slotkoers
Shanghai S.E.
00:00:00 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
101,6
CNY
|
-1,00%
|
|
+7,49%
|
-4,79%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
123.849
|
200.502
|
271.880
|
91.299
|
129.706
|
121.769
|
-
|
-
|
Bedrijfswaarde
1 |
125.717
|
201.269
|
273.652
|
99.921
|
131.596
|
125.801
|
125.104
|
116.566
|
K/w-verhouding
|
196
x
|
72,4
x
|
60,5
x
|
91,8
x
|
227
x
|
39,4
x
|
27,9
x
|
20,7
x
|
Dividendrendement
|
0,05%
|
0,14%
|
0,17%
|
0,11%
|
0,13%
|
0,35%
|
0,52%
|
0,71%
|
Marktkapitalisatie/omzet
|
9,09
x
|
10,1
x
|
11,3
x
|
4,55
x
|
6,17
x
|
4,65
x
|
3,94
x
|
3,37
x
|
Bedrijfswaarde/omzet
|
9,22
x
|
10,2
x
|
11,4
x
|
4,98
x
|
6,26
x
|
4,8
x
|
4,04
x
|
3,23
x
|
Bedrijfswaarde/EBITDA
|
92,2
x
|
54,1
x
|
46,6
x
|
44,1
x
|
75,6
x
|
28,1
x
|
20
x
|
14,8
x
|
Bedrijfswaarde/FCF
|
-
|
90,8
x
|
255
x
|
-23,5
x
|
20,3
x
|
49,6
x
|
49
x
|
27,4
x
|
FCF Yield
|
-
|
1,1%
|
0,39%
|
-4,25%
|
4,94%
|
2,02%
|
2,04%
|
3,65%
|
Price to Book
|
15,6
x
|
17,8
x
|
17
x
|
5,14
x
|
6,11
x
|
5,09
x
|
4,8
x
|
3,66
x
|
Aantal aandelen (in duizenden)
|
1.165.945
|
1.171.260
|
1.181.060
|
1.184.311
|
1.215.504
|
1.198.516
|
-
|
-
|
Referentieprijs
2 |
106,2
|
171,2
|
230,2
|
77,09
|
106,7
|
101,6
|
101,6
|
101,6
|
Datum van publicatie
|
9/04/20
|
8/03/21
|
18/04/22
|
7/04/23
|
26/04/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
13.632
|
19.824
|
24.104
|
20.078
|
21.021
|
26.195
|
30.933
|
36.100
|
EBITDA
1 |
1.363
|
3.722
|
5.879
|
2.267
|
1.741
|
4.483
|
6.248
|
7.862
|
Bedrijfsresultaat (EBIT)
1 |
785,1
|
2.956
|
5.000
|
1.298
|
666,8
|
3.762
|
5.193
|
6.859
|
Operationele Marge
|
5,76%
|
14,91%
|
20,74%
|
6,47%
|
3,17%
|
14,36%
|
16,79%
|
19%
|
Resultaat voor belastingen (EBT)
1 |
784,5
|
2.991
|
5.002
|
1.301
|
691,4
|
3.584
|
5.117
|
6.740
|
Nettowinst (verlies)
1 |
465,6
|
2.706
|
4.476
|
990,1
|
555,6
|
3.125
|
4.297
|
5.920
|
Nettomarge
|
3,42%
|
13,65%
|
18,57%
|
4,93%
|
2,64%
|
11,93%
|
13,89%
|
16,4%
|
WPA
2 |
0,5407
|
2,363
|
3,807
|
0,8400
|
0,4700
|
2,581
|
3,637
|
4,913
|
Free Cash Flow
1 |
-
|
2.217
|
1.073
|
-4.245
|
6.495
|
2.537
|
2.555
|
4.253
|
FCF-marge
|
-
|
11,19%
|
4,45%
|
-21,14%
|
30,9%
|
9,68%
|
8,26%
|
11,78%
|
Kasstroomconversie (ebitda)
|
-
|
59,58%
|
18,25%
|
-
|
373,06%
|
56,58%
|
40,9%
|
54,09%
|
Kasstroomconversie (nettowinst)
|
-
|
81,94%
|
23,97%
|
-
|
1.168,98%
|
81,17%
|
59,48%
|
71,84%
|
Dividend per aandeel
2 |
0,0518
|
0,2333
|
0,3852
|
0,0840
|
0,1400
|
0,3580
|
0,5259
|
0,7223
|
Datum van publicatie
|
9/04/20
|
8/03/21
|
18/04/22
|
7/04/23
|
26/04/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2020 S2
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
8.043
|
11.781
|
5.789
|
5.538
|
5.533
|
4.311
|
4.695
|
9.006
|
4.335
|
4.523
|
6.223
|
5.939
|
5.644
|
6.154
|
7.011
|
7.324
|
6.722
|
7.504
|
EBITDA
1 |
-
|
-
|
1.213
|
1.385
