variatie | - | 15,61% | -11,72% | -16,38% | 15,91% | 48,35% | 23,17% | 11,26% |
| Bedrijfsresultaat (EBIT) 1 | 1.815 | 2.096 | 1.841 | 1.512 | 1.967 | 2.728 | 3.340 | 3.739 |
| Variatie | - | 15,47% | -12,15% | -17,88% | 30,1% | 38,71% | 22,42% | 11,96% |
| Betaalde rente 1 | -138,9 | -173,4 | - | -203,2 | -205,9 | -297,3 | -326,3 | -415,1 |
| Resultaat voor belastingen (EBT) 1 | 1.814 | 2.089 | 1.842 | 1.501 | 1.965 | 2.812 | 3.384 | 3.792 |
| Variatie | - | 15,13% | -11,84% | -18,5% | 30,91% | 43,11% | 20,32% | 12,08% |
| Nettowinst (verlies) 1 | 1.724 | 1.911 | 1.691 | 1.402 | 1.823 | 2.593 | 3.166 | 3.564 |
| Variatie | - | 10,86% | -11,51% | -17,07% | 30% | 42,22% | 22,09% | 12,59% |
| Datum van publicatie | 1/03/21 | 28/02/22 | 27/02/23 | 26/02/24 | 24/02/25 | - | - | - |
1CNY in Miljoen
Geschatte gegevens
Balansprognose: Hithink RoyalFlush Information Network Co., Ltd.
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuld 1 | -6.125 | -7.275 | -7.537 | -8.169 | -9.200 | -9.258 | -10.476 | -11.574 |
| Variatie | - | -18,78% | -3,6% | -8,39% | -12,62% | -0,63% | -13,16% | -10,48% |
| Datum van publicatie | 1/03/21 | 28/02/22 | 27/02/23 | 26/02/24 | 24/02/25 | - | - | - |
1CNY in Miljoen
Geschatte gegevens
Verwachte kasstroom: Hithink RoyalFlush Information Network Co., Ltd.
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| CAPEX 1 | 370,1 | 236,3 | 281,7 | 201,1 | 103,7 | 136,4 | 131,7 | 97,32 |
| Variatie | - | -36,15% | 19,2% | -28,6% | -48,45% | 31,59% | -3,47% | -26,1% |
| Vrije kasstroom (FCF) 1 | 1.696 | 1.891 | 1.468 | 1.391 | - | 2.731 | 3.135 | 3.492 |
| Variatie | - | 11,53% | -22,39% | -5,26% | - | - | 14,79% | 11,39% |
| Datum van publicatie | 1/03/21 | 28/02/22 | 27/02/23 | 26/02/24 | 24/02/25 | - | - | - |
1CNY in Miljoen
Geschatte gegevens
Verwachte financiële ratio's: Hithink RoyalFlush Information Network Co., Ltd.
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
Winstgevendheid | ||||||||
| EBITDA-marge (%) | 65,27% | 61,13% | 53,22% | 44,44% | 43,85% | 50,34% | 54,19% | 54,9% |
| EBIT-marge (%) | 63,82% | 59,71% | 51,73% | 42,42% | 46,98% | 50,42% | 53,94% | 54,99% |
| EBT-marge (%) | 63,81% | 59,52% | 51,75% | 42,11% | 46,93% | 51,97% | 54,65% | 55,77% |
| Nettomarge (%) | 60,62% | 54,45% | 47,52% | 39,35% | 43,55% | 47,93% | 51,13% | 52,42% |
| FCF-marge (%) | 59,64% | 53,89% | 41,24% | 39,02% | - | 50,47% | 50,63% | 51,36% |
| Vrije kasstroom/nettoresultaat (%) | 98,37% | 98,97% | 86,8% | 99,17% | - | 105,32% | 99,03% | 97,97% |
Winstgevendheid | ||||||||
| ROA | 27,82% | 24,41% | - | 14,86% | 17,51% | 23,66% | 24,73% | 24,85% |
| ROE | 38,37% | 33,59% | 25,55% | 20,19% | 24,8% | 28,69% | 30,35% | 30,31% |
Financiële gezondheid | ||||||||
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Schuld/vrije kasstroom | - | - | - | - | - | - | - | - |
Kapitaalintensiteit | ||||||||
| Kapitaaluitgaven/omzet (%) | 13,01% | 6,73% | 7,91% | 5,64% | 2,48% | 2,52% | 2,13% | 1,43% |
| CAPEX / EBITDA (%) | 19,94% | 11,01% | 14,87% | 12,7% | 5,65% | 5,01% | 3,93% | 2,61% |
| CAPEX / FCF (%) | 21,82% | 12,49% | 19,19% | 14,46% | - | 5% | 4,2% | 2,79% |
Bestanddelen per aandeel | ||||||||
| Kasstroom per aandeel 1 | 3,843 | 3,958 | 3,254 | 2,961 | 4,307 | 5,661 | 6,619 | 7,828 |
| Variatie | - | 2,99% | -17,77% | -9,02% | 45,46% | 31,44% | 16,92% | 18,27% |
| Dividend per aandeel 1 | 1,2 | 1,8 | 2,5 | 2,2 | 3 | 3,718 | 4,512 | 4,738 |
| Variatie | - | 50% | 38,89% | -12% | 36,36% | 23,92% | 21,37% | 5% |
| Nettoactief per aandeel 1 | 9,718 | 12,05 | 13,48 | 13,61 | 14,83 | 17,27 | 19,73 | 22,8 |
| Variatie | - | 23,97% | 11,86% | 1,02% | 8,95% | 16,45% | 14,23% | 15,54% |
| WPA 1 | 3,21 | 3,56 | 3,15 | 2,61 | 3,39 | 4,826 | 5,901 | 6,631 |
| Variatie | - | 10,9% | -11,52% | -17,14% | 29,89% | 42,36% | 22,28% | 12,36% |
| Aantal aandelen (in duizend) | 537.600 | 537.600 | 537.600 | 537.600 | 537.600 | 537.600 | 537.600 | 537.600 |
| Datum van publicatie | 1/03/21 | 28/02/22 | 27/02/23 | 26/02/24 | 24/02/25 | - | - | - |
1CNY
Geschatte gegevens
| 2025 * | 2026 * | |
|---|---|---|
| k/w-verhouding | 67,3x | 55,1x |
| PBR-ratio | 18,8x | 16,5x |
| EV/omzet | 30,6x | 26,5x |
| Dividendrendement | 1,14% | 1,39% |
Meer waarderingsratio's
* Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Trader
Trader
Beleggings
Beleggings
Globaal
Globaal
Kwaliteit van de publicaties
Kwaliteit van de publicaties
ESG MSCI
B
Verkoop
Koop
Gemiddeld advies
Kopen
Aantal analisten
11
Laatste slotkoers
324,97CNY
Gemiddelde koersdoel
376,30CNY
Spread / Gemiddelde doel
+15,79%
Kwartaalomzet - Afwijkingspercentage
- Beurs
- Aandelen
- Koers 300033
- Financiën Hithink RoyalFlush Information Network Co., Ltd.
Kies jouw editie
Alle financiële informatie op nationaal niveau
