WULIANGYE YIBIN CO.,LTD. Toevoegen aan een lijst
|
slotkoers
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 152,2 CNY | +2,19% |
|
+6,54% | +8,51% |
| 25/04 | Chen Lin Education Group verwacht tot 16 miljoen yuan in H1-verlies door hogere kosten | MT |
| 29/02 | Chen Lin Education Group neemt nieuwe CFO aan | MT |
Totale waarde
| Fiscaal tijdperk: december | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 197.496 | 516.293 | 1.132.847 | 864.279 | 701.368 | 590.975 | 590.975 | - |
| Bedrijfswaarde 1 | 148.536 | 453.054 | 1.064.638 | 782.303 | 609.385 | 483.628 | 467.940 | 448.946 |
| K/w-verhouding | 14,6 x | 29,7 x | 56,8 x | 37 x | 26,3 x | 19,5 x | 17,4 x | 15,3 x |
| Dividendrendement | 3,34% | 1,65% | 0,88% | 1,36% | 2,09% | 2,68% | 3,05% | 3,39% |
| Marktkapitalisatie/omzet | 4,93 x | 10,3 x | 19,8 x | 13,1 x | 9,48 x | 7,14 x | 6,39 x | 5,68 x |
| Bedrijfswaarde/omzet | 3,71 x | 9,04 x | 18,6 x | 11,8 x | 8,24 x | 5,85 x | 5,06 x | 4,32 x |
| Bedrijfswaarde/EBITDA | 7,73 x | 18,3 x | 37,6 x | 23,7 x | 16,1 x | 12 x | 10,3 x | 8,72 x |
| Bedrijfswaarde/FCF | 12,4 x | 21,1 x | 77,6 x | 31 x | 26,8 x | 16,5 x | 14,8 x | 12,7 x |
| FCF Yield | 8,04% | 4,75% | 1,29% | 3,23% | 3,72% | 6,05% | 6,74% | 7,86% |
| Price to Book | 3,11 x | 6,95 x | 13,2 x | 8,72 x | 6,15 x | 4,53 x | 3,95 x | 3,43 x |
| Aantal aandelen (in duizenden) | 3.881.608 | 3.881.608 | 3.881.608 | 3.881.608 | 3.881.608 | 3.881.608 | 3.881.608 | - |
| Referentieprijs 2 | 50,88 | 133,0 | 291,8 | 222,7 | 180,7 | 152,2 | 152,2 | 152,2 |
| Datum van publicatie | 27/03/19 | 27/04/20 | 27/04/21 | 28/04/22 | 28/04/23 | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 40.030 | 50.118 | 57.321 | 66.209 | 73.969 | 82.712 | 92.531 | 103.954 |
| EBITDA 1 | 19.225 | 24.735 | 28.338 | 33.075 | 37.751 | 40.273 | 45.359 | 51.499 |
| Bedrijfsresultaat (EBIT) 1 | 18.718 | 24.246 | 27.826 | 32.552 | 37.174 | 41.661 | 47.068 | 53.451 |
| Operationele Marge | 46,76% | 48,38% | 48,54% | 49,17% | 50,26% | 50,37% | 50,87% | 51,42% |
| Resultaat voor belastingen (EBT) 1 | 18.607 | 24.106 | 27.678 | 32.450 | 37.104 | 41.921 | 47.234 | 53.682 |
| Nettowinst (verlies) 1 | 13.384 | 17.402 | 19.955 | 23.377 | 26.691 | 30.237 | 34.064 | 38.681 |
| Nettomarge | 33,44% | 34,72% | 34,81% | 35,31% | 36,08% | 36,56% | 36,81% | 37,21% |
| WPA 2 | 3,474 | 4,483 | 5,141 | 6,023 | 6,876 | 7,790 | 8,775 | 9,967 |
| Free Cash Flow 1 | 11.942 | 21.505 | 13.711 | 25.242 | 22.697 | 29.281 | 31.516 | 35.290 |
| FCF-marge | 29,83% | 42,91% | 23,92% | 38,12% | 30,68% | 35,4% | 34,06% | 33,95% |
| Kasstroomconversie (ebitda) | 62,12% | 86,94% | 48,38% | 76,32% | 60,12% | 72,71% | 69,48% | 68,53% |
| Kasstroomconversie (nettowinst) | 89,22% | 123,58% | 68,71% | 107,98% | 85,04% | 96,84% | 92,52% | 91,23% |
| Dividend per aandeel 2 | 1,700 | 2,200 | 2,580 | 3,023 | 3,782 | 4,088 | 4,643 | 5,169 |
| Datum van publicatie | 27/03/19 | 27/04/20 | 27/04/21 | 28/04/22 | 28/04/23 | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: december | 2019 S2 | 2021 Q2 | 2021 S1 | 2021 Q3 | 2021 Q4 | 2021 S2 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 22.967 | 12.427 | 36.752 | 12.969 | 16.488 | 29.458 | 27.548 | 13.674 | 14.557 | 18.189 | 31.139 | 14.368 | - | 17.030 | 20.002 | 34.888 | 16.768 | 18.609 | 23.000 |
