|
Slotkoers
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 192,28 CNY | -0,75% |
|
+1,23% | +99,97% |
| 29/10 | Shennan Circuit Company Limited rapporteert resultaten over eerste negen maanden van 2025 | CI |
| 29/10 | Shennan Circuits boekt 92,9% hogere nettowinst in derde kwartaal | RE |
Voorlopige winst- en verliesrekening: Shennan Circuit Company Limited
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 11.600 | 13.943 | 13.992 | 13.526 | 17.907 | 23.256 | 28.002 | 33.046 |
| Variatie | - | 20,19% | 0,36% | -3,33% | 32,39% | 29,87% | 20,41% | 18,01% |
| EBITDA 1 | 2.321 | 2.464 | 2.785 | 2.670 | 3.449 | 5.128 | 6.272 | 7.676 |
| Variatie | - | 6,16% | 13,01% | -4,14% | 29,18% | 48,71% | 22,31% | 22,39% |
| Bedrijfsresultaat (EBIT) 1 | 1.625 | 1.617 | 1.723 | 1.398 | 2.028 | 3.449 | 4.356 | 5.456 |
| Variatie | - | -0,48% | 6,56% | -18,9% | 45,13% | 70,07% | 26,27% | 25,25% |
| Betaalde rente 1 | -152 | -107,2 | - | -31,3 | -46,77 | -64,6 | -80,88 | -93,6 |
| Resultaat voor belastingen (EBT) 1 | 1.606 | 1.609 | 1.720 | 1.398 | 2.023 | 3.543 | 4.298 | 5.427 |
| Variatie | - | 0,21% | 6,91% | -18,73% | 44,7% | 75,09% | 21,33% | 26,27% |
| Nettowinst (verlies) 1 | 1.430 | 1.481 | 1.640 | 1.398 | 1.878 | 3.271 | 3.973 | 5.014 |
| Variatie | - | 3,53% | 10,74% | -14,74% | 34,29% | 74,21% | 21,45% | 26,23% |
| Datum van publicatie | 12/03/21 | 14/03/22 | 14/03/23 | 14/03/24 | 12/03/25 | - | - | - |
1CNY in Miljoen
Geschatte gegevens
Balansprognose: Shennan Circuit Company Limited
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuld 1 | 1.241 | 1.673 | 738 | 2.311 | 1.740 | 2.847 | 2.219 | 1.090 |
| Variatie | - | 34,81% | -55,89% | 213,14% | -24,71% | 63,66% | -22,06% | -50,88% |
| Datum van publicatie | 12/03/21 | 14/03/22 | 14/03/23 | 14/03/24 | 12/03/25 | - | - | - |
1CNY in Miljoen
Geschatte gegevens
Verwachte kasstroom: Shennan Circuit Company Limited
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| CAPEX 1 | 2.480 | 2.653 | 3.372 | 3.247 | 2.523 | 2.659 | 2.776 | 2.488 |
| Variatie | - | 6,99% | 27,08% | -3,69% | -22,31% | 5,38% | 4,4% | -10,35% |
| Vrije kasstroom (FCF) 1 | -686 | -316,5 | -192,2 | -658,2 | 459,2 | 2.602 | 3.200 | 5.210 |
| Variatie | - | 53,86% | 39,29% | -242,52% | 169,77% | 466,62% | 22,98% | 62,81% |
| Datum van publicatie | 12/03/21 | 14/03/22 | 14/03/23 | 14/03/24 | 12/03/25 | - | - | - |
1CNY in Miljoen
Geschatte gegevens
Verwachte financiële ratio's: Shennan Circuit Company Limited
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
Winstgevendheid | ||||||||
| EBITDA-marge (%) | 20,01% | 17,68% | 19,9% | 19,74% | 19,26% | 22,05% | 22,4% | 23,23% |
| EBIT-marge (%) | 14,01% | 11,6% | 12,31% | 10,33% | 11,33% | 14,83% | 15,56% | 16,51% |
