slotkoers
Shanghai S.E.
00:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
8,64
CNY
|
+8,00%
|
|
+6,67%
|
-12,73%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
193.071
|
189.328
|
187.093
|
181.113
|
118.507
|
102.517
|
-
|
-
|
Bedrijfswaarde
1 |
323.701
|
340.123
|
353.900
|
385.919
|
324.782
|
292.198
|
281.521
|
271.060
|
K/w-verhouding
|
6,89
x
|
6,54
x
|
6,83
x
|
9,89
x
|
9,8
x
|
8,02
x
|
6,67
x
|
6,8
x
|
Dividendrendement
|
5,07%
|
4,61%
|
3,71%
|
2,97%
|
4,14%
|
4,63%
|
5,27%
|
5,42%
|
Marktkapitalisatie/omzet
|
0,82
x
|
0,78
x
|
0,66
x
|
0,64
x
|
0,34
x
|
0,31
x
|
0,3
x
|
0,29
x
|
Bedrijfswaarde/omzet
|
1,37
x
|
1,4
x
|
1,24
x
|
1,37
x
|
0,94
x
|
0,87
x
|
0,83
x
|
0,77
x
|
Bedrijfswaarde/EBITDA
|
6,27
x
|
6,35
x
|
6,91
x
|
10,6
x
|
12,5
x
|
8,65
x
|
8,42
x
|
7,7
x
|
Bedrijfswaarde/FCF
|
8,32
x
|
21,6
x
|
34
x
|
52,7
x
|
23,6
x
|
-5,99
x
|
-
|
-
|
FCF Yield
|
12%
|
4,64%
|
2,94%
|
1,9%
|
4,24%
|
-16,7%
|
-
|
-
|
Price to Book
|
1,38
x
|
1,18
x
|
1,06
x
|
0,97
x
|
0,61
x
|
0,5
x
|
0,47
x
|
0,46
x
|
Aantal aandelen (in duizenden)
|
11.932.675
|
11.967.616
|
11.970.108
|
11.970.443
|
11.970.443
|
11.865.412
|
-
|
-
|
Referentieprijs
2 |
16,18
|
15,82
|
15,63
|
15,13
|
9,900
|
8,640
|
8,640
|
8,640
|
Datum van publicatie
|
9/01/20
|
18/01/21
|
9/01/22
|
5/01/23
|
20/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
235.934
|
243.095
|
284.933
|
281.017
|
346.828
|
334.059
|
340.599
|
350.171
|
EBITDA
1 |
51.661
|
53.560
|
51.179
|
36.384
|
26.076
|
33.765
|
33.426
|
35.212
|
Bedrijfsresultaat (EBIT)
1 |
50.402
|
52.265
|
49.670
|
34.693
|
24.318
|
27.445
|
31.280
|
30.262
|
Operationele Marge
|
21,36%
|
21,5%
|
17,43%
|
12,35%
|
7,01%
|
8,22%
|
9,18%
|
8,64%
|
Resultaat voor belastingen (EBT)
1 |
50.531
|
52.538
|
50.035
|
35.301
|
24.626
|
26.889
|
31.143
|
30.551
|
Nettowinst (verlies)
1 |
27.959
|
28.948
|
27.388
|
18.347
|
12.067
|
12.909
|
15.068
|
15.213
|
Nettomarge
|
11,85%
|
11,91%
|
9,61%
|
6,53%
|
3,48%
|
3,86%
|
4,42%
|
4,34%
|
WPA
2 |
2,350
|
2,420
|
2,290
|
1,530
|
1,010
|
1,077
|
1,296
|
1,270
|
Free Cash Flow
1 |
38.888
|
15.772
|
10.416
|
7.317
|
13.769
|
-48.757
|
-
|
-
|
FCF-marge
|
16,48%
|
6,49%
|
3,66%
|
2,6%
|
3,97%
|
-14,6%
|
-
|
-
|
Kasstroomconversie (ebitda)
|
75,28%
|
29,45%
|
20,35%
|
20,11%
|
52,8%
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
139,09%
|
54,48%
|
38,03%
|
39,88%
|
114,11%
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,8200
|
0,7300
|
0,5800
|
0,4500
|
0,4100
|
0,3997
|
0,4552
|
0,4685
|
Datum van publicatie
|
9/01/20
|
18/01/21
|
9/01/22
|
5/01/23
|
20/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2021 Q3
|
2021 Q4
|
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 |
164.812
|
48.473
|
146.546
|
33.537
|
77.186
|
45.653
|
124.641
|
39.956
|
97.023
|
136.978
|
55.528
