Beurs gesloten -
Nyse
22:00:02 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
16,06
USD
|
+7,21%
|
|
+2,03%
|
-9,57%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
65.995
|
124.233
|
36.153
|
57.408
|
68.296
|
63.054
|
-
|
-
|
Bedrijfswaarde
1 |
57.527
|
105.952
|
23.944
|
35.397
|
68.296
|
33.443
|
25.422
|
18.437
|
K/w-verhouding
|
16,7
x
|
21,4
x
|
7,9
x
|
9,57
x
|
8,74
x
|
7,52
x
|
7,02
x
|
6,52
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
1,99%
|
2,27%
|
2,86%
|
Marktkapitalisatie/omzet
|
0,71
x
|
1,22
x
|
0,31
x
|
0,56
x
|
0,61
x
|
0,53
x
|
0,51
x
|
0,49
x
|
Bedrijfswaarde/omzet
|
0,62
x
|
1,04
x
|
0,2
x
|
0,34
x
|
0,61
x
|
0,28
x
|
0,21
x
|
0,14
x
|
Bedrijfswaarde/EBITDA
|
9,58
x
|
15,4
x
|
3,58
x
|
4,76
x
|
-
|
2,94
x
|
2,13
x
|
1,49
x
|
Bedrijfswaarde/FCF
|
7,18
x
|
11,1
x
|
7,56
x
|
4,77
x
|
-
|
3,77
x
|
2,33
x
|
1,92
x
|
FCF Yield
|
13,9%
|
9,01%
|
13,2%
|
21%
|
-
|
26,5%
|
42,9%
|
52,1%
|
Price to Book
|
3,08
x
|
4,37
x
|
1,11
x
|
1,47
x
|
-
|
1,36
x
|
1,12
x
|
0,98
x
|
Aantal aandelen (in duizenden)
|
668.998
|
677.324
|
677.559
|
610.223
|
541.822
|
542.373
|
-
|
-
|
Referentieprijs
2 |
98,65
|
183,4
|
53,36
|
94,08
|
126,0
|
116,3
|
116,3
|
116,3
|
Datum van publicatie
|
5/03/20
|
25/02/21
|
23/02/22
|
23/02/23
|
28/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
92.994
|
101.858
|
117.060
|
103.152
|
112.856
|
118.252
|
123.753
|
129.016
|
EBITDA
1 |
6.002
|
6.867
|
6.691
|
7.432
|
-
|
11.366
|
11.939
|
12.401
|
Bedrijfsresultaat (EBIT)
1 |
5.052
|
5.860
|
5.582
|
6.197
|
9.104
|
9.656
|
10.225
|
10.758
|
Operationele Marge
|
5,43%
|
5,75%
|
4,77%
|
6,01%
|
8,07%
|
8,17%
|
8,26%
|
8,34%
|
Resultaat voor belastingen (EBT)
1 |
4.943
|
7.019
|
5.873
|
8.077
|
9.987
|
10.533
|
11.205
|
11.981
|
Nettowinst (verlies)
1 |
4.017
|
5.907
|
4.681
|
6.299
|
8.117
|
8.411
|
8.985
|
9.560
|
Nettomarge
|
4,32%
|
5,8%
|
4%
|
6,11%
|
7,19%
|
7,11%
|
7,26%
|
7,41%
|
WPA
2 |
5,920
|
8,560
|
6,750
|
9,830
|
14,42
|
15,45
|
16,55
|
17,82
|
Free Cash Flow
1 |
8.013
|
9.549
|
3.166
|
7.417
|
-
|
8.869
|
10.912
|
9.602
|
FCF-marge
|
8,62%
|
9,37%
|
2,7%
|
7,19%
|
-
|
7,5%
|
8,82%
|
7,44%
|
Kasstroomconversie (ebitda)
|
133,49%
|
139,06%
|
47,31%
|
99,8%
|
-
|
78,04%
|
91,39%
|
77,42%
|
Kasstroomconversie (nettowinst)
|
199,47%
|
161,65%
|
67,63%
|
117,75%
|
-
|
105,44%
|
121,44%
|
100,44%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
2,317
|
2,636
|
3,327
|
Datum van publicatie
|
5/03/20
|
25/02/21
|
23/02/22
|
23/02/23
|
28/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 S1
|
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 |
58.006
|
24.922