| EBITDA 1 | - | 4.848 | - | 5.650 | 7.803 | - | - | 5.481 | 6.447 | - | - | - | - | - | 9.671 | - | - | - | - |
| Bedrijfsresultaat (EBIT) | - | 5.273 | - | 5.806 | 8.446 | 14.252 | 15.168 | 5.909 | 6.817 | 9.280 | 17.472 | 6.243 | 23.716 | 7.969 | - | - | - | - | - |
| Operationele Marge | - | 42,44% | - | 44,77% | 51,22% | 48,38% | 55,06% | 43,21% | 46,83% | 51,02% | 56,11% | 43,45% | - | 46,79% | - | - | - | - | - |
| Resultaat voor belastingen (EBT) 1 | - | - | - | - | 8.427 | 14.175 | - | - | 6.783 | 9.276 | - | 6.248 | - | 7.956 | 10.222 | - | - | - | - |
| Nettowinst (verlies) 1 | - | 3.877 | - | 4.127 | 6.050 | 10.177 | - | 4.276 | 4.890 | 6.701 | - | 4.495 | - | 5.796 | 7.373 | - | - | - | - |
| Nettomarge | - | 31,2% | - | 31,82% | 36,69% | 34,55% | - | 31,27% | 33,59% | 36,84% | - | 31,28% | - | 34,04% | 36,86% | - | - | - | - |
| WPA 2 | - | 1,000 | - | 1,060 | 1,560 | - | 2,788 | 1,100 | 1,260 | 1,730 | 3,231 | 1,160 | - | 1,490 | 1,907 | 3,593 | 1,337 | 1,643 | 2,135 |
| Dividend per aandeel 2 | - | - | - | - | 3,023 | - | - | - | - | 3,782 | - | - | - | - | 4,261 | - | - | - | 4,619 |
| Datum van publicatie | 27/04/20 | 29/08/21 | 29/08/21 | 29/10/21 | 28/04/22 | 28/04/22 | 28/04/22 | 25/08/22 | 27/10/22 | 28/04/23 | 28/04/23 | 25/08/23 | 25/08/23 | 27/10/23 | - | - | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | - | - | - |
| Nettokaspositie 1 | 48.960 | 63.239 | 68.210 | 81.976 | 91.983 | 107.347 | 123.035 | 142.029 |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 11.942 | 21.505 | 13.711 | 25.242 | 22.697 | 29.281 | 31.516 | 35.290 |
| ROE (netto-inkomsten/eigen vermogen) | 22,8% | 25,3% | 24,9% | 25,3% | 25,3% | 24% | 23,4% | 23,1% |
| ROA (netto-inkomsten/totale activa) | 17% | 18,1% | 18,1% | 18,7% | 18,5% | 18,4% | 17,9% | 18,1% |
| Totale activa 1 | 78.509 | 96.246 | 110.144 | 124.757 | 144.168 | 164.522 | 189.816 | 213.563 |
| Nettoactief per aandeel 2 | 16,40 | 19,10 | 22,10 | 25,50 | 29,40 | 33,60 | 38,60 | 44,40 |
| Cashflow per aandeel 2 | 3,170 | 5,950 | 3,790 | 6,900 | 6,290 | 8,900 | 10,50 | 9,910 |
| Capex 1 | 376 | 1.607 | 987 | 1.533 | 1.734 | 1.886 | 1.846 | 1.864 |
| Capex/omzet | 0,94% | 3,21% | 1,72% | 2,32% | 2,34% | 2,28% | 1,99% | 1,79% |
| Datum van publicatie | 27/03/19 | 27/04/20 | 27/04/21 | 28/04/22 | 28/04/23 | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
C+
Verkoop
Koop
Gemiddeld advies
Kopen
Aantal analisten
31
Laatste slotkoers
152,2
CNY
Gemiddelde koersdoel
189,3
CNY
Spread / Gemiddelde doel
+24,37%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +8,51% | 81,55 mld. | |
| -0,96% | 296 mld. | |
| +3,90% | 37,87 mld. | |
| -8,93% | 20,67 mld. | |
| +13,62% | 16,62 mld. | |
| -8,10% | 12,04 mld. | |
| +7,26% | 10,21 mld. | |
| +21,13% | 10,16 mld. | |
| +4,00% | 7,61 mld. | |
| +5,11% | 7,31 mld. |
- Beurs
- Aandelen
- Koers 000858
- Financiën Wuliangye Yibin Co.,Ltd.
