Beurs gesloten -
Nyse
22:02:11 26-04-2024
|
Nabeurs
02:00:00
|
4,49
USD
|
+8,72%
|
|
4,49
|
0,00%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
29.460
|
496.965
|
320.078
|
111.124
|
133.893
|
67.317
|
-
|
-
|
Bedrijfswaarde
1 |
36.849
|
462.457
|
282.656
|
88.228
|
133.893
|
59.156
|
63.349
|
55.071
|
K/w-verhouding
|
-2,53
x
|
-67,1
x
|
-29,9
x
|
-7,56
x
|
-5,17
x
|
-3,86
x
|
-5,86
x
|
-10,2
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
3,76
x
|
30,6
x
|
8,86
x
|
2,26
x
|
2,41
x
|
1,02
x
|
0,7
x
|
0,6
x
|
Bedrijfswaarde/omzet
|
4,71
x
|
28,4
x
|
7,82
x
|
1,79
x
|
2,41
x
|
0,9
x
|
0,66
x
|
0,49
x
|
Bedrijfswaarde/EBITDA
|
-3,78
x
|
-130
x
|
-101
x
|
-8,41
x
|
-
|
-4,54
x
|
-9,02
x
|
-14
x
|
Bedrijfswaarde/FCF
|
-3,53
x
|
562
x
|
-134
x
|
-8,14
x
|
-
|
-3,61
x
|
-7,87
x
|
-12
x
|
FCF Yield
|
-28,3%
|
0,18%
|
-0,75%
|
-12,3%
|
-
|
-27,7%
|
-12,7%
|
-8,3%
|
Price to Book
|
-4,73
x
|
18,4
x
|
9,53
x
|
4,61
x
|
-
|
4,67
x
|
11
x
|
6,06
x
|
Aantal aandelen (in duizenden)
|
1.052.662
|
1.562.643
|
1.590.573
|
1.652.453
|
2.079.974
|
2.068.968
|
-
|
-
|
Referentieprijs
2 |
27,99
|
318,0
|
201,2
|
67,25
|
64,37
|
32,54
|
32,54
|
32,54
|
Datum van publicatie
|
18/03/20
|
1/03/21
|
24/03/22
|
1/03/23
|
5/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
7.825
|
16.258
|
36.136
|
49.269
|
55.618
|
65.824
|
95.621
|
112.835
|
EBITDA
1 |
-9.747
|
-3.561
|
-2.788
|
-10.492
|
-
|
-13.027
|
-7.019
|
-3.947
|
Bedrijfsresultaat (EBIT)
1 |
-10.746
|
-4.608
|
-4.496
|
-13.345
|
-20.286
|
-17.325
|
-11.919
|
-10.893
|
Operationele Marge
|
-137,33%
|
-28,34%
|
-12,44%
|
-27,09%
|
-36,47%
|
-26,32%
|
-12,46%
|
-9,65%
|
Resultaat voor belastingen (EBT)
1 |
-11.288
|
-5.298
|
-3.975
|
-14.382
|
-20.459
|
-16.425
|
-11.119
|
-9.375
|
Nettowinst (verlies)
1 |
-11.413
|
-5.611
|
-10.572
|
-14.559
|
-21.147
|
-16.178
|
-11.174
|
-7.649
|
Nettomarge
|
-145,86%
|
-34,51%
|
-29,26%
|
-29,55%
|
-38,02%
|
-24,58%
|
-11,69%
|
-6,78%
|
WPA
2 |
-11,08
|
-4,740
|
-6,720
|
-8,890
|
-12,44
|
-8,430
|
-5,555
|
-3,181
|
Free Cash Flow
1 |
-10.428
|
823,2
|
-2.112
|
-10.839
|
-
|
-16.393
|
-8.051
|
-4.572
|
FCF-marge
|
-133,27%
|
5,06%
|
-5,85%
|
-22%
|
-
|
-24,9%
|
-8,42%
|
-4,05%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
18/03/20
|
1/03/21
|
24/03/22
|
1/03/23
|
5/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
1 |
9.805
|
9.901
|
19.706
|
9.911
|
10.292
|
13.002
|
16.064
|
10.676
|
8.772
|
-
|
19.067
|
17.103
|
10.452
|
14.435
|
17.059
|
20.034
|
18.770
|
EBITDA
1 |
-
|
-1.883
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-3.009
|
-2.952
|
-2.849
|
-3.407
|
-2.249
|
Bedrijfsresultaat (EBIT)
1 |
-726,3
