slotkoers
Shanghai S.E.
00:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
50,49
CNY
|
+0,88%
|
|
-0,86%
|
-0,02%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
16.413
|
20.377
|
18.914
|
29.329
|
21.998
|
21.993
|
-
|
-
|
Bedrijfswaarde
1 |
16.186
|
19.964
|
18.914
|
29.329
|
21.998
|
21.993
|
21.993
|
21.993
|
K/w-verhouding
|
24
x
|
31,8
x
|
29,5
x
|
35,6
x
|
21,6
x
|
18,6
x
|
15,9
x
|
14,1
x
|
Dividendrendement
|
2,65%
|
2,14%
|
2,3%
|
2,97%
|
4,55%
|
4,84%
|
4,52%
|
4,56%
|
Marktkapitalisatie/omzet
|
4,37
x
|
5,71
x
|
4,72
x
|
6,34
x
|
4,35
x
|
3,87
x
|
3,27
x
|
3,08
x
|
Bedrijfswaarde/omzet
|
4,37
x
|
5,71
x
|
4,72
x
|
6,34
x
|
4,35
x
|
3,87
x
|
3,27
x
|
3,08
x
|
Bedrijfswaarde/EBITDA
|
17,8
x
|
22,6
x
|
22,1
x
|
25,6
x
|
17,8
x
|
14,9
x
|
12,3
x
|
11,4
x
|
Bedrijfswaarde/FCF
|
84.157.188
x
|
26.295.451
x
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
6,24
x
|
7,2
x
|
6,22
x
|
8,56
x
|
6,15
x
|
5,74
x
|
4,89
x
|
4,16
x
|
Aantal aandelen (in duizenden)
|
435.600
|
435.600
|
435.600
|
435.600
|
435.600
|
435.600
|
-
|
-
|
Referentieprijs
2 |
37,68
|
46,78
|
43,42
|
67,33
|
50,50
|
50,49
|
50,49
|
50,49
|
Datum van publicatie
|
23/04/20
|
15/03/21
|
27/04/22
|
27/04/23
|
11/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.759
|
3.568
|
4.005
|
4.627
|
5.060
|
5.688
|
6.727
|
7.148
|
EBITDA
1 |
921,5
|
901
|
856,3
|
1.148
|
1.237
|
1.475
|
1.790
|
1.937
|
Bedrijfsresultaat (EBIT)
1 |
860,2
|
827,6
|
781,2
|
1.048
|
1.131
|
1.339
|
1.641
|
1.773
|
Operationele Marge
|
22,88%
|
23,2%
|
19,5%
|
22,65%
|
22,35%
|
23,54%
|
24,39%
|
24,81%
|
Resultaat voor belastingen (EBT)
1 |
910,8
|
861
|
835,1
|
1.087
|
1.253
|
1.416
|
1.711
|
1.872
|
Nettowinst (verlies)
1 |
685,8
|
638,3
|
640,7
|
823
|
1.020
|
1.185
|
1.386
|
1.564
|
Nettomarge
|
18,24%
|
17,89%
|
16%
|
17,79%
|
20,16%
|
20,84%
|
20,61%
|
21,89%
|
WPA
2 |
1,570
|
1,470
|
1,470
|
1,890
|
2,340
|
2,720
|
3,184
|
3,592
|
Free Cash Flow
|
195
|
774,9
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
5,19%
|
21,72%
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
21,16%
|
86,01%
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
28,44%
|
121,41%
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
1,000
|
1,000
|
1,000
|
2,000
|
2,300
|
2,445
|
2,280
|
2,300
|
Datum van publicatie
|
23/04/20
|
15/03/21
|
27/04/22
|
27/04/23
|
11/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2023 Q3
|
2023 Q4
|
---|
Omzet
1 |
1.487
|
-
|
1.142
|
-
|
1.160
|
2.279
|
1.435
|
-
|
1.066
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
286,3
|
189
|
137,9
|
236,7
|
219,6
|
456,3
|
-
|
218,8
|
192,8
|
Nettomarge
|
19,25%
|
-
|
12,07%
|
-
|
18,93%
|
20,02%
|
-
|
-
|
18,1%
|
WPA
|
-
|
0,4300
|
-
|
0,5400
|
-
|
-
|
-
|
0,5000
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
20/08/20
|
28/10/21
|
27/04/22
|
27/04/22
|
11/07/22
|
11/07/22
|
27/10/22
|
27/10/23
|
11/03/24
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
227
|
413
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
195
|
775
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
27,4%
|
23,7%
|
22,1%
|
25,7%
|
29,7%
|
30,9%
|
31,6%
|
30,2%
|
ROA (netto-inkomsten/totale activa)
|
18,6%
|
16,8%
|
11,7%
|
-
|
-
|
24,3%
|
26,6%
|
27,1%
|
Totale activa
1 |
3.696
|
3.792
|
5.490
|
-
|
-
|
4.871
|
5.219
|
5.784
|
Nettoactief per aandeel
2 |
6,040
|
6,500
|
6,980
|
7,870
|
8,210
|
8,800
|
10,30
|
12,10
|
Cashflow per aandeel
2 |
1,070
|
2,250
|
1,700
|
1,870
|
3,010
|
2,450
|
3,640
|
3,310
|
Capex
1 |
272
|
204
|
177
|
111
|
71
|
72,2
|
170
|
144
|
Capex/omzet
|
7,24%
|
5,73%
|
4,41%
|
2,4%
|
1,4%
|
1,27%
|
2,53%
|
2,01%
|
Datum van publicatie
|
23/04/20
|
15/03/21
|
27/04/22
|
27/04/23
|
11/03/24
|
-
|
-
|
-
|
Laatste slotkoers
50,49
CNY Gemiddelde koersdoel
61,98
CNY Spread / Gemiddelde doel +22,76% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -0,02% | 3,04 mld. | | +22,79% | 28,64 mld. | | +35,11% | 6,93 mld. | | +81,37% | 6,43 mld. | | +0,22% | 3,3 mld. | | +30,89% | 3,14 mld. | | +2,91% | 3,06 mld. | | +4,27% | 2,96 mld. | | -1,92% | 2,96 mld. | | +24,71% | 2,05 mld. |
Huishoudelijke apparaten
|