slotkoers
Shanghai S.E.
00:00:00 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
28,6
CNY
|
-0,66%
|
|
+2,77%
|
+3,47%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
25.657
|
40.381
|
55.589
|
34.836
|
28.820
|
29.821
|
-
|
-
|
Bedrijfswaarde
1 |
25.437
|
40.504
|
55.587
|
35.828
|
29.788
|
28.550
|
27.514
|
25.654
|
K/w-verhouding
|
36,3
x
|
48,4
x
|
52,2
x
|
27,6
x
|
20,6
x
|
18,2
x
|
15,3
x
|
13,6
x
|
Dividendrendement
|
0,84%
|
0,63%
|
0,57%
|
1,08%
|
1,59%
|
1,76%
|
2,04%
|
2,53%
|
Marktkapitalisatie/omzet
|
3,62
x
|
5,16
x
|
5,55
x
|
2,97
x
|
2,23
x
|
2,01
x
|
1,75
x
|
1,6
x
|
Bedrijfswaarde/omzet
|
3,59
x
|
5,18
x
|
5,55
x
|
3,05
x
|
2,3
x
|
1,92
x
|
1,62
x
|
1,38
x
|
Bedrijfswaarde/EBITDA
|
15,4
x
|
22,3
x
|
25
x
|
13,8
x
|
9,44
x
|
8,05
x
|
6,8
x
|
5,56
x
|
Bedrijfswaarde/FCF
|
27,1
x
|
406
x
|
-4.812
x
|
459
x
|
18,2
x
|
24,7
x
|
21,4
x
|
17,6
x
|
FCF Yield
|
3,7%
|
0,25%
|
-0,02%
|
0,22%
|
5,49%
|
4,05%
|
4,68%
|
5,67%
|
Price to Book
|
5,21
x
|
7,31
x
|
8,96
x
|
4,87
x
|
3,46
x
|
3,14
x
|
2,62
x
|
2,31
x
|
Aantal aandelen (in duizenden)
|
1.042.666
|
1.042.666
|
1.042.666
|
1.042.674
|
1.042.676
|
1.042.676
|
-
|
-
|
Referentieprijs
2 |
24,61
|
38,73
|
53,31
|
33,41
|
27,64
|
28,60
|
28,60
|
28,60
|
Datum van publicatie
|
29/04/20
|
2/02/21
|
10/03/22
|
30/03/23
|
29/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
7.081
|
7.819
|
10.023
|
11.733
|
12.930
|
14.840
|
17.002
|
18.611
|
EBITDA
1 |
1.650
|
1.813
|
2.222
|
2.588
|
3.155
|
3.547
|
4.043
|
4.618
|
Bedrijfsresultaat (EBIT)
1 |
1.139
|
1.305
|
1.626
|
1.859
|
2.251
|
2.674
|
3.025
|
3.381
|
Operationele Marge
|
16,08%
|
16,69%
|
16,22%
|
15,85%
|
17,41%
|
18,02%
|
17,79%
|
18,17%
|
Resultaat voor belastingen (EBT)
1 |
1.123
|
1.302
|
1.620
|
1.859
|
2.245
|
2.586
|
3.037
|
3.474
|
Nettowinst (verlies)
1 |
704,1
|
832,1
|
1.063
|
1.247
|
1.393
|
1.636
|
1.959
|
2.224
|
Nettomarge
|
9,94%
|
10,64%
|
10,6%
|
10,63%
|
10,77%
|
11,02%
|
11,52%
|
11,95%
|
WPA
2 |
0,6786
|
0,8000
|
1,021
|
1,210
|
1,340
|
1,568
|
1,866
|
2,099
|
Free Cash Flow
1 |
940,4
|
99,75
|
-11,55
|
78,04
|
1.637
|
1.156
|
1.287
|
1.456
|
FCF-marge
|
13,28%
|
1,28%
|
-0,12%
|
0,67%
|
12,66%
|
7,79%
|
7,57%
|
7,82%
|
Kasstroomconversie (ebitda)
|
56,98%
|
5,5%
|
-
|
3,02%
|
51,88%
|
32,59%
|
31,83%
|
31,52%
|
Kasstroomconversie (nettowinst)
|
133,56%
|
11,99%
|
-
|
6,26%
|
117,5%
|
70,67%
|
65,69%
|
65,44%
|
Dividend per aandeel
2 |
0,2071
|
0,2429
|
0,3064
|
0,3600
|
0,4390
|
0,5045
|
0,5843
|
0,7234
|
Datum van publicatie
|
29/04/20
|
2/02/21
|
10/03/22
|
30/03/23
|
