slotkoers
Shanghai S.E.
00:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
24,1
CNY
|
-4,29%
|
|
-5,53%
|
+7,97%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
97.896
|
122.799
|
221.984
|
163.354
|
179.297
|
193.591
|
-
|
-
|
Bedrijfswaarde
1 |
91.686
|
113.049
|
210.828
|
149.926
|
163.106
|
172.202
|
169.320
|
168.084
|
K/w-verhouding
|
22,5
x
|
25,1
x
|
39,2
x
|
25,2
x
|
24,8
x
|
23
x
|
19,9
x
|
18,2
x
|
Dividendrendement
|
1,37%
|
1,58%
|
1,02%
|
1,6%
|
2,42%
|
1,9%
|
2,21%
|
3,46%
|
Marktkapitalisatie/omzet
|
3,02
x
|
3,19
x
|
5,23
x
|
3,49
x
|
3,48
x
|
3,34
x
|
2,85
x
|
2,67
x
|
Bedrijfswaarde/omzet
|
2,83
x
|
2,94
x
|
4,97
x
|
3,2
x
|
3,16
x
|
2,97
x
|
2,49
x
|
2,32
x
|
Bedrijfswaarde/EBITDA
|
15,2
x
|
16,1
x
|
25,9
x
|
16,2
x
|
15,9
x
|
16,1
x
|
13,4
x
|
12,8
x
|
Bedrijfswaarde/FCF
|
52,1
x
|
-
|
79,2
x
|
28
x
|
17,2
x
|
45,2
x
|
22,6
x
|
44,9
x
|
FCF Yield
|
1,92%
|
-
|
1,26%
|
3,57%
|
5,82%
|
2,21%
|
4,43%
|
2,23%
|
Price to Book
|
3,21
x
|
3,6
x
|
5,84
x
|
3,85
x
|
3,8
x
|
3,71
x
|
3,25
x
|
3,4
x
|
Aantal aandelen (in duizenden)
|
7.987.015
|
7.986.359
|
7.985.429
|
8.033.819
|
8.033.033
|
8.032.824
|
-
|
-
|
Referentieprijs
2 |
12,26
|
15,38
|
27,80
|
20,33
|
22,32
|
24,10
|
24,10
|
24,10
|
Datum van publicatie
|
29/04/20
|
22/04/21
|
28/04/22
|
27/04/23
|
25/04/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
32.424
|
38.502
|
42.411
|
46.829
|
51.573
|
58.005
|
67.981
|
72.430
|
EBITDA
1 |
6.041
|
7.009
|
8.136
|
9.230
|
10.242
|
10.725
|
12.598
|
13.109
|
Bedrijfsresultaat (EBIT)
1 |
5.253
|
5.874
|
6.843
|
7.852
|
8.575
|
9.336
|
11.241
|
12.128
|
Operationele Marge
|
16,2%
|
15,26%
|
16,14%
|
16,77%
|
16,63%
|
16,09%
|
16,54%
|
16,74%
|
Resultaat voor belastingen (EBT)
1 |
5.280
|
5.934
|
6.866
|
7.885
|
8.600
|
10.096
|
11.798
|
12.699
|
Nettowinst (verlies)
1 |
4.343
|
4.852
|
5.642
|
6.446
|
7.184
|
8.399
|
9.715
|
10.608
|
Nettomarge
|
13,39%
|
12,6%
|
13,3%
|
13,77%
|
13,93%
|
14,48%
|
14,29%
|
14,65%
|
WPA
2 |
0,5440
|
0,6134
|
0,7083
|
0,8083
|
0,9000
|
1,048
|
1,212
|
1,321
|
Free Cash Flow
1 |
1.760
|
-
|
2.662
|
5.346
|
9.495
|
3.811
|
7.499
|
3.743
|
FCF-marge
|
5,43%
|
-
|
6,28%
|
11,42%
|
18,41%
|
6,57%
|
11,03%
|
5,17%
|
Kasstroomconversie (ebitda)
|
29,13%
|
-
|
32,71%
|
57,92%
|
92,7%
|
35,54%
|
59,53%
|
28,55%
|
Kasstroomconversie (nettowinst)
|
40,51%
|
-
|
47,17%
|
82,94%
|
132,17%
|
45,37%
|
77,19%
|
35,28%
|
Dividend per aandeel
2 |
0,1678
|
0,2431
|
0,2847
|
0,3250
|
0,5400
|
0,4569
|
0,5316
|
0,8340
|
Datum van publicatie
|
29/04/20
|
22/04/21
|
28/04/22
|
27/04/23
|
