slotkoers
Shanghai S.E.
00:00:00 16-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
24,16
CNY
|
+0,17%
|
|
-1,55%
|
+35,27%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
48.416
|
55.606
|
60.457
|
50.232
|
51.035
|
70.075
|
-
|
-
|
Bedrijfswaarde
1 |
80.577
|
89.070
|
89.350
|
70.885
|
88.233
|
102.262
|
100.895
|
98.805
|
K/w-verhouding
|
13,7
x
|
16
x
|
6,09
x
|
5,88
x
|
5,15
x
|
6,62
x
|
6,38
x
|
6,13
x
|
Dividendrendement
|
1,04%
|
0,98%
|
4,92%
|
4,91%
|
5,98%
|
4,44%
|
4,68%
|
4,7%
|
Marktkapitalisatie/omzet
|
0,2
x
|
0,17
x
|
0,14
x
|
0,1
x
|
0,1
x
|
0,12
x
|
0,11
x
|
0,12
x
|
Bedrijfswaarde/omzet
|
0,34
x
|
0,28
x
|
0,2
x
|
0,15
x
|
0,17
x
|
0,17
x
|
0,16
x
|
0,17
x
|
Bedrijfswaarde/EBITDA
|
11,1
x
|
11,2
x
|
7,6
x
|
6,54
x
|
8,53
x
|
7,28
x
|
7,66
x
|
7,07
x
|
Bedrijfswaarde/FCF
|
16.345.005
x
|
-42.598.036
x
|
14.504.463
x
|
13.309.610
x
|
21.416.925
x
|
-
|
-
|
-
|
FCF Yield
|
0%
|
-0%
|
0%
|
0%
|
0%
|
-
|
-
|
-
|
Price to Book
|
0,63
x
|
0,59
x
|
0,5
x
|
0,48
x
|
0,52
x
|
0,66
x
|
0,62
x
|
0,6
x
|
Aantal aandelen (in duizenden)
|
3.462.729
|
3.462.729
|
3.462.729
|
3.462.729
|
3.462.729
|
3.452.288
|
-
|
-
|
Referentieprijs
2 |
9,580
|
10,25
|
10,17
|
10,17
|
10,03
|
14,55
|
14,55
|
14,55
|
Datum van publicatie
|
30/03/20
|
29/03/21
|
25/03/22
|
24/03/23
|
27/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
239.585
|
317.756
|
441.614
|
479.938
|
520.338
|
587.599
|
621.482
|
597.160
|
EBITDA
1 |
7.236
|
7.924
|
11.753
|
10.831
|
10.348
|
14.054
|
13.168
|
13.971
|
Bedrijfsresultaat (EBIT)
1 |
5.237
|
5.240
|
9.005
|
7.646
|
7.832
|
10.850
|
9.692
|
10.837
|
Operationele Marge
|
2,19%
|
1,65%
|
2,04%
|
1,59%
|
1,51%
|
1,85%
|
1,56%
|
1,81%
|
Resultaat voor belastingen (EBT)
1 |
3.135
|
3.252
|
7.417
|
7.492
|
8.632
|
10.485
|
10.101
|
9.981
|
Nettowinst (verlies)
1 |
2.438
|
2.320
|
5.773
|
5.994
|
6.746
|
8.173
|
7.898
|
7.798
|
Nettomarge
|
1,02%
|
0,73%
|
1,31%
|
1,25%
|
1,3%
|
1,39%
|
1,27%
|
1,31%
|
WPA
2 |
0,7000
|
0,6400
|
1,670
|
1,730
|
1,950
|
2,199
|
2,282
|
2,373
|
Free Cash Flow
|
4.930
|
-2.091
|
6.160
|
5.326
|
4.120
|
-
|
-
|
-
|
FCF-marge
|
2,06%
|
-0,66%
|
1,39%
|
1,11%
|
0,79%
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
68,13%
|
-
|
52,41%
|
49,17%
|
39,81%
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
202,21%
|
-
|
106,72%
|
88,85%
|
61,07%
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,1000
|
0,1000
|
0,5000
|
0,5000
|
0,6000
|
0,6457
|
0,6811
|
0,6834
|
Datum van publicatie
|
30/03/20
|
29/03/21
|
25/03/22
|
24/03/23
|
27/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
---|