|
34.132
|
25.245
|
24.535
|
21.615
|
31.758
|
27.536
|
27.879
|
22.766
|
34.674
|
27.894
|
29.238
|
24.127
|
36.497
|
-
|
EBITDA
1 |
-
|
1.022
|
2.081
|
1.560
|
1.546
|
1.415
|
-
|
-
|
-
|
-
|
-
|
2.594
|
2.455
|
1.827
|
4.067
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
770,8
|
1.830
|
1.283
|
1.268
|
1.137
|
2.509
|
1.986
|
1.916
|
1.534
|
3.668
|
2.285
|
2.259
|
1.704
|
3.315
|
-
|
Operationele Marge
|
-
|
3,09%
|
5,36%
|
5,08%
|
5,17%
|
5,26%
|
7,9%
|
7,21%
|
6,87%
|
6,74%
|
10,58%
|
8,19%
|
7,73%
|
7,06%
|
9,08%
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
880,4
|
1.860
|
1.431
|
1.612
|
1.948
|
3.086
|
2.236
|
2.401
|
1.571
|
3.780
|
2.474
|
2.465
|
1.906
|
3.514
|
-
|
Nettowinst (verlies)
1 |
-
|
628,4
|
1.415
|
1.096
|
1.283
|
1.686
|
2.234
|
1.859
|
2.097
|
1.208
|
2.952
|
1.997
|
1.995
|
1.521
|
2.847
|
-
|
Nettomarge
|
-
|
2,52%
|
4,15%
|
4,34%
|
5,23%
|
7,8%
|
7,03%
|
6,75%
|
7,52%
|
5,31%
|
8,51%
|
7,16%
|
6,82%
|
6,3%
|
7,8%
|
-
|
WPA
2 |
-
|
0,9200
|
2,070
|
1,610
|
1,970
|
2,700
|
3,660
|
3,160
|
3,750
|
2,190
|
5,350
|
4,715
|
3,570
|
3,257
|
4,230
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,390
|
-
|
Datum van publicatie
|
18/08/21
|
18/11/21
|
23/02/22
|
19/05/22
|
19/08/22
|
22/11/22
|
23/02/23
|
23/05/23
|
18/08/23
|
14/11/23
|
28/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
8.468
|
18.281
|
12.209
|
22.012
|
-
|
29.610
|
37.631
|
44.617
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
8.013
|
9.549
|
3.166
|
7.417
|
-
|
8.869
|
10.912
|
9.602
|
ROE (netto-inkomsten/eigen vermogen)
|
46,5%
|
23,5%
|
19,7%
|
20,9%
|
-
|
20,1%
|
17,8%
|
16,4%
|
ROA (netto-inkomsten/totale activa)
|
8,72%
|
11%
|
9,92%
|
10,7%
|
-
|
11,4%
|
10,8%
|
10,2%
|
Totale activa
1 |
46.073
|
53.748
|
47.198
|
58.854
|
-
|
73.983
|
83.566
|
93.487
|
Nettoactief per aandeel
2 |
32,10
|
42,00
|
48,10
|
64,00
|
-
|
85,60
|
104,0
|
119,0
|
Cashflow per aandeel
2 |
18,10
|
17,10
|
9,720
|
16,40
|
-
|
21,50
|
22,40
|
27,20
|
Capex
1 |
4.278
|
2.272
|
3.579
|
3.103
|
-
|
2.716
|
2.694
|
2.643
|
Capex/omzet
|
4,6%
|
2,23%
|
3,06%
|
3,01%
|
-
|
2,3%
|
2,18%
|
2,05%
|
Datum van publicatie
|
5/03/20
|
25/02/21
|
23/02/22
|
23/02/23
|
28/02/24
|
-
|
-
|
-
|
Laatste slotkoers
116,3
CNY Gemiddelde koersdoel
158,7
CNY Spread / Gemiddelde doel +36,48% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -9,57% | 8,71 mld. | | +3,64% | 195 mld. | | -5,99% | 191 mld. | | -7,57% | 92,77 mld. | | +46,15% | 94,44 mld. | | -4,17% | 76,35 mld. | | +11,02% | 52,3 mld. | | +13,23% | 25,01 mld. | | +19,78% | 10,49 mld. | | -18,27% | 5,39 mld. |
E-commerce & Veilingdiensten
|