25/04/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
19.179
|
-
|
-
|
16.323
|
9.294
|
21.213
|
-
|
6.195
|
12.055
|
10.317
|
23.006
|
7.699
|
13.452
|
11.830
|
27.002
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
2.892
|
-
|
-
|
-
|
1.898
|
3.286
|
-
|
627,2
|
2.421
|
2.040
|
3.486
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
15,08%
|
-
|
-
|
-
|
20,43%
|
15,49%
|
-
|
10,12%
|
20,08%
|
19,77%
|
15,15%
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
2.899
|
-
|
-
|
-
|
-
|
3.286
|
-
|
-
|
2.424
|
2.041
|
3.494
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
2.450
|
379,1
|
-
|
-
|
-
|
2.791
|
4.336
|
525,7
|
1.974
|
1.661
|
3.023
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
12,77%
|
-
|
-
|
-
|
-
|
13,16%
|
-
|
8,49%
|
16,37%
|
16,1%
|
13,14%
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
0,3125
|
0,0486
|
0,2083
|
-
|
0,1917
|
0,3500
|
-
|
0,0667
|
0,2433
|
0,2100
|
0,3800
|
0,0700
|
0,2800
|
0,2500
|
0,4300
|
-
|
-
|
Dividend per aandeel
2 |
0,2847
|
-
|
-
|
-
|
-
|
0,3250
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,4353
|
-
|
-
|
Datum van publicatie
|
28/04/22
|
28/04/22
|
30/08/22
|
30/08/22
|
28/10/22
|
27/04/23
|
27/04/23
|
27/04/23
|
30/08/23
|
30/10/23
|
25/04/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
6.210
|
9.750
|
11.156
|
13.428
|
16.192
|
21.389
|
24.271
|
25.507
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1.760
|
-
|
2.662
|
5.346
|
9.495
|
3.811
|
7.499
|
3.743
|
ROE (netto-inkomsten/eigen vermogen)
|
14,8%
|
15,1%
|
15,7%
|
16,1%
|
16,1%
|
16,9%
|
17%
|
19%
|
ROA (netto-inkomsten/totale activa)
|
7,91%
|
7,86%
|
8,14%
|
8,63%
|
-
|
9,27%
|
9,32%
|
10%
|
Totale activa
1 |
54.885
|
61.693
|
69.347
|
74.699
|
-
|
90.649
|
104.291
|
105.564
|
Nettoactief per aandeel
2 |
3,820
|
4,280
|
4,760
|
5,290
|
5,870
|
6,500
|
7,420
|
7,080
|
Cashflow per aandeel
2 |
0,5900
|
0,7100
|
0,5800
|
1,090
|
1,420
|
1,320
|
1,480
|
-
|
Capex
1 |
2.925
|
3.462
|
2.009
|
3.414
|
1.949
|
2.672
|
3.375
|
5.300
|
Capex/omzet
|
9,02%
|
8,99%
|
4,74%
|
7,29%
|
3,78%
|
4,61%
|
4,96%
|
7,32%
|
Datum van publicatie
|
29/04/20
|
22/04/21
|
28/04/22
|
27/04/23
|
25/04/24
|
-
|
-
|
-
|
Laatste slotkoers
24,1
CNY Gemiddelde koersdoel
27,14
CNY Spread / Gemiddelde doel +12,63% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +7,97% | 26,72 mld. | | -12,23% | 194 mld. | | +0,74% | 166 mld. | | +2,19% | 153 mld. | | +4,34% | 99,85 mld. | | +7,04% | 77,56 mld. | | +19,09% | 73,55 mld. | | -7,30% | 71 mld. | | -20,54% | 52,81 mld. | | +0,53% | 47,86 mld. |
IT Diensten & Consulting - Andere
|