| EBT-marge (%) | 13,84% | 11,54% | 12,3% | 10,34% | 11,3% | 15,23% | 15,35% | 16,42% |
| Nettomarge (%) | 12,33% | 10,62% | 11,72% | 10,34% | 10,48% | 14,06% | 14,19% | 15,17% |
| FCF-marge (%) | -5,91% | -2,27% | -1,37% | -4,87% | 2,56% | 11,19% | 11,43% | 15,77% |
| Vrije kasstroom/nettoresultaat (%) | -47,97% | -21,38% | -11,72% | -47,08% | 24,46% | 79,55% | 80,55% | 103,9% |
Winstgevendheid | ||||||||
| ROA | 10,91% | 9,61% | 8,74% | 6,45% | 7,84% | 10,8% | 10,43% | 10,97% |
| ROE | 23,86% | 18,7% | 14,7% | 11,07% | 13,58% | 19,84% | 20,52% | 22,05% |
Financiële gezondheid | ||||||||
| Hefboom (schuld/ebitda) | 0,53x | 0,68x | 0,27x | 0,87x | 0,5x | 0,56x | 0,35x | 0,14x |
| Schuld/vrije kasstroom | -1,81x | -5,29x | -3,84x | -3,51x | 3,79x | 1,09x | 0,69x | 0,21x |
Kapitaalintensiteit | ||||||||
| Kapitaaluitgaven/omzet (%) | 21,38% | 19,03% | 24,1% | 24,01% | 14,09% | 11,43% | 9,91% | 7,53% |
| CAPEX / EBITDA (%) | 106,84% | 107,67% | 121,08% | 121,65% | 73,16% | 51,84% | 44,25% | 32,41% |
| CAPEX / FCF (%) | -361,55% | -838,34% | -1.754,72% | -493,38% | 549,42% | 102,18% | 86,73% | 47,76% |
Bestanddelen per aandeel | ||||||||
| Kasstroom per aandeel 1 | 2,83 | 3,662 | 4,769 | 3,883 | 4,473 | 4,714 | 6,969 | 8,172 |
| Variatie | - | 29,42% | 30,23% | -18,57% | 15,18% | 5,39% | 47,84% | 17,26% |
| Dividend per aandeel 1 | 0,7308 | 0,7308 | 0,7692 | 0,6923 | 1,154 | 2,071 | 2,455 | 3,008 |
| Variatie | - | 0% | 5,26% | -10% | 66,67% | 79,46% | 18,58% | 22,5% |
| Nettoactief per aandeel 1 | 11,7 | 13,39 | 18,37 | 19,77 | 21,92 | 29,72 | 32,81 | 38,82 |
| Variatie | - | 14,49% | 37,19% | 7,63% | 10,87% | 35,55% | 10,4% | 18,33% |
| WPA 1 | 2,292 | 2,315 | 2,469 | 2,1 | 2,815 | 5,11 | 6,164 | 7,736 |
| Variatie | - | 1,01% | 6,64% | -14,95% | 34,07% | 81,49% | 20,64% | 25,51% |
| Aantal aandelen (in duizend) | 636.123 | 635.971 | 666.741 | 666.741 | 666.741 | 666.741 | 666.741 | 666.741 |
| Datum van publicatie | 12/03/21 | 14/03/22 | 14/03/23 | 14/03/24 | 12/03/25 | - | - | - |
1CNY
Geschatte gegevens
| 2025 * | 2026 * | |
|---|---|---|
| k/w-verhouding | 37,6x | 31,2x |
| PBR-ratio | 6,47x | 5,86x |
| EV/omzet | 5,64x | 4,66x |
| Dividendrendement | 1,08% | 1,28% |
Meer waarderingsratio's
* Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Trader
Trader
Beleggings
Beleggings
Globaal
Globaal
Kwaliteit van de publicaties
Kwaliteit van de publicaties
ESG MSCI
CCC
Verkoop
Koop
Gemiddeld advies
Kopen
Aantal analisten
15
Laatste slotkoers
192,28CNY
Gemiddelde koersdoel
234,50CNY
Spread / Gemiddelde doel
+21,96%
Kwartaalomzet - Afwijkingspercentage
- Beurs
- Aandelen
- Koers 002916
- Financiën Shennan Circuit Company Limited
Kies jouw editie
Alle financiële informatie op nationaal niveau