|
154.322
|
50.106
|
85.790
|
59.485
|
118.395
|
28.590
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3.101
|
9.302
|
4.651
|
15.801
|
3.462
|
Bedrijfsresultaat (EBIT)
|
-
|
5.931
|
24.780
|
5.091
|
14.101
|
5.155
|
10.346
|
5.320
|
13.980
|
-
|
2.588
|
2.430
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
12,24%
|
16,91%
|
15,18%
|
18,27%
|
11,29%
|
8,3%
|
13,32%
|
14,41%
|
-
|
4,66%
|
1,57%
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
5.990
|
24.969
|
5.135
|
14.169
|
5.188
|
10.809
|
5.382
|
14.377
|
-
|
2.681
|
2.186
|
3.290
|
9.871
|
4.936
|
14.807
|
3.627
|
Nettowinst (verlies)
1 |
-
|
3.285
|
13.804
|
2.531
|
8.295
|
2.268
|
5.253
|
2.721
|
9.502
|
12.222
|
1.070
|
-1.225
|
1.864
|
5.591
|
2.795
|
8.386
|
2.126
|
Nettomarge
|
-
|
6,78%
|
9,42%
|
7,55%
|
10,75%
|
4,97%
|
4,21%
|
6,81%
|
9,79%
|
8,92%
|
1,93%
|
-0,79%
|
3,72%
|
6,52%
|
4,7%
|
7,08%
|
7,44%
|
WPA
2 |
-
|
0,2700
|
1,160
|
0,2100
|
0,6900
|
0,1900
|
0,4400
|
0,2300
|
0,7900
|
1,020
|
0,0900
|
-0,1000
|
0,2478
|
0,4035
|
0,2868
|
0,5203
|
0,1776
|
Dividend per aandeel
2 |
-
|
-
|
0,5800
|
-
|
-
|
-
|
0,4500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,4571
|
-
|
Datum van publicatie
|
9/01/20
|
28/10/21
|
9/01/22
|
29/04/22
|
14/07/22
|
28/10/22
|
5/01/23
|
21/04/23
|
6/07/23
|
6/07/23
|
28/10/23
|
20/01/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
130.630
|
150.795
|
166.807
|
204.806
|
206.274
|
189.680
|
179.004
|
168.542
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,529
x
|
2,815
x
|
3,259
x
|
5,629
x
|
7,91
x
|
5,618
x
|
5,355
x
|
4,786
x
|
Free Cash Flow
1 |
38.888
|
15.772
|
10.416
|
7.317
|
13.769
|
-48.757
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
21%
|
17,1%
|
14,4%
|
9,18%
|
6,13%
|
6,04%
|
6,57%
|
6,4%
|
ROA (netto-inkomsten/totale activa)
|
2,83%
|
2,54%
|
2,08%
|
-
|
-
|
0,77%
|
0,83%
|
0,82%
|
Totale activa
1 |
986.487
|
1.137.552
|
1.316.596
|
-
|
-
|
1.674.291
|
1.809.193
|
1.850.135
|
Nettoactief per aandeel
2 |
11,80
|
13,40
|
14,80
|
15,60
|
16,20
|
17,40
|
18,50
|
18,90
|
Cashflow per aandeel
2 |
3,280
|
1,270
|
0,8800
|
0,6200
|
1,160
|
1,300
|
1,430
|
1,420
|
Capex
1 |
267
|
397
|
135
|
106
|
161
|
360
|
451
|
518
|
Capex/omzet
|
0,11%
|
0,16%
|
0,05%
|
0,04%
|
0,05%
|
0,11%
|
0,13%
|
0,15%
|
Datum van publicatie
|
9/01/20
|
18/01/21
|
9/01/22
|
5/01/23
|
20/01/24
|
-
|
-
|
-
|
Laatste slotkoers
8,64
CNY Gemiddelde koersdoel
12,35
CNY Spread / Gemiddelde doel +42,93% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -12,73% | 14,15 mld. | | +36,16% | 27,94 mld. | | -13,74% | 26,97 mld. | | +25,00% | 26,95 mld. | | -0,71% | 25,32 mld. | | +44,49% | 22,58 mld. | | +2,78% | 19,59 mld. | | +1,45% | 19,52 mld. | | +28,54% | 16,23 mld. | | -14,80% | 14,98 mld. |
andere onroerend goed ontwikkeling & transacties
|