Omzet
|
134.891
|
146.625
|
171.131
|
226.237
|
-
|
215.378
|
-
|
-
|
254.588
|
-
|
-
|
224.690
|
-
|
-
|
267.526
|
253.589
|
-
|
-
|
279.377
|
-
|
-
|
283.397
|
EBITDA
|
-
|
-
|
4.989
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
3.551
|
4.150
|
-
|
3.401
|
-
|
-
|
3.565
|
-
|
-
|
2.928
|
-
|
-
|
4.335
|
3.853
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
2,07%
|
1,83%
|
-
|
1,58%
|
-
|
-
|
1,4%
|
-
|
-
|
1,3%
|
-
|
-
|
1,62%
|
1,52%
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
2.043
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
787
|
1.441
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
0,54%
|
0,84%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
1 |
0,2900
|
0,2300
|
0,4100
|
0,9100
|
0,3300
|
0,7600
|
0,4300
|
0,6100
|
1,040
|
0,3700
|
0,3200
|
0,6900
|
0,5100
|
0,4900
|
1,000
|
0,9500
|
0,5000
|
0,5900
|
1,280
|
0,5200
|
0,5300
|
1,500
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
30/03/20
|
28/08/20
|
29/03/21
|
27/08/21
|
25/03/22
|
25/03/22
|
28/04/22
|
25/08/22
|
25/08/22
|
27/10/22
|
24/03/23
|
24/03/23
|
24/04/23
|
25/08/23
|
25/08/23
|
27/03/24
|
26/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
32.161
|
33.464
|
28.893
|
20.654
|
37.198
|
21.277
|
30.819
|
28.730
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,445
x
|
4,223
x
|
2,458
x
|
1,907
x
|
3,595
x
|
1,514
x
|
2,34
x
|
2,162
x
|
Free Cash Flow
|
4.930
|
-2.091
|
6.160
|
5.326
|
4.120
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
4,76%
|
3,96%
|
8,9%
|
8,36%
|
9,57%
|
10,5%
|
8,96%
|
9,83%
|
ROA (netto-inkomsten/totale activa)
|
2,05%
|
1,62%
|
3,82%
|
3,3%
|
4,02%
|
3,42%
|
3,62%
|
5,48%
|
Totale activa
1 |
118.890
|
143.678
|
150.959
|
181.668
|
167.740
|
239.324
|
218.491
|
133.462
|
Nettoactief per aandeel
2 |
15,20
|
17,30
|
20,20
|
21,20
|
19,50
|
22,10
|
23,40
|
24,10
|
Cashflow per aandeel
2 |
2,380
|
-0,6500
|
2,610
|
3,070
|
3,160
|
2,400
|
3,570
|
2,910
|
Capex
1 |
3.323
|
3.473
|
2.761
|
5.105
|
6.811
|
6.737
|
5.498
|
6.040
|
Capex/omzet
|
1,39%
|
1,09%
|
0,63%
|
1,06%
|
1,31%
|
1,15%
|
0,88%
|
1,01%
|
Datum van publicatie
|
30/03/20
|
29/03/21
|
25/03/22
|
24/03/23
|
27/03/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
14,55
CNY Gemiddelde koersdoel
17,7
CNY Spread / Gemiddelde doel +21,66% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +31,25% | 87,94 mld. | | +17,62% | 72,43 mld. | | -.--% | 28,93 mld. | | +14,47% | 9,07 mld. | | +20,30% | 8,98 mld. | | +7,03% | 7,98 mld. | | -35,94% | 6,25 mld. | | +32,03% | 6,19 mld. | | +19,89% | 4,98 mld. |
Gespecialiseerde mijnbouw & metalen - Andere
|