29/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
2.458
|
2.875
|
2.995
|
-
|
3.090
|
2.774
|
3.280
|
3.392
|
3.258
|
2.999
|
3.453
|
3.712
|
3.634
|
3.514
|
3.955
|
4.091
|
EBITDA
1 |
519,5
|
586
|
684,4
|
-
|
674,7
|
-
|
-
|
-
|
-
|
-
|
-
|
939,3
|
844,3
|
768,9
|
879,6
|
1.058
|
Bedrijfsresultaat (EBIT)
1 |
323,2
|
459,5
|
550,7
|
-
|
499,3
|
349,9
|
531
|
586,6
|
556,4
|
577,1
|
549,6
|
714,9
|
638,4
|
440
|
593,8
|
772,5
|
Operationele Marge
|
13,15%
|
15,98%
|
18,39%
|
-
|
16,16%
|
12,61%
|
16,19%
|
17,29%
|
17,08%
|
19,24%
|
15,92%
|
19,26%
|
17,57%
|
12,52%
|
15,01%
|
18,88%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
341,4
|
620,7
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
11,4%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
0,2357
|
0,2714
|
0,2200
|
-
|
0,3400
|
0,2700
|
0,3100
|
0,3700
|
0,3500
|
0,3100
|
0,3400
|
0,5069
|
0,3524
|
0,3384
|
0,3599
|
0,6567
|
Dividend per aandeel
2 |
0,3064
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,7334
|
-
|
-
|
Datum van publicatie
|
10/03/22
|
26/04/22
|
15/08/22
|
15/08/22
|
28/10/22
|
30/03/23
|
27/04/23
|
26/07/23
|
30/10/23
|
29/03/24
|
24/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
123
|
-
|
992
|
969
|
-
|
-
|
-
|
Nettokaspositie
1 |
220
|
-
|
2,17
|
-
|
-
|
1.270
|
2.306
|
4.167
|
Hefboom (schuld/ebitda)
|
-
|
0,0678
x
|
-
|
0,3834
x
|
0,3071
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
940
|
99,7
|
-11,6
|
78
|
1.637
|
1.156
|
1.287
|
1.456
|
ROE (netto-inkomsten/eigen vermogen)
|
15,2%
|
16%
|
18,2%
|
17,9%
|
17,4%
|
18,2%
|
18,2%
|
18,2%
|
ROA (netto-inkomsten/totale activa)
|
7,38%
|
7,91%
|
8,67%
|
-
|
-
|
8,6%
|
9,05%
|
8,92%
|
Totale activa
1 |
9.544
|
10.520
|
12.255
|
-
|
-
|
19.017
|
21.657
|
24.932
|
Nettoactief per aandeel
2 |
4,720
|
5,300
|
5,950
|
6,860
|
8,000
|
9,110
|
10,90
|
12,40
|
Cashflow per aandeel
2 |
1,610
|
0,6900
|
0,8700
|
1,530
|
2,550
|
2,250
|
2,750
|
2,910
|
Capex
1 |
741
|
620
|
923
|
1.517
|
1.024
|
1.255
|
1.284
|
1.564
|
Capex/omzet
|
10,46%
|
7,93%
|
9,21%
|
12,93%
|
7,92%
|
8,46%
|
7,55%
|
8,4%
|
Datum van publicatie
|
29/04/20
|
2/02/21
|
10/03/22
|
30/03/23
|
29/03/24
|
-
|
-
|
-
|
Laatste slotkoers
28,6
CNY Gemiddelde koersdoel
36,4
CNY Spread / Gemiddelde doel +27,28% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +3,47% | 4,12 mld. | | +23,72% | 73,66 mld. | | +49,28% | 66,97 mld. | | -6,52% | 34,57 mld. | | -15,24% | 28,96 mld. | | -7,99% | 14,14 mld. | | -11,85% | 10,07 mld. | | +8,41% | 9,77 mld. | | +76,30% | 8,8 mld. | | +29,82% | 8,58 mld. |
Elektronische reparatiediensten
|