KWEICHOW MOUTAI CO., LTD. Toevoegen aan een lijst
|
slotkoers
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 1.709 CNY | +0,97% |
|
+3,81% | -0,96% |
| 26/04 | Kweichow Moutai Co, Ltd. rapporteert resultaten voor het eerste kwartaal dat eindigde op 31 maart 2024 | CI |
| 04/04 | Kweichow Moutai's winst stijgt met 19% in 2023 | MT |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 1.486.082 | 2.509.883 | 2.575.205 | 2.169.454 | 2.168.197 | 2.147.382 | - | - |
| Bedrijfswaarde 1 | 1.472.830 | 2.473.792 | 2.523.500 | 2.111.289 | 2.099.184 | 1.936.945 | 1.894.441 | 1.866.934 |
| K/w-verhouding | 36,1 x | 53,8 x | 49,1 x | 34,6 x | 29 x | 24,3 x | 21,1 x | 18,3 x |
| Dividendrendement | 1,44% | 0,97% | 1,06% | 1,5% | 1,79% | 2,18% | 2,51% | 2,89% |
| Marktkapitalisatie/omzet | 16,7 x | 26,4 x | 24,3 x | 17 x | 14,7 x | 12,2 x | 10,7 x | 9,39 x |
| Bedrijfswaarde/omzet | 16,6 x | 26,1 x | 23,8 x | 16,6 x | 14,2 x | 11 x | 9,44 x | 8,17 x |
| Bedrijfswaarde/EBITDA | 24,4 x | 36,4 x | 33,1 x | 23,6 x | 19,9 x | 15,9 x | 13,5 x | 11,7 x |
| Bedrijfswaarde/FCF | 35 x | 49,9 x | 41,6 x | 67,3 x | 32,8 x | 22,3 x | 19,3 x | 16,4 x |
| FCF Yield | 2,86% | 2% | 2,4% | 1,49% | 3,05% | 4,49% | 5,17% | 6,1% |
| Price to Book | 10,9 x | 15,6 x | 13,6 x | 11 x | 10,1 x | 8,18 x | 6,85 x | 5,91 x |
| Aantal aandelen (in duizenden) | 1.256.198 | 1.256.198 | 1.256.198 | 1.256.198 | 1.256.198 | 1.256.198 | - | - |
| Referentieprijs 2 | 1.183 | 1.998 | 2.050 | 1.727 | 1.726 | 1.709 | 1.709 | 1.709 |
| Datum van publicatie | 21/04/20 | 30/03/21 | 30/03/22 | 30/03/23 | 2/04/24 | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 88.854 | 94.915 | 106.190 | 127.554 | 147.694 | 175.328 | 200.734 | 228.635 |
| EBITDA 1 | 60.285 | 67.952 | 76.230 | 89.556 | 105.629 | 122.056 | 140.667 | 160.152 |
| Bedrijfsresultaat (EBIT) 1 | 59.041 | 66.635 | 74.751 | 87.880 | 103.709 | 120.892 | 139.912 | 159.480 |
| Operationele Marge | 66,45% | 70,2% | 70,39% | 68,9% | 70,22% | 68,95% | 69,7% | 69,75% |
| Resultaat voor belastingen (EBT) 1 | 58.783 | 66.197 | 74.528 | 87.701 | 103.663 | 122.456 | 141.123 | 161.500 |
| Nettowinst (verlies) 1 | 41.206 | 46.697 | 52.460 | 62.716 | 74.734 | 88.406 | 101.931 | 116.544 |
| Nettomarge | 46,38% | 49,2% | 49,4% | 49,17% | 50,6% | 50,42% | 50,78% | 50,97% |
| WPA 2 | 32,80 | 37,17 | 41,76 | 49,93 | 59,49 | 70,49 | 81,17 | 93,25 |
| Free Cash Flow 1 | 42.062 | 49.580 | 60.622 | 31.392 | 63.998 | 86.991 | 97.965 | 113.968 |
| FCF-marge | 47,34% | 52,24% | 57,09% | 24,61% | 43,33% | 49,62% | 48,8% | 49,85% |
| Kasstroomconversie (ebitda) | 69,77% | 72,96% | 79,53% | 35,05% | 60,59% | 71,27% | 69,64% | 71,16% |
| Kasstroomconversie (nettowinst) | 102,08% | 106,17% | 115,56% | 50,05% | 85,63% | 98,4% | 96,11% | 97,79% |
| Dividend per aandeel 2 | 17,02 | 19,29 | 21,68 | 25,91 | 30,88 | 37,22 | 42,97 | 49,45 |
| Datum van publicatie | 21/04/20 | 30/03/21 | 30/03/22 | 30/03/23 | 2/04/24 | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: december | 2020 S1 | 2021 S1 | 2021 Q3 | 2021 Q4 | 2021 S2 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 | 2023 Q4 | 2023 S2 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 43.953 | 49.087 | 25.555 | 31.548 | 57.103 | 32.296 | 25.321 | 29.543 | 37.768 | 38.756 | 30.820 | 70.987 | 33.692 | 44.425 | - | 45.776 | 37.207 | 40.254 | 52.775 | 52.800 |
