slotkoers
Shanghai S.E.
00:00:00 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
62,91
CNY
|
-2,53%
|
|
+22,16%
|
-14,41%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
18.388
|
40.543
|
58.408
|
64.558
|
81.001
|
73.150
|
-
|
-
|
Bedrijfswaarde
1 |
18.312
|
40.156
|
58.681
|
68.101
|
85.378
|
76.699
|
76.821
|
75.577
|
K/w-verhouding
|
40,5
x
|
64,1
x
|
57
x
|
38
x
|
37,7
x
|
25,4
x
|
19,2
x
|
16,2
x
|
Dividendrendement
|
1,09%
|
0,45%
|
0,52%
|
0,79%
|
0,76%
|
1,12%
|
1,44%
|
1,73%
|
Marktkapitalisatie/omzet
|
3,43
x
|
6,23
x
|
5,1
x
|
4,04
x
|
4,11
x
|
2,8
x
|
2,14
x
|
1,83
x
|
Bedrijfswaarde/omzet
|
3,42
x
|
6,17
x
|
5,12
x
|
4,26
x
|
4,33
x
|
2,93
x
|
2,25
x
|
1,89
x
|
Bedrijfswaarde/EBITDA
|
19,9
x
|
34,3
x
|
33,2
x
|
24,2
x
|
23,1
x
|
15,8
x
|
12,7
x
|
10,6
x
|
Bedrijfswaarde/FCF
|
60,9
x
|
-153
x
|
-25,7
x
|
-21,8
x
|
410
x
|
265
x
|
70,9
x
|
58,9
x
|
FCF Yield
|
1,64%
|
-0,65%
|
-3,89%
|
-4,58%
|
0,24%
|
0,38%
|
1,41%
|
1,7%
|
Price to Book
|
2,49
x
|
5,21
x
|
5,52
x
|
5,39
x
|
5,88
x
|
4,25
x
|
3,51
x
|
2,92
x
|
Aantal aandelen (in duizenden)
|
1.054.988
|
1.054.988
|
1.102.047
|
1.102.047
|
1.102.049
|
1.162.776
|
-
|
-
|
Referentieprijs
2 |
17,43
|
38,43
|
53,00
|
58,58
|
73,50
|
62,91
|
62,91
|
62,91
|
Datum van publicatie
|
28/04/20
|
6/04/21
|
14/03/22
|
9/04/23
|
15/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.359
|
6.511
|
11.463
|
15.993
|
19.729
|
26.148
|
34.127
|
39.937
|
EBITDA
1 |
919,9
|
1.169
|
1.770
|
2.813
|
3.701
|
4.864
|
6.064
|
7.129
|
Bedrijfsresultaat (EBIT)
1 |
531,5
|
706,1
|
1.145
|
1.978
|
2.502
|
3.363
|
4.336
|
5.141
|
Operationele Marge
|
9,92%
|
10,84%
|
9,99%
|
12,37%
|
12,68%
|
12,86%
|
12,71%
|
12,87%
|
Resultaat voor belastingen (EBT)
1 |
528,8
|
710,1
|
1.146
|
1.960
|
2.486
|
3.280
|
4.295
|
5.098
|
Nettowinst (verlies)
1 |
456,2
|
628,2
|
1.017
|
1.700
|
2.153
|
2.841
|
3.742
|
4.451
|
Nettomarge
|
8,51%
|
9,65%
|
8,87%
|
10,63%
|
10,91%
|
10,87%
|
10,96%
|
11,14%
|
WPA
2 |
0,4300
|
0,6000
|
0,9300
|
1,540
|
1,950
|
2,480
|
3,269
|
3,879
|
Free Cash Flow
1 |
300,8
|
-261,8
|
-2.282
|
-3.119
|
208,4
|
289
|
1.084
|
1.284
|
FCF-marge
|
5,61%
|
-4,02%
|
-19,91%
|
-19,5%
|
1,06%
|
1,11%
|
3,18%
|
3,22%
|
Kasstroomconversie (ebitda)
|
32,71%
|
-
|
-
|
-
|
5,63%
|
5,94%
|
17,88%
|
18,01%
|
Kasstroomconversie (nettowinst)
|
65,94%
|
-
|
-
|
-
|
9,68%
|
10,17%
|
28,97%
|
28,85%
|
Dividend per aandeel
2 |
0,1900
|
0,1720
|
0,2780
|
0,4630
|
0,5560
|
0,7026
|
0,9033
|
1,088
|
Datum van publicatie
|
28/04/20
|
6/04/21
|
14/03/22
|
9/04/23
|
15/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q4