|
-2.445
|
-3.437
|
-1.716
|
-2.355
|
-3.258
|
-6.016
|
-6.016
|
-5.464
|
-
|
-4.240
|
-6.059
|
-5.385
|
-4.382
|
-3.908
|
-4.133
|
-
|
Operationele Marge
|
-7,41%
|
-24,7%
|
-17,44%
|
-17,31%
|
-22,88%
|
-25,06%
|
-37,45%
|
-56,34%
|
-62,29%
|
-
|
-22,24%
|
-35,43%
|
-51,53%
|
-30,35%
|
-22,91%
|
-20,63%
|
-
|
Resultaat voor belastingen (EBT)
1 |
-832,1
|
-2.110
|
-2.942
|
-1.752
|
-2.759
|
-4.101
|
-5.769
|
-4.732
|
-6.037
|
-
|
-4.555
|
-5.135
|
-4.742
|
-4.292
|
-4.070
|
-4.535
|
-3.324
|
Nettowinst (verlies)
1 |
-2.859
|
-2.179
|
-5.038
|
-1.825
|
-2.745
|
-4.142
|
-5.847
|
-4.804
|
-6.122
|
-10.926
|
-4.629
|
-5.593
|
-5.195
|
-4.513
|
-4.090
|
-4.389
|
-4.174
|
Nettomarge
|
-29,16%
|
-22,01%
|
-25,57%
|
-18,42%
|
-26,67%
|
-31,86%
|
-36,4%
|
-44,99%
|
-69,79%
|
-
|
-24,28%
|
-32,7%
|
-49,7%
|
-31,26%
|
-23,98%
|
-21,91%
|
-22,24%
|
WPA
2 |
-1,820
|
-1,360
|
-3,170
|
-1,120
|
-1,680
|
-2,530
|
-3,550
|
-2,910
|
-3,700
|
-
|
-2,670
|
-3,180
|
-2,007
|
-1,928
|
-1,517
|
-2,352
|
-1,887
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
9/11/21
|
24/03/22
|
24/03/22
|
9/06/22
|
7/09/22
|
10/11/22
|
1/03/23
|
9/06/23
|
29/08/23
|
29/08/23
|
5/12/23
|
5/03/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
7.389
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
34.507
|
37.422
|
22.896
|
-
|
8.160
|
3.968
|
12.245
|
Hefboom (schuld/ebitda)
|
-0,7581
x
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-10.428
|
823
|
-2.112
|
-10.839
|
-
|
-16.393
|
-8.051
|
-4.572
|
ROE (netto-inkomsten/eigen vermogen)
|
-310%
|
-53,8%
|
-34,2%
|
-49,7%
|
-
|
-67,1%
|
-121%
|
-17,3%
|
ROA (netto-inkomsten/totale activa)
|
-68,3%
|
-16,2%
|
-15,4%
|
-16,3%
|
-
|
-14,1%
|
-9,76%
|
-3,62%
|
Totale activa
1 |
16.712
|
34.612
|
68.763
|
89.574
|
-
|
114.538
|
114.504
|
211.050
|
Nettoactief per aandeel
2 |
-5,920
|
17,30
|
21,10
|
14,60
|
-
|
6,970
|
2,950
|
5,370
|
Cashflow per aandeel
2 |
-8,470
|
1,650
|
1,250
|
-2,360
|
-
|
-4,960
|
-1,600
|
-0,6700
|
Capex
1 |
1.707
|
1.128
|
4.079
|
6.973
|
-
|
5.940
|
5.224
|
5.334
|
Capex/omzet
|
21,81%
|
6,94%
|
11,29%
|
14,15%
|
-
|
9,02%
|
5,46%
|
4,73%
|
Datum van publicatie
|
18/03/20
|
1/03/21
|
24/03/22
|
1/03/23
|
5/03/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
32,54
CNY Gemiddelde koersdoel
53,59
CNY Spread / Gemiddelde doel +64,70% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -50,50% | 9,29 mld. | | -32,27% | 537 mld. | | -33,10% | 26,57 mld. | | -46,26% | 7,4 mld. | | -68,94% | 6,08 mld. | | -41,57% | 5,68 mld. | | 0,00% | 3,92 mld. | | -30,11% | 4,26 mld. | | -47,79% | 2,49 mld. | | -4,82% | 2,27 mld. |
Elektrische (Alternatieve) voertuigen
|