Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
4,68
USD
|
+2,18%
|
|
+7,83%
|
+52,44%
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
225.906
|
88.058
|
30.621
|
12.488
|
19.442
|
-
|
-
|
Bedrijfswaarde
1 |
196.267
|
66.863
|
37,5
|
953,8
|
12.515
|
16.854
|
20.338
|
K/w-verhouding
|
16,6
x
|
5,35
x
|
3,53
x
|
14,1
x
|
-181
x
|
5,78
x
|
4,76
x
|
Dividendrendement
|
-
|
6,01%
|
-
|
51,5%
|
1,58%
|
5,24%
|
6,78%
|
Marktkapitalisatie/omzet
|
4,34
x
|
1,42
x
|
0,53
x
|
0,36
x
|
0,7
x
|
0,6
x
|
0,55
x
|
Bedrijfswaarde/omzet
|
3,77
x
|
1,08
x
|
0
x
|
0,03
x
|
0,45
x
|
0,52
x
|
0,57
x
|
Bedrijfswaarde/EBITDA
|
8,24
x
|
2,06
x
|
-
|
-
|
4,43
x
|
2,97
x
|
2,53
x
|
Bedrijfswaarde/FCF
|
28,4
x
|
13,8
x
|
0,01
x
|
0,06
x
|
3,06
x
|
4,66
x
|
-
|
FCF Yield
|
3,52%
|
7,23%
|
11.555%
|
1.571%
|
32,7%
|
21,5%
|
-
|
Price to Book
|
2,51
x
|
0,91
x
|
0,33
x
|
0,14
x
|
0,23
x
|
0,22
x
|
0,22
x
|
Aantal aandelen (in duizenden)
|
609.536
|
615.575
|
572.109
|
573.160
|
573.285
|
-
|
-
|
Referentieprijs
2 |
370,6
|
143,0
|
53,52
|
21,79
|
33,91
|
33,91
|
33,91
|
Datum van publicatie
|
2/02/21
|
9/03/22
|
12/03/23
|
21/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
52.046
|
61.835
|
58.116
|
34.255
|
27.852
|
32.304
|
35.591
|
EBITDA
1 |
23.814
|
32.466
|
-
|
-
|
2.827
|
5.676
|
8.040
|
Bedrijfsresultaat (EBIT)
1 |
23.556
|
31.641
|
31.226
|
14.577
|
12.829
|
14.697
|
15.465
|
Operationele Marge
|
45,26%
|
51,17%
|
53,73%
|
42,55%
|
46,06%
|
45,5%
|
43,45%
|
Resultaat voor belastingen (EBT)
1 |
17.910
|
23.400
|
13.013
|
1.645
|
2.012
|
5.452
|
5.863
|
Nettowinst (verlies)
1 |
12.354
|
16.804
|
8.699
|
886,9
|
1.136
|
3.471
|
4.316
|
Nettomarge
|
23,74%
|
27,18%
|
14,97%
|
2,59%
|
4,08%
|
10,74%
|
12,13%
|
WPA
2 |
22,36
|
26,76
|
15,16
|
1,540
|
-0,1877
|
5,865
|
7,125
|
Free Cash Flow
1 |
6.915
|
4.834
|
4.332
|
14.982
|
4.089
|
3.620
|
-
|
FCF-marge
|
13,29%
|
7,82%
|
7,45%
|
43,74%
|
14,68%
|
11,21%
|
-
|
Kasstroomconversie (ebitda)
|
29,04%
|
14,89%
|
-
|
-
|
144,67%
|
63,78%
|
-
|
Kasstroomconversie (nettowinst)
|
55,97%
|
28,77%
|
49,8%
|
1.689,32%
|
359,82%
|
104,3%
|
-
|
Dividend per aandeel
2 |
-
|
8,592
|
-
|
11,23
|
0,5365
|
1,777
|
2,299
|
Datum van publicatie
|
2/02/21
|
9/03/22
|
12/03/23
|
21/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
---|
Omzet
|
15.831
|
17.316
|
15.288
|
13.193
|
12.318
|
10.078
|
9.270
|
8.050
|
6.857
|
6.964
|
-
|
-
|
EBITDA
|
5.053
|
7.294
|
5.501
|
2.540
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
7.529
|
10.069
|
8.966
|
6.407
|
5.745
|
4.392
|
4.317
|
3.400
|
2.468
|
3.383
|
3.243
|
3.562
|
Operationele Marge
|
47,56%
|
58,15%
|
58,65%
|
48,56%
|
46,64%
|
43,58%
|
46,56%
|
42,24%
|
36%
|
48,59%
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
4.353
|
2.111
|
-603,2
|
1.114
|
1.314
|
-
|
-1.086
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
2.909
|
1.327
|
-815,3
|
672
|
-
|
-
|
-844,2
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
19,03%
|
10,06%
|
-6,62%
|
6,67%
|
-
|
-
|
-12,31%
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
2,320
|
-
|
-
|
1,680
|
0,1600
|
-1,480
|
-
|
-
|
-
|
Dividend per aandeel
|
8,592
|
-
|
0,6800
|
-
|
1,360
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
9/03/22
|
25/05/22
|
4/08/22
|
23/11/22
|
12/03/23
|
22/05/23
|
21/08/23
|
13/11/23
|
21/03/24
|
22/04/24
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
896
|
Nettokaspositie
1 |
29.640
|
21.195
|
30.583
|
11.535
|
6.927
|
2.588
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
0,1115
x
|
Free Cash Flow
1 |
6.915
|
4.834
|
4.332
|
14.982
|
4.089
|
3.620
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
19,1%
|
19,2%
|
9,34%
|
0,96%
|
0,71%
|
3,74%
|
5,09%
|
ROA (netto-inkomsten/totale activa)
|
6,2%
|
5,52%
|
2,45%
|
0,3%
|
0,2%
|
1,59%
|
1,9%
|
Totale activa
1 |
199.212
|
304.665
|
354.787
|
293.179
|
562.269
|
218.151
|
227.294
|
Nettoactief per aandeel
2 |
148,0
|
157,0
|
163,0
|
161,0
|
149,0
|
155,0
|
153,0
|
Cashflow per aandeel
2 |
12,60
|
7,940
|
15,50
|
26,10
|
42,00
|
29,10
|
0,6400
|
Capex
1 |
206
|
153
|
123
|
48,3
|
165
|
262
|
298
|
Capex/omzet
|
0,4%
|
0,25%
|
0,21%
|
0,14%
|
0,59%
|
0,81%
|
0,84%
|
Datum van publicatie
|
2/02/21
|
9/03/22
|
12/03/23
|
21/03/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
33,91
CNY Gemiddelde koersdoel
32,17
CNY Spread / Gemiddelde doel -5,13% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +52,44% | 2,68 mld. | | +6,16% | 16,07 mld. | | +10,69% | 14,43 mld. | | +6,83% | 9,22 mld. | | -12,95% | 8,32 mld. | | -0,97% | 6,07 mld. | | +66,00% | 5,5 mld. | | -0,76% | 4,89 mld. | | +62,35% | 4,45 mld. | | -6,25% | 4,08 mld. |
Financiële diensten voor bedrijven - Andere
|