Vertraagde tijd
OTC Markets
16:53:30 20-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
64,86
USD
|
-2,79%
|
|
+8,48%
|
-28,58%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
131.852
|
156.244
|
219.894
|
89.606
|
70.264
|
51.852
|
-
|
-
|
Bedrijfswaarde
1 |
135.176
|
159.124
|
219.404
|
88.035
|
61.649
|
38.441
|
36.244
|
29.657
|
K/w-verhouding
|
33,1
x
|
32,1
x
|
44,1
x
|
37,2
x
|
64
x
|
27,4
x
|
19,7
x
|
16,3
x
|
Dividendrendement
|
0,6%
|
0,62%
|
0,45%
|
0,54%
|
0,31%
|
0,77%
|
1,08%
|
1,35%
|
Marktkapitalisatie/omzet
|
3,48
x
|
4,11
x
|
5,86
x
|
2,7
x
|
2,22
x
|
1,46
x
|
1,3
x
|
1,18
x
|
Bedrijfswaarde/omzet
|
3,57
x
|
4,19
x
|
5,85
x
|
2,65
x
|
1,95
x
|
1,08
x
|
0,91
x
|
0,67
x
|
Bedrijfswaarde/EBITDA
|
22,9
x
|
23,4
x
|
32,2
x
|
19,7
x
|
23,1
x
|
9,35
x
|
7,01
x
|
5,04
x
|
Bedrijfswaarde/FCF
|
90,5
x
|
35,9
x
|
50
x
|
20,6
x
|
349
x
|
23,1
x
|
11,1
x
|
7,74
x
|
FCF Yield
|
1,1%
|
2,78%
|
2%
|
4,84%
|
0,29%
|
4,33%
|
8,97%
|
12,9%
|
Price to Book
|
10,5
x
|
9,44
x
|
10,7
x
|
4,12
x
|
3,15
x
|
2,15
x
|
1,97
x
|
1,78
x
|
Aantal aandelen (in duizenden)
|
1.093.693
|
1.093.925
|
1.094.368
|
1.092.706
|
1.091.116
|
1.088.277
|
-
|
-
|
Referentieprijs
2 |
120,6
|
142,8
|
200,9
|
82,00
|
64,40
|
47,65
|
47,65
|
47,65
|
Datum van publicatie
|
16/03/20
|
17/03/21
|
22/03/22
|
20/03/23
|
20/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
37.849
|
38.002
|
37.497
|
33.197
|
31.681
|
35.499
|
39.963
|
43.941
|
EBITDA
1 |
5.890
|
6.795
|
6.822
|
4.461
|
2.666
|
4.111
|
5.167
|
5.886
|
Bedrijfsresultaat (EBIT)
1 |
4.612
|
5.167
|
5.062
|
2.520
|
599
|
1.710
|
2.718
|
3.414
|
Operationele Marge
|
12,19%
|
13,6%
|
13,5%
|
7,59%
|
1,89%
|
4,82%
|
6,8%
|
7,77%
|
Resultaat voor belastingen (EBT)
1 |
4.550
|
5.643
|
5.635
|
2.715
|
1.358
|
2.245
|
3.073
|
3.643
|
Nettowinst (verlies)
1 |
3.991
|
4.872
|
4.988
|
2.408
|
1.099
|
1.950
|
2.695
|
3.245
|
Nettomarge
|
10,55%
|
12,82%
|
13,3%
|
7,25%
|
3,47%
|
5,49%
|
6,74%
|
7,38%
|
WPA
2 |
3,642
|
4,451
|
4,559
|
2,202
|
1,006
|
1,737
|
2,422
|
2,930
|
Free Cash Flow
1 |
1.494
|
4.429
|
4.390
|
4.263
|
176,7
|
1.666
|
3.251
|
3.832
|
FCF-marge
|
3,95%
|
11,65%
|
11,71%
|
12,84%
|
0,56%
|
4,69%
|
8,13%
|
8,72%
|
Kasstroomconversie (ebitda)
|
25,36%
|
65,18%
|
64,35%
|
95,58%
|
6,63%
|
40,52%
|
62,92%
|
65,09%
|
Kasstroomconversie (nettowinst)
|
37,42%
|
90,91%
|
88,01%
|
177,07%
|
16,07%
|
85,45%
|
120,6%
|
118,08%
|
Dividend per aandeel
2 |
0,7280
|
0,8880
|
0,9100
|
0,4390
|
0,2000
|
0,3656
|
0,5154
|
0,6418
|
Datum van publicatie
|
16/03/20
|
17/03/21
|
22/03/22
|
20/03/23
|
20/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
2026 S1
|
---|
