JIANGSU YANGHE BREWERY JOINT-STOCK CO., LTD. Toevoegen aan een lijst
Financiën Jiangsu Yanghe Brewery Joint-Stock Co., Ltd.
Aandelen
002304
CNE100000HB8
Distilleerders & Wijnmakerijen
|
slotkoers
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 95,07 CNY | -0,82% |
|
-2,38% | -13,49% |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 166.522 | 353.975 | 246.655 | 240.321 | 164.497 | 143.218 | - | - |
| Bedrijfswaarde 1 | 162.222 | 346.732 | 225.707 | 215.969 | 138.709 | 113.575 | 108.145 | 108.846 |
| K/w-verhouding | 22,6 x | 47,3 x | 32,9 x | 25,8 x | 16,5 x | 13,3 x | 11,3 x | 10,6 x |
| Dividendrendement | 2,71% | 1,27% | 1,82% | 2,33% | 4,24% | 5,15% | 5,69% | 6,6% |
| Marktkapitalisatie/omzet | 7,2 x | 16,8 x | 9,73 x | 7,98 x | 4,97 x | 3,99 x | 3,46 x | 3,19 x |
| Bedrijfswaarde/omzet | 7,01 x | 16,4 x | 8,9 x | 7,17 x | 4,19 x | 3,16 x | 2,61 x | 2,43 x |
| Bedrijfswaarde/EBITDA | 15,4 x | 32,5 x | 21 x | 16,3 x | 9,95 x | 7,88 x | 6,46 x | 6,15 x |
| Bedrijfswaarde/FCF | 24,9 x | 95,6 x | 15,1 x | 69,4 x | 27,6 x | 13,2 x | 8,67 x | 8,55 x |
| FCF Yield | 4,01% | 1,05% | 6,6% | 1,44% | 3,62% | 7,56% | 11,5% | 11,7% |
| Price to Book | 4,56 x | 9,24 x | 5,84 x | 5,09 x | 3,19 x | 2,49 x | 2,25 x | 2,08 x |
| Aantal aandelen (in duizenden) | 1.506.988 | 1.499.959 | 1.497.327 | 1.497.327 | 1.496.784 | 1.506.445 | - | - |
| Referentieprijs 2 | 110,5 | 236,0 | 164,7 | 160,5 | 109,9 | 95,07 | 95,07 | 95,07 |
| Datum van publicatie | 28/02/20 | 26/02/21 | 28/04/22 | 25/04/23 | 26/04/24 | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 23.126 | 21.101 | 25.350 | 30.105 | 33.126 | 35.921 | 41.444 | 44.878 |
| EBITDA 1 | 10.538 | 10.678 | 10.743 | 13.251 | 13.945 | 14.417 | 16.750 | 17.707 |
| Bedrijfsresultaat (EBIT) 1 | 9.762 | 9.895 | 9.989 | 12.509 | 13.243 | 13.877 | 16.442 | 17.688 |
| Operationele Marge | 42,21% | 46,89% | 39,4% | 41,55% | 39,98% | 38,63% | 39,67% | 39,41% |
| Resultaat voor belastingen (EBT) 1 | 9.771 | 9.879 | 9.946 | 12.503 | 13.218 | 14.298 | 16.823 | 17.931 |
| Nettowinst (verlies) 1 | 7.383 | 7.482 | 7.508 | 9.378 | 10.016 | 10.774 | 12.765 | 13.498 |
| Nettomarge | 31,92% | 35,46% | 29,62% | 31,15% | 30,24% | 29,99% | 30,8% | 30,08% |
| WPA 2 | 4,899 | 4,984 | 5,014 | 6,225 | 6,649 | 7,151 | 8,427 | 8,961 |
| Free Cash Flow 1 | 6.505 | 3.626 | 14.901 | 3.114 | 5.020 | 8.589 | 12.468 | 12.735 |
| FCF-marge | 28,13% | 17,18% | 58,78% | 10,34% | 15,16% | 23,91% | 30,08% | 28,38% |
| Kasstroomconversie (ebitda) | 61,73% | 33,96% | 138,71% | 23,5% | 36% | 59,57% | 74,44% | 71,92% |
| Kasstroomconversie (nettowinst) | 88,11% | 48,46% | 198,47% | 33,21% | 50,12% | 79,72% | 97,67% | 94,35% |
| Dividend per aandeel 2 | 3,000 | 3,000 | 3,000 | 3,740 | 4,660 | 4,897 | 5,405 | 6,278 |
| Datum van publicatie | 28/02/20 | 26/02/21 | 28/04/22 | 25/04/23 | 26/04/24 | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: december | 2020 S1 | 2021 S1 | 2021 Q4 | 2021 S2 | 2022 Q1 | 2022 Q2 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2023 S2 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | - | 15.543 | 3.408 | 9.807 | 13.026 | 5.882 | - | 7.575 | 3.622 | 15.046 | 6.827 | 8.410 | 2.843 | 13.088 | 16.255 | 7.591 | 9.672 | - | - | - |
