Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
12,88
USD
|
+1,58%
|
|
+13,38%
|
+42,95%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
133.642
|
210.599
|
73.647
|
90.150
|
99.677
|
145.483
|
-
|
-
|
Bedrijfswaarde
1 |
118.216
|
190.072
|
58.580
|
75.232
|
99.677
|
121.843
|
114.507
|
104.326
|
K/w-verhouding
|
34,3
x
|
50,8
x
|
24,2
x
|
25,2
x
|
20,6
x
|
25,1
x
|
21,9
x
|
18,1
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
5,25
x
|
7,22
x
|
2,36
x
|
3,18
x
|
3,59
x
|
5,09
x
|
4,57
x
|
4,15
x
|
Bedrijfswaarde/omzet
|
4,65
x
|
6,52
x
|
1,87
x
|
2,65
x
|
3,59
x
|
4,26
x
|
3,6
x
|
2,97
x
|
Bedrijfswaarde/EBITDA
|
19,1
x
|
34,3
x
|
12,2
x
|
13,4
x
|
-
|
15,4
x
|
12,1
x
|
9,82
x
|
Bedrijfswaarde/FCF
|
19,4
x
|
39,8
x
|
11,5
x
|
10,8
x
|
-
|
20,3
x
|
16,3
x
|
12,2
x
|
FCF Yield
|
5,16%
|
2,51%
|
8,69%
|
9,24%
|
-
|
4,92%
|
6,12%
|
8,21%
|
Price to Book
|
3,15
x
|
3,98
x
|
1,44
x
|
1,92
x
|
-
|
2,42
x
|
2,14
x
|
1,92
x
|
Aantal aandelen (in duizenden)
|
1.635.152
|
1.677.533
|
1.692.572
|
1.578.567
|
1.558.745
|
1.558.745
|
-
|
-
|
Referentieprijs
2 |
81,73
|
125,5
|
43,51
|
57,11
|
63,95
|
93,33
|
93,33
|
93,33
|
Datum van publicatie
|
16/03/20
|
22/03/21
|
21/03/22
|
21/03/23
|
19/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
25.434
|
29.153
|
31.244
|
28.339
|
27.752
|
28.607
|
31.851
|
35.083
|
EBITDA
1 |
6.202
|
5.534
|
4.810
|
5.603
|
-
|
7.903
|
9.501
|
10.624
|
Bedrijfsresultaat (EBIT)
1 |
5.619
|
4.710
|
3.800
|
4.443
|
6.059
|
7.108
|
8.438
|
10.132
|
Operationele Marge
|
22,09%
|
16,16%
|
12,16%
|
15,68%
|
21,83%
|
24,85%
|
26,49%
|
28,88%
|
Resultaat voor belastingen (EBT)
1 |
4.540
|
4.632
|
3.632
|
4.373
|
6.045
|
7.343
|
8.412
|
9.876
|
Nettowinst (verlies)
1 |
3.982
|
4.155
|
3.029
|
3.677
|
4.920
|
5.916
|
6.878
|
7.995
|
Nettomarge
|
15,66%
|
14,25%
|
9,69%
|
12,98%
|
17,73%
|
20,68%
|
21,59%
|
22,79%
|
WPA
2 |
2,380
|
2,470
|
1,800
|
2,270
|
3,110
|
3,723
|
4,263
|
5,156
|
Free Cash Flow
1 |
6.105
|
4.777
|
5.088
|
6.954
|
-
|
6.000
|
7.013
|
8.567
|
FCF-marge
|
24%
|
16,39%
|
16,28%
|
24,54%
|
-
|
20,97%
|
22,02%
|
24,42%
|
Kasstroomconversie (ebitda)
|
98,44%
|
86,32%
|
105,78%
|
124,11%
|
-
|
75,92%
|
73,81%
|
80,64%
|
Kasstroomconversie (nettowinst)
|
153,31%
|
114,97%
|
167,98%
|
189,12%
|
-
|
101,42%
|
101,96%
|
107,15%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
16/03/20
|
22/03/21
|
21/03/22
|
21/03/23
|
19/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
1 |
7.805
|
7.607
|
6.644
|
6.905
|
7.365
|
