UNIGROUP GUOXIN MICROELECTRONICS CO., LTD. Toevoegen aan een lijst
|
Slotkoers
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 66,22 CNY | +1,60% |
|
+0,36% | -1,82% |
Voorlopige winst- en verliesrekening: Unigroup Guoxin Microelectronics Co., Ltd.
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 3.430 | 3.270 | 5.342 | 7.120 | 7.565 | 5.992 | 7.836 | 9.018 |
| Variatie | - | -4,67% | 63,35% | 33,28% | 6,26% | -20,8% | 30,78% | 15,08% |
| EBITDA 1 | 590,5 | 1.137 | 2.322 | 3.198 | 2.896 | 1.650 | 2.334 | 2.785 |
| Variatie | - | 92,52% | 104,24% | 37,75% | -9,44% | -43,03% | 41,45% | 19,31% |
| Bedrijfsresultaat (EBIT) 1 | 457,7 | 940,3 | 2.141 | 2.882 | 2.720 | 1.462 | 2.374 | 2.820 |
| Variatie | - | 105,45% | 127,64% | 34,64% | -5,64% | -46,24% | 62,37% | 18,8% |
| Betaalde rente 1 | -29,08 | -0,6833 | -19,36 | 3,543 | 28,27 | -9 | -11 | -14 |
| Resultaat voor belastingen (EBT) 1 | 456,2 | 936,5 | 2.176 | 2.881 | 2.720 | 1.462 | 2.352 | 2.848 |
| Variatie | - | 105,3% | 132,34% | 32,43% | -5,6% | -46,24% | 60,82% | 21,11% |
| Nettowinst (verlies) 1 | 405,8 | 806,4 | 1.954 | 2.632 | 2.531 | 1.367 | 2.192 | 2.659 |
| Variatie | - | 98,74% | 142,28% | 34,71% | -3,84% | -45,98% | 60,39% | 21,26% |
| Datum van publicatie | 27/02/20 | 15/04/21 | 11/04/22 | 29/03/23 | 17/04/24 | - | - | - |
1CNY in Miljoen
Geschatte gegevens
Balansprognose: Unigroup Guoxin Microelectronics Co., Ltd.
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuld 1 | -550 | -670 | - | -2.261 | -1.149 | -5.888 | -6.508 | -8.182 |
| Variatie | - | -221,82% | - | - | -150,82% | -612,31% | -210,53% | -225,72% |
| Datum van publicatie | 27/02/20 | 15/04/21 | 11/04/22 | 29/03/23 | 17/04/24 | - | - | - |
1CNY in Miljoen
Geschatte gegevens
Verwachte kasstroom: Unigroup Guoxin Microelectronics Co., Ltd.
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| CAPEX 1 | 512,8 | 549,7 | 414,8 | 306,1 | 249,8 | 262,6 | 270,4 | 259,6 |
| Variatie | - | 7,19% | -24,54% | -26,22% | -18,39% | 5,13% | 2,96% | -4% |
| Vrije kasstroom (FCF) 1 | - | - | - | - | 1.522 | - | - | - |
| Variatie | - | - | - | - | - | -100% | - | - |
| Datum van publicatie | 27/02/20 | 15/04/21 | 11/04/22 | 29/03/23 | 17/04/24 | - | - | - |
1CNY in Miljoen
Geschatte gegevens
Verwachte financiële ratio's: Unigroup Guoxin Microelectronics Co., Ltd.
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
Winstgevendheid | ||||||||
| EBITDA-marge (%) | 17,21% | 34,76% | 43,46% | 44,92% | 38,28% | 27,54% | 29,79% | 30,88% |
| EBIT-marge (%) | 13,34% | 28,75% | 40,07% | 40,48% | 35,95% | 24,4% | 30,3% | 31,27% |
| EBT-marge (%) | 13,3% | 28,64% | 40,73% | 40,47% | 35,96% | 24,41% | 30,02% | 31,59% |
| Nettomarge (%) | 11,83% | 24,66% | 36,57% | 36,97% | 33,45% | 22,82% | 27,98% | 29,48% |
| FCF-marge (%) | - | - | - | - | 20,12% | - | - | - |
| Vrije kasstroom/nettoresultaat (%) | - | - | - | - | 60,15% | - | - | - |
Winstgevendheid | ||||||||
| ROA | - | 11,5% | 20,33% | 17,17% | 15,4% | 7,47% | 10,82% | 11,2% |
| ROE | 10,15% | 17,71% | 31,94% | 31,06% | 23,8% | 11,19% | 15,22% | 15,68% |
Financiële gezondheid | ||||||||
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Schuld/vrije kasstroom | - | - | - | - | - | - | - | - |
Kapitaalintensiteit | ||||||||
| Kapitaaluitgaven/omzet (%) | 14,95% | 16,81% | 7,77% | 4,3% | 3,3% | 4,38% | 3,45% | 2,88% |
| CAPEX / EBITDA (%) | 86,85% | 48,36% | 17,87% | 9,57% | 8,62% | 15,91% | 11,58% | 9,32% |
| CAPEX / FCF (%) | - | - | - | - | 16,41% | - | - | - |
Bestanddelen per aandeel | ||||||||
| Kasstroom per aandeel 1 | 0,313 | 0,4916 | 1,404 | 2,032 | 2,086 | 1,42 | 1,692 | 2,33 |
| Variatie | - | 57,07% | 185,5% | 44,77% | 2,63% | -31,91% | 19,15% | 37,71% |
| Dividend per aandeel 1 | 0,0486 | 0,0964 | 0,2321 | - | 0,68 | 0,35 | 0,3833 | 0,4533 |
| Variatie | - | 98,54% | 140,73% | - | - | -48,53% | 9,52% | 18,26% |
| Nettoactief per aandeel 1 | 4,93 | 5,841 | 8,526 | 11,21 | 13,51 | 15,02 | 17,65 | 20,43 |
| Variatie | - | 18,48% | 45,97% | 31,52% | 20,48% | 11,16% | 17,51% | 15,78% |
| WPA 1 | 0,4776 | 0,9492 | 2,3 | 3,09 | 2,989 | 1,61 | 2,58 | 3,13 |
| Variatie | - | 98,73% | 142,28% | 34,38% | -3,29% | -46,13% | 60,25% | 21,32% |
| Aantal aandelen (in duizend) | 849.544 | 849.544 | 849.544 | 849.608 | 843.223 | 843.226 | 843.226 | 843.226 |
| Datum van publicatie | 27/02/20 | 15/04/21 | 11/04/22 | 29/03/23 | 17/04/24 | - | - | - |
1CNY
Geschatte gegevens
| 2024 * | 2025 * | |
|---|---|---|
| K/w-verhouding | 41,1x | 25,7x |
| PBR-ratio | 4,41x | 3,75x |
| EV/omzet | 8,34x | 6,3x |
| Dividendrendement | 0,53% | 0,58% |
Meer waarderingsratio's
* Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Verkoop
Koop
Gemiddeld advies
Kopen
Aantal analisten
8
Laatste slotkoers
66,22CNY
Gemiddelde koersdoel
77,59CNY
Spread / Gemiddelde doel
+17,17%
Winst van het jaar - Afwijkingspercentage
- Beurs
- Aandelen
- Koers 002049
- Financiën Unigroup Guoxin Microelectronics Co., Ltd.