| EBITDA | - | - | - | - | - | 2.320 | - | 3.079 | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | - | - | 241 | 2.484 | 6.612 | 2.545 | - | 3.062 | 290,3 | 7.688 | 2.742 | 3.149 | -335,6 | 4.103 | 8.072 | 2.751 | 3.449 | - | - | - |
| Operationele Marge | - | - | 7,07% | 25,33% | 50,76% | 43,27% | - | 40,43% | 8,01% | 51,09% | 40,16% | 37,44% | -11,81% | 31,35% | 49,66% | 36,24% | 35,66% | - | - | - |
| Resultaat voor belastingen (EBT) | - | - | 224,1 | 2.453 | - | 2.537 | - | 3.060 | 295,5 | - | 2.743 | 3.126 | -342,1 | 4.092 | - | - | - | - | - | - |
| Nettowinst (verlies) 1 | 5.401 | 5.661 | 295,2 | 1.846 | - | 1.908 | 6.893 | 2.178 | 306 | - | 2.096 | 2.341 | -187,5 | - | - | 2.050 | 2.447 | 265,5 | - | - |
| Nettomarge | - | 36,42% | 8,66% | 18,83% | - | 32,44% | - | 28,76% | 8,45% | - | 30,71% | 27,84% | -6,6% | - | - | 27% | 25,3% | - | - | - |
| WPA 2 | - | - | 0,1900 | 1,233 | 3,309 | 1,270 | 4,576 | 1,440 | 0,2100 | 3,828 | 1,392 | 1,550 | -0,1200 | - | 4,020 | 1,360 | 1,624 | 0,1762 | - | - |
| Dividend per aandeel 2 | - | - | 3,000 | - | - | - | - | - | 3,740 | - | - | - | - | - | - | - | - | 5,068 | - | - |
| Datum van publicatie | 28/08/20 | 27/08/21 | 28/04/22 | 28/04/22 | 28/04/22 | 26/08/22 | 26/08/22 | 27/10/22 | 25/04/23 | 25/04/23 | 28/08/23 | 27/10/23 | 26/04/24 | - | 26/04/24 | - | - | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | - | - | - |
| Nettokaspositie 1 | 4.300 | 7.243 | 20.947 | 24.352 | 25.788 | 29.643 | 35.072 | 34.372 |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 6.505 | 3.626 | 14.901 | 3.114 | 5.020 | 8.589 | 12.468 | 12.735 |
| ROE (netto-inkomsten/eigen vermogen) | 21,2% | 20,2% | 18,6% | 21% | 20,3% | 19,6% | 21% | 20,8% |
| ROA (netto-inkomsten/totale activa) | 14,3% | 13,9% | 12,3% | 13,8% | - | 14,9% | 15,5% | 16,9% |
| Totale activa 1 | 51.509 | 53.680 | 60.832 | 67.882 | - | 72.538 | 82.109 | 79.826 |
| Nettoactief per aandeel 2 | 24,20 | 25,50 | 28,20 | 31,50 | 34,50 | 38,20 | 42,20 | 45,70 |
| Cashflow per aandeel 2 | 4,510 | 2,640 | 10,20 | 2,420 | 4,070 | 7,310 | 7,400 | 12,70 |
| Capex 1 | 293 | 353 | 417 | 534 | 1.110 | 818 | 685 | 713 |
| Capex/omzet | 1,27% | 1,67% | 1,65% | 1,77% | 3,35% | 2,28% | 1,65% | 1,59% |
| Datum van publicatie | 28/02/20 | 26/02/21 | 28/04/22 | 25/04/23 | 26/04/24 | - | - | - |
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
Kopen
Aantal analisten
23
Laatste slotkoers
95,07
CNY
Gemiddelde koersdoel
131,7
CNY
Spread / Gemiddelde doel
+38,56%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -13,49% | 19,78 mld. | |
| -1,22% | 296 mld. | |
| +7,21% | 80,65 mld. | |
| +13,69% | 44,2 mld. | |
| +3,72% | 37,84 mld. | |
| +16,51% | 17,28 mld. | |
| -7,78% | 12,09 mld. | |
| +5,30% | 10,01 mld. | |
| +17,78% | 9,89 mld. | |
| +7,11% | 7,85 mld. |
- Beurs
- Aandelen
- Koers 002304
- Financiën Jiangsu Yanghe Brewery Joint-Stock Co., Ltd.