| EBITDA | - | - | 17.287 | 20.941 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 32.081 | - | 17.951 | 21.728 | 39.679 | 24.027 | 17.608 | 20.327 | 25.918 | 28.686 | 21.206 | 49.892 | 23.280 | 30.537 | - | 33.157 | 24.637 | 27.427 | 36.973 | - |
| Operationele Marge | 72,99% | - | 70,25% | 68,87% | 69,49% | 74,4% | 69,54% | 68,8% | 68,62% | 74,02% | 68,81% | 70,28% | 69,09% | 68,74% | - | 72,43% | 66,22% | 68,14% | 70,06% | - |
| Resultaat voor belastingen (EBT) | 31.978 | - | 17.805 | 21.672 | - | - | - | - | - | 28.700 | 21.224 | - | 23.303 | 30.436 | - | - | - | - | - | - |
| Nettowinst (verlies) 1 | 22.602 | 24.654 | 12.612 | 15.194 | 27.806 | 17.245 | 12.549 | 14.606 | 18.317 | 20.795 | 15.186 | - | 16.896 | 21.858 | 38.754 | 24.065 | 17.717 | 21.119 | 24.077 | - |
| Nettomarge | 51,42% | 50,22% | 49,35% | 48,16% | 48,69% | 53,4% | 49,56% | 49,44% | 48,5% | 53,66% | 49,27% | - | 50,15% | 49,2% | - | 52,57% | 47,62% | 52,46% | 45,62% | - |
| WPA 2 | - | - | 10,04 | 12,09 | - | 13,73 | 9,990 | 11,62 | 14,59 | 16,55 | 12,09 | 28,64 | 13,45 | 17,40 | - | 19,16 | 14,23 | 16,22 | 20,33 | - |
| Dividend per aandeel 2 | - | - | - | 21,68 | - | - | - | - | 25,91 | - | - | - | - | - | - | - | - | - | 61,53 | - |
| Datum van publicatie | 28/07/20 | 30/07/21 | 22/10/21 | 30/03/22 | 30/03/22 | 26/04/22 | 2/08/22 | 16/10/22 | 30/03/23 | 25/04/23 | 2/08/23 | 2/08/23 | 20/10/23 | 2/04/24 | 2/04/24 | 27/04/24 | - | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | - | - | - |
| Nettokaspositie 1 | 13.252 | 36.091 | 51.706 | 58.165 | 69.013 | 210.437 | 252.941 | 280.448 |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 42.062 | 49.580 | 60.622 | 31.392 | 63.998 | 86.991 | 97.965 | 113.968 |
| ROE (netto-inkomsten/eigen vermogen) | 33,1% | 31,4% | 29,9% | 30,3% | 34,2% | 35% | 34,1% | 34% |
| ROA (netto-inkomsten/totale activa) | 24% | 23,6% | 22,4% | 24,6% | - | 27,7% | 26,5% | 25,3% |
| Totale activa 1 | 171.444 | 198.223 | 234.282 | 254.767 | - | 319.129 | 384.950 | 460.984 |
| Nettoactief per aandeel 2 | 108,0 | 128,0 | 151,0 | 157,0 | 172,0 | 209,0 | 250,0 | 289,0 |
| Cashflow per aandeel 2 | 36,00 | 41,10 | 51,00 | 29,20 | 53,00 | 76,20 | 81,70 | 97,20 |
| Capex 1 | 3.149 | 2.089 | 3.406 | 5.306 | 2.595 | 4.242 | 4.349 | 3.585 |
| Capex/omzet | 3,54% | 2,2% | 3,21% | 4,16% | 1,76% | 2,42% | 2,17% | 1,57% |
| Datum van publicatie | 21/04/20 | 30/03/21 | 30/03/22 | 30/03/23 | 2/04/24 | - | - | - |
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
34
Laatste slotkoers
1.709
CNY
Gemiddelde koersdoel
2.154
CNY
Spread / Gemiddelde doel
+26,03%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -0,96% | 296 mld. | |
| +8,51% | 81,55 mld. | |
| +3,90% | 37,87 mld. | |
| -8,93% | 20,67 mld. | |
| +13,62% | 16,62 mld. | |
| -8,10% | 12,04 mld. | |
| +7,26% | 10,21 mld. | |
| +21,13% | 10,16 mld. | |
| +4,00% | 7,61 mld. | |
| +5,11% | 7,31 mld. |
- Beurs
- Aandelen
- Koers 600519
- Financiën Kweichow Moutai Co., Ltd.
