HITHINK ROYALFLUSH INFORMATION NETWORK CO., LTD. Toevoegen aan een lijst
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 (%) | ||
| 298,05 CNY | +0,66% |
|
+5,12% | +3,67% |
| 12/12 | Bortex Global Limited benoemt Zheng Yi tot uitvoerend directeur | CI |
| 24/10 | Hithink RoyalFlush Information Network's Q3 Winst daalt met 7,5% | MT |
Voorlopige winst- en verliesrekening: Hithink RoyalFlush Information Network Co., Ltd.
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 1.742 | 2.844 | 3.510 | 3.559 | 3.564 | 3.875 | 4.436 | 4.789 |
| Variatie | - | 63,23% | 23,43% | 1,4% | 0,14% | 8,73% | 14,46% | 7,97% |
| EBITDA 1 | 989,8 | 1.856 | 2.146 | 1.894 | 1.584 | 1.491 | 1.871 | 2.044 |
| Variatie | - | 87,51% | 15,61% | -11,72% | -16,38% | -5,85% | 25,46% | 9,23% |
| Bedrijfsresultaat (EBIT) 1 | 951,4 | 1.815 | 2.096 | 1.841 | 1.512 | 1.601 | 1.900 | 2.062 |
| Variatie | - | 90,75% | 15,47% | -12,15% | -17,88% | 5,9% | 18,67% | 8,54% |
| Betaalde rente 1 | -104,6 | -138,9 | -173,4 | - | -203,2 | -232,4 | -273,8 | -308,6 |
| Resultaat voor belastingen (EBT) 1 | 953,2 | 1.814 | 2.089 | 1.842 | 1.501 | 1.632 | 1.949 | 2.121 |
| Variatie | - | 90,35% | 15,13% | -11,84% | -18,5% | 8,74% | 19,41% | 8,8% |
| Nettowinst (verlies) 1 | 897,7 | 1.724 | 1.911 | 1.691 | 1.402 | 1.526 | 1.798 | 1.982 |
| Variatie | - | 92,05% | 10,86% | -11,51% | -17,07% | 8,83% | 17,8% | 10,26% |
| Datum van publicatie | 24/02/20 | 1/03/21 | 28/02/22 | 27/02/23 | 26/02/24 | - | - | - |
1CNY in Miljoen
Geschatte gegevens
Balansprognose: Hithink RoyalFlush Information Network Co., Ltd.
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuld 1 | - | -6.125 | -7.275 | -7.537 | -8.169 | -8.000 | -8.836 | -9.662 |
| Variatie | - | - | -218,78% | -203,6% | -208,39% | -197,93% | -210,45% | -209,35% |
| Datum van publicatie | 24/02/20 | 1/03/21 | 28/02/22 | 27/02/23 | 26/02/24 | - | - | - |
1CNY in Miljoen
Geschatte gegevens
Verwachte kasstroom: Hithink RoyalFlush Information Network Co., Ltd.
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| CAPEX 1 | 129,3 | 370,1 | 236,3 | 281,7 | 201,1 | 170,3 | 170 | 156,8 |
| Variatie | - | 186,12% | -36,15% | 19,2% | -28,6% | -15,31% | -0,21% | -7,75% |
| Vrije kasstroom (FCF) 1 | 1.090 | 1.696 | 1.891 | 1.468 | 1.391 | - | - | - |
| Variatie | - | 55,63% | 11,53% | -22,39% | -5,26% | -100% | - | - |
| Datum van publicatie | 24/02/20 | 1/03/21 | 28/02/22 | 27/02/23 | 26/02/24 | - | - | - |
1CNY in Miljoen
Geschatte gegevens
Verwachte financiële ratio's: Hithink RoyalFlush Information Network Co., Ltd.