7.425
|
7.004
|
7.286
|
6.569
|
6.893
|
6.575
|
7.076
|
7.308
|
7.633
|
7.562
|
EBITDA
1 |
943,5
|
681
|
785,5
|
1.080
|
1.262
|
2.477
|
-
|
-
|
1.526
|
-
|
1.779
|
1.954
|
2.059
|
2.114
|
-
|
Bedrijfsresultaat (EBIT)
1 |
919
|
682
|
749
|
1.045
|
1.261
|
1.388
|
1.381
|
1.539
|
1.425
|
1.714
|
1.528
|
1.774
|
1.853
|
2.047
|
1.811
|
Operationele Marge
|
11,77%
|
8,97%
|
11,27%
|
15,13%
|
17,12%
|
18,69%
|
19,72%
|
21,12%
|
21,69%
|
24,87%
|
23,24%
|
25,08%
|
25,36%
|
26,82%
|
23,95%
|
Resultaat voor belastingen (EBT)
1 |
890
|
652
|
739
|
1.016
|
1.245
|
1.373
|
1.367
|
1.535
|
1.439
|
1.704
|
1.585
|
1.735
|
1.832
|
1.979
|
-
|
Nettowinst (verlies)
1 |
740
|
536
|
609
|
856
|
1.061
|
1.151
|
1.148
|
1.298
|
1.168
|
1.306
|
1.294
|
1.446
|
1.499
|
1.631
|
-
|
Nettomarge
|
9,48%
|
7,05%
|
9,17%
|
12,4%
|
14,41%
|
15,5%
|
16,39%
|
17,81%
|
17,78%
|
18,95%
|
19,68%
|
20,44%
|
20,51%
|
21,36%
|
-
|
WPA
2 |
0,4400
|
0,3200
|
0,3700
|
0,5300
|
0,6600
|
0,7200
|
0,7300
|
0,8200
|
0,7400
|
0,8300
|
0,8372
|
0,9397
|
0,9798
|
1,057
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
8/11/21
|
21/03/22
|
16/05/22
|
15/08/22
|
15/11/22
|
21/03/23
|
16/05/23
|
15/08/23
|
14/11/23
|
19/03/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
15.426
|
20.527
|
15.067
|
14.918
|
-
|
23.641
|
30.976
|
41.158
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
6.105
|
4.777
|
5.088
|
6.954
|
-
|
6.000
|
7.013
|
8.567
|
ROE (netto-inkomsten/eigen vermogen)
|
9,79%
|
8,67%
|
5,91%
|
7,47%
|
-
|
10,8%
|
11,4%
|
11,9%
|
ROA (netto-inkomsten/totale activa)
|
8,19%
|
6,87%
|
4,47%
|
5,48%
|
-
|
8,1%
|
8,84%
|
9,36%
|
Totale activa
1 |
48.644
|
60.476
|
67.763
|
67.132
|
-
|
73.069
|
77.777
|
85.444
|
Nettoactief per aandeel
2 |
26,00
|
31,50
|
30,30
|
29,70
|
-
|
38,60
|
43,60
|
48,70
|
Cashflow per aandeel
2 |
3,700
|
2,910
|
1,560
|
2,310
|
-
|
5,100
|
6,170
|
6,380
|
Capex
1 |
95
|
108
|
159
|
527
|
-
|
704
|
835
|
1.051
|
Capex/omzet
|
0,37%
|
0,37%
|
0,51%
|
1,86%
|
-
|
2,46%
|
2,62%
|
2,99%
|
Datum van publicatie
|
16/03/20
|
22/03/21
|
21/03/22
|
21/03/23
|
19/03/24
|
-
|
-
|
-
|
Laatste slotkoers
93,33
CNY Gemiddelde koersdoel
93,28
CNY Spread / Gemiddelde doel -0,05% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +42,95% | 20,08 mld. | | +6,70% | 31,29 mld. | | -12,63% | 8,55 mld. | | -19,63% | 2,14 mld. | | -28,83% | 1,32 mld. | | +6,88% | 795 mln. | | -18,60% | 504 mln. | | -24,62% | 356 mln. | | -1,51% | 346 mln. | | +1,20% | 208 mln. |
Social Media & Netwerken
|