Omzet
1 |
22.274
|
18.864
|
19.138
|
19.833
|
17.663
|
16.972
|
16.225
|
14.279
|
17.403
|
16.314
|
20.644
|
18.757
|
23.913
|
20.014
|
EBITDA
1 |
-
|
-
|
3.875
|
3.973
|
2.849
|
2.394
|
2.067
|
1.233
|
1.433
|
1.384
|
2.004
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
2.963
|
2.139
|
3.028
|
3.093
|
1.969
|
1.453
|
1.067
|
227,8
|
371,2
|
650,3
|
1.221
|
1.277
|
1.771
|
1.695
|
Operationele Marge
|
13,3%
|
11,34%
|
15,82%
|
15,59%
|
11,15%
|
8,56%
|
6,58%
|
1,6%
|
2,13%
|
3,99%
|
5,91%
|
6,81%
|
7,41%
|
8,47%
|
Resultaat voor belastingen (EBT)
1 |
2.890
|
2.123
|
3.519
|
3.229
|
2.406
|
1.684
|
1.031
|
591,9
|
766,3
|
860
|
1.446
|
1.296
|
1.974
|
-
|
Nettowinst (verlies)
1 |
2.560
|
1.749
|
3.123
|
2.688
|
2.300
|
1.358
|
1.050
|
436,7
|
662,7
|
729,4
|
1.178
|
1.202
|
1.680
|
1.587
|
Nettomarge
|
11,49%
|
9,27%
|
16,32%
|
13,55%
|
13,02%
|
8%
|
6,47%
|
3,06%
|
3,81%
|
4,47%
|
5,71%
|
6,41%
|
7,02%
|
7,93%
|
WPA
2 |
2,335
|
1,596
|
2,855
|
2,455
|
2,104
|
1,240
|
0,9612
|
0,3995
|
0,6068
|
0,6950
|
1,132
|
1,095
|
1,535
|
1,450
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
16/03/20
|
17/08/20
|
17/03/21
|
16/08/21
|
22/03/22
|
15/08/22
|
20/03/23
|
22/08/23
|
20/03/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.325
|
2.881
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
490
|
1.571
|
8.615
|
13.411
|
15.608
|
22.194
|
Hefboom (schuld/ebitda)
|
0,5645
x
|
0,4239
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1.494
|
4.429
|
4.390
|
4.263
|
177
|
1.666
|
3.251
|
3.832
|
ROE (netto-inkomsten/eigen vermogen)
|
36,6%
|
33,4%
|
26,8%
|
11,4%
|
4,97%
|
8,42%
|
10,5%
|
11,7%
|
ROA (netto-inkomsten/totale activa)
|
14,9%
|
14,7%
|
13,4%
|
5,89%
|
2,36%
|
3,99%
|
5,35%
|
5,65%
|
Totale activa
1 |
26.773
|
33.066
|
37.106
|
40.888
|
46.649
|
48.824
|
50.369
|
57.456
|
Nettoactief per aandeel
2 |
11,40
|
15,10
|
18,80
|
19,90
|
20,40
|
22,10
|
24,20
|
26,70
|
Cashflow per aandeel
2 |
4,250
|
6,540
|
6,380
|
6,750
|
2,440
|
3,490
|
5,120
|
5,790
|
Capex
1 |
3.168
|
2.798
|
2.589
|
3.114
|
2.488
|
2.815
|
2.770
|
2.865
|
Capex/omzet
|
8,37%
|
7,36%
|
6,9%
|
9,38%
|
7,85%
|
7,93%
|
6,93%
|
6,52%
|
Datum van publicatie
|
16/03/20
|
17/03/21
|
22/03/22
|
20/03/23
|
20/03/24
|
-
|
-
|
-
|
Laatste slotkoers
48,34
CNY Gemiddelde koersdoel
58,98
CNY Spread / Gemiddelde doel +21,99% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +0,39% | 141 mld. | | +26,09% | 136 mld. | | +34,97% | 131 mld. | | +11,23% | 62,16 mld. | | +2,90% | 39,56 mld. | | +97,44% | 35,69 mld. | | +9,70% | 30,58 mld. | | -0,57% | 29,76 mld. | | -15,92% | 29,68 mld. |
Elektrische componenten & apparatuur - Andere
|