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
Winstgevendheid | ||||||||
| EBITDA-marge (%) | 56,82% | 65,27% | 61,13% | 53,22% | 44,44% | 38,48% | 42,18% | 42,68% |
| EBIT-marge (%) | 54,61% | 63,82% | 59,71% | 51,73% | 42,42% | 41,31% | 42,84% | 43,06% |
| EBT-marge (%) | 54,72% | 63,81% | 59,52% | 51,75% | 42,11% | 42,12% | 43,94% | 44,28% |
| Nettomarge (%) | 51,53% | 60,62% | 54,45% | 47,52% | 39,35% | 39,38% | 40,53% | 41,39% |
| FCF-marge (%) | 62,55% | 59,64% | 53,89% | 41,24% | 39,02% | - | - | - |
| Vrije kasstroom/nettoresultaat (%) | 121,4% | 98,37% | 98,97% | 86,8% | 99,17% | - | - | - |
Winstgevendheid | ||||||||
| ROA | 19,17% | 27,82% | 24,41% | - | 14,86% | 14,74% | 17,66% | 16,51% |
| ROE | 24,93% | 38,37% | 33,59% | 25,55% | 20,19% | 19,37% | 21,02% | 20,46% |
Financiële gezondheid | ||||||||
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Schuld/vrije kasstroom | - | - | - | - | - | - | - | - |
Kapitaalintensiteit | ||||||||
| Kapitaaluitgaven/omzet (%) | 7,42% | 13,01% | 6,73% | 7,91% | 5,64% | 4,4% | 3,83% | 3,27% |
| CAPEX / EBITDA (%) | 13,07% | 19,94% | 11,01% | 14,87% | 12,7% | 11,42% | 9,08% | 7,67% |
| CAPEX / FCF (%) | 11,87% | 21,82% | 12,49% | 19,19% | 14,46% | - | - | - |
Bestanddelen per aandeel | ||||||||
| Kasstroom per aandeel 1 | 2,268 | 3,843 | 3,958 | 3,254 | 2,961 | 2,31 | 4,281 | 3,897 |
| Variatie | - | 69,47% | 2,99% | -17,77% | -9,02% | -21,99% | 85,33% | -8,96% |
| Dividend per aandeel 1 | 0,85 | 1,2 | 1,8 | 2,5 | 2,2 | 2,033 | 2,781 | 2,778 |
| Variatie | - | 41,18% | 50% | 38,89% | -12% | -7,58% | 36,76% | -0,1% |
| Nettoactief per aandeel 1 | 7,422 | 9,718 | 12,05 | 13,48 | 13,61 | 14,8 | 16,6 | 18,73 |
| Variatie | - | 30,93% | 23,97% | 11,86% | 1,02% | 8,7% | 12,15% | 12,85% |
| WPA 1 | 1,67 | 3,21 | 3,56 | 3,15 | 2,61 | 2,853 | 3,361 | 3,676 |
| Variatie | - | 92,22% | 10,9% | -11,52% | -17,14% | 9,31% | 17,81% | 9,37% |
| Aantal aandelen (in duizend) | 537.600 | 537.600 | 537.600 | 537.600 | 537.600 | 537.600 | 537.600 | 537.600 |
| Datum van publicatie | 24/02/20 | 1/03/21 | 28/02/22 | 27/02/23 | 26/02/24 | - | - | - |
1CNY
Geschatte gegevens
| 2024 * | 2025 * | |
|---|---|---|
| K/w-verhouding | 104x | 88,7x |
| PBR-ratio | 20,1x | 18x |
| EV/omzet | 39,3x | 34,1x |
| Dividendrendement | 0,68% | 0,93% |
Meer waarderingsratio's
* Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Verkoop
Koop
Gemiddeld advies
Kopen
Aantal analisten
11
Laatste slotkoers
298,05CNY
Gemiddelde koersdoel
201,58CNY
Spread / Gemiddelde doel
-32,37%
Kwartaalomzet - Afwijkingspercentage
- Beurs
- Aandelen
- Koers 300033
- Financiën Hithink RoyalFlush Information Network Co., Ltd.