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
3.640
|
-
|
4.889
|
4.469
|
4.692
|
4.991
|
5.577
|
5.688
|
5.071
|
6.761
|
7.727
|
-
|
-
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
973,4
|
1.298
|
1.483
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
508,7
|
-
|
732,8
|
568
|
648,7
|
745,5
|
693,3
|
924,4
|
1.057
|
-
|
-
|
Operationele Marge
|
-
|
-
|
10,4%
|
-
|
15,62%
|
11,38%
|
11,63%
|
13,11%
|
13,67%
|
13,67%
|
13,67%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
728,9
|
567,2
|
644,6
|
783,5
|
683,9
|
920,8
|
1.056
|
-
|
-
|
Nettowinst (verlies)
1 |
263,9
|
500,9
|
-
|
-
|
643,8
|
503
|
555,6
|
645,4
|
595,3
|
802,6
|
921,1
|
-
|
-
|
Nettomarge
|
7,25%
|
-
|
-
|
-
|
13,72%
|
10,08%
|
9,96%
|
11,35%
|
11,74%
|
11,87%
|
11,92%
|
-
|
-
|
WPA
2 |
-
|
0,4200
|
0,4800
|
-
|
0,5800
|
0,4600
|
0,5000
|
0,5600
|
0,5651
|
0,5941
|
0,8129
|
0,6200
|
0,7400
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,7188
|
-
|
-
|
Datum van publicatie
|
14/03/22
|
27/10/22
|
9/04/23
|
21/04/23
|
28/08/23
|
30/10/23
|
15/03/24
|
26/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
272
|
3.543
|
4.377
|
3.549
|
3.670
|
2.426
|
Nettokaspositie
1 |
76,8
|
387
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
0,1538
x
|
1,26
x
|
1,183
x
|
0,7296
x
|
0,6053
x
|
0,3403
x
|
Free Cash Flow
1 |
301
|
-262
|
-2.282
|
-3.119
|
208
|
289
|
1.084
|
1.284
|
ROE (netto-inkomsten/eigen vermogen)
|
6,25%
|
8,29%
|
10,4%
|
15%
|
16,7%
|
18,5%
|
19,3%
|
19,1%
|
ROA (netto-inkomsten/totale activa)
|
4,12%
|
5,38%
|
6,61%
|
7,36%
|
7,38%
|
8,51%
|
8,76%
|
9,15%
|
Totale activa
1 |
11.068
|
11.674
|
15.399
|
23.096
|
29.175
|
33.398
|
42.729
|
48.627
|
Nettoactief per aandeel
2 |
6,990
|
7,380
|
9,610
|
10,90
|
12,50
|
14,80
|
17,90
|
21,50
|
Cashflow per aandeel
2 |
1,170
|
1,070
|
1,080
|
2,070
|
3,050
|
3,920
|
4,580
|
5,980
|
Capex
1 |
939
|
1.385
|
3.521
|
5.403
|
3.157
|
3.164
|
3.430
|
3.572
|
Capex/omzet
|
17,51%
|
21,28%
|
30,71%
|
33,78%
|
16%
|
12,1%
|
10,05%
|
8,94%
|
Datum van publicatie
|
28/04/20
|
6/04/21
|
14/03/22
|
9/04/23
|
15/03/24
|
-
|
-
|
-
|
Laatste slotkoers
62,91
CNY Gemiddelde koersdoel
76,41
CNY Spread / Gemiddelde doel +21,46% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -14,41% | 10,11 mld. | | +24,28% | 49,76 mld. | | +23,47% | 20,09 mld. | | -22,09% | 19,36 mld. | | +33,27% | 17,44 mld. | | -3,59% | 14,97 mld. | | -16,30% | 13,75 mld. | | -20,90% | 13,01 mld. | | +34,64% | 12,09 mld. | | +28,58% | 10,65 mld. |
Auto, Vrachtwagen & Motorfiets Onderdelen - Andere
|