|
871,9
|
777
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
959,1
|
1.280
|
1.417
|
1.197
|
1.470
|
Bedrijfsresultaat (EBIT)
1 |
-
|
1.908
|
1.088
|
932,5
|
880,4
|
-121,5
|
-1.061
|
-1.183
|
259,5
|
-71,49
|
284,5
|
194,2
|
575,7
|
845,8
|
1.127
|
1.194
|
1.041
|
1.283
|
Operationele Marge
|
-
|
16,19%
|
18,79%
|
16,84%
|
15,91%
|
-2,82%
|
-22,6%
|
-13,13%
|
5,99%
|
-1,58%
|
4,57%
|
3,27%
|
10,2%
|
13,74%
|
16,08%
|
16,31%
|
15,48%
|
17,09%
|
Resultaat voor belastingen (EBT)
1 |
-
|
1.916
|
1.092
|
933,3
|
1.547
|
-116,8
|
-1.063
|
-1.179
|
260,9
|
-72
|
289
|
213,5
|
583,7
|
773,2
|
1.029
|
1.098
|
1.009
|
1.252
|
Nettowinst (verlies)
1 |
990,1
|
1.716
|
957,7
|
896,2
|
1.373
|
-120
|
-1.159
|
-1.279
|
198,9
|
-45,74
|
215,3
|
187,2
|
557,8
|
657,4
|
893,5
|
937,9
|
859,6
|
1.040
|
Nettomarge
|
12,31%
|
14,57%
|
16,54%
|
16,18%
|
24,81%
|
-2,78%
|
-24,68%
|
-14,2%
|
4,59%
|
-1,01%
|
3,46%
|
3,15%
|
9,88%
|
10,68%
|
12,74%
|
12,81%
|
12,79%
|
13,86%
|
WPA
2 |
-
|
1,481
|
0,8222
|
0,7556
|
1,170
|
-0,1000
|
-0,9800
|
-1,080
|
0,1700
|
-0,0400
|
0,1800
|
0,1600
|
0,4600
|
0,5598
|
0,7691
|
0,7924
|
0,7105
|
0,8504
|
Dividend per aandeel
2 |
-
|
-
|
0,3900
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,8658
|
-
|
-
|
Datum van publicatie
|
20/08/20
|
8/03/21
|
18/04/22
|
26/04/22
|
11/08/22
|
28/10/22
|
7/04/23
|
7/04/23
|
18/04/23
|
14/08/23
|
27/10/23
|
26/04/24
|
27/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.868
|
766
|
1.772
|
8.623
|
1.890
|
4.032
|
3.335
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5.203
|
Hefboom (schuld/ebitda)
|
1,371
x
|
0,206
x
|
0,3014
x
|
3,804
x
|
1,085
x
|
0,8992
x
|
0,5337
x
|
-
|
Free Cash Flow
1 |
-
|
2.217
|
1.073
|
-4.245
|
6.495
|
2.537
|
2.555
|
4.253
|
ROE (netto-inkomsten/eigen vermogen)
|
10,2%
|
29,1%
|
33,1%
|
5,8%
|
2,98%
|
13,5%
|
17,2%
|
18,3%
|
ROA (netto-inkomsten/totale activa)
|
2,82%
|
13,5%
|
16,4%
|
-
|
-
|
8,09%
|
10,1%
|
12,7%
|
Totale activa
1 |
16.535
|
20.062
|
27.364
|
-
|
-
|
38.632
|
42.624
|
46.491
|
Nettoactief per aandeel
2 |
6,800
|
9,600
|
13,50
|
15,00
|
17,50
|
20,00
|
21,20
|
27,70
|
Cashflow per aandeel
2 |
0,6900
|
2,860
|
1,850
|
-1,680
|
6,200
|
4,220
|
3,810
|
4,500
|
Capex
1 |
727
|
1.127
|
1.120
|
2.252
|
1.042
|
1.302
|
1.815
|
1.949
|
Capex/omzet
|
5,33%
|
5,69%
|
4,64%
|
11,22%
|
4,95%
|
4,97%
|
5,87%
|
5,4%
|
Datum van publicatie
|
9/04/20
|
8/03/21
|
18/04/22
|
7/04/23
|
26/04/24
|
-
|
-
|
-
|
Laatste slotkoers
102,6
CNY Gemiddelde koersdoel
127,3
CNY Spread / Gemiddelde doel +24,02% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -4,79% | 16,99 mld. | | +76,59% | 2.160 mld. | | +33,22% | 633 mld. | | +19,36% | 620 mld. | | +8,82% | 259 mld. | | +15,80% | 189 mld. | | +4,84% | 163 mld. | | -38,57% | 133 mld. | | +34,77% | 127 mld. | | +36,51% | 106 mld. |
Halfgeleiders - Andere
|