XPENG INC. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Nabeurs 01:56:31 | |||
| 7,84 USD | +10,73% |
|
7,82 | -0,26% |
| 26/04 | Tech geeft Wall Street mooie impuls | AM |
| 26/04 | Wall Street koerst flink hoger | AM |
Totale waarde
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 214.736 | 269.640 | 58.738 | 97.290 | 53.595 | - | - |
| Bedrijfswaarde 1 | 183.544 | 233.747 | 51.925 | 97.290 | 41.780 | 45.547 | 39.439 |
| K/w-verhouding | -38,6 x | -54 x | -6,43 x | -8,69 x | -6,72 x | -10,4 x | -32,8 x |
| Dividendrendement | - | - | - | - | - | - | - |
| Marktkapitalisatie/omzet | 36,7 x | 12,8 x | 2,19 x | 3,17 x | 1,08 x | 0,73 x | 0,57 x |
| Bedrijfswaarde/omzet | 31,4 x | 11,1 x | 1,93 x | 3,17 x | 0,84 x | 0,62 x | 0,42 x |
| Bedrijfswaarde/EBITDA | -47,6 x | -40,7 x | -7,12 x | - | -6,05 x | -13,1 x | 111 x |
| Bedrijfswaarde/FCF | -194 x | -68,9 x | -4,15 x | - | -12 x | 63 x | 8,11 x |
| FCF Yield | -0,52% | -1,45% | -24,1% | - | -8,33% | 1,59% | 12,3% |
| Price to Book | 12,5 x | 6,23 x | 1,6 x | - | 2,09 x | 2,9 x | 3,14 x |
| Aantal aandelen (in duizenden) | 768.381 | 843.413 | 856.765 | 939.549 | 943.380 | - | - |
| Referentieprijs 2 | 279,5 | 319,7 | 68,56 | 103,5 | 56,81 | 56,81 | 56,81 |
| Datum van publicatie | 8/03/21 | 28/03/22 | 17/03/23 | 19/03/24 | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Omzet 1 | 5.844 | 20.988 | 26.855 | 30.676 | 49.852 | 73.818 | 93.316 |
| EBITDA 1 | -3.856 | -5.742 | -7.295 | - | -6.902 | -3.490 | 356,1 |
| Bedrijfsresultaat (EBIT) 1 | -3.297 | -6.579 | -8.706 | -10.889 | -8.838 | -5.540 | -1.701 |
| Operationele Marge | -56,42% | -31,35% | -32,42% | -35,5% | -17,73% | -7,5% | -1,82% |
| Resultaat voor belastingen (EBT) 1 | -2.731 | -4.837 | -9.118 | -10.394 | -8.003 | -4.660 | -580,4 |
| Nettowinst (verlies) 1 | -2.732 | -4.863 | -9.139 | -10.376 | -7.872 | -4.724 | -517,7 |
| Nettomarge | -46,75% | -23,17% | -34,03% | -33,82% | -15,79% | -6,4% | -0,55% |
| WPA 2 | -7,240 | -5,920 | -10,67 | -11,92 | -8,453 | -5,454 | -1,732 |
| Free Cash Flow 1 | -945,8 | -3.394 | -12.508 | - | -3.481 | 723 | 4.862 |
| FCF-marge | -16,18% | -16,17% | -46,58% | - | -6,98% | 0,98% | 5,21% |
| Kasstroomconversie (ebitda) | - | - | - | - | - | - | 1.365,28% |
| Kasstroomconversie (nettowinst) | - | - | - | - | - | - | - |
| Dividend per aandeel 2 | - | - | - | - | - | - | - |
| Datum van publicatie | 8/03/21 | 28/03/22 | 17/03/23 | 19/03/24 | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: december | 2021 Q3 | 2021 Q4 | 2021 S2 | 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 | 5.720 | 8.556 | 14.276 | 7.455 | 7.436 | 6.823 | 5.140 | 4.033 | 5.063 | 8.530 | 13.050 | 6.147 | 10.654 | 12.183 | 16.044 | 13.059 |
| EBITDA | - | - | - | -1.768 | - | -2.025 | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | -1.803 | -2.430 | -4.232 | -1.920 | -2.091 | -2.177 | -2.517 | -2.585 | -3.090 | -3.161 | -2.053 | -2.366 | -2.536 | -2.697 | -2.250 | -1.762 |
| Operationele Marge | -31,52% | -28,4% | -29,65% | -25,76% | -28,12% | -31,9% | -48,97% | -64,1% | -61,04% | -37,06% | -15,73% | -38,48% | -23,8% | -22,14% | -14,03% | -13,49% |
| Resultaat voor belastingen (EBT) 1 | - | -1.261 | -2.856 | -1.698 | -2.686 | -2.358 | -2.376 | -2.332 | -2.845 | -3.883 | -1.334 | -1.849 | -2.193 | -2.237 | -1.696 | -1.413 |
| Nettowinst (verlies) 1 | - | -1.287 | -2.882 | -1.701 | -2.701 | -2.376 | -2.361 | -2.337 | -2.805 | -3.887 | -1.348 | -2.099 | -2.224 | -2.329 | -2.022 | -1.413 |
| Nettomarge | - | -15,04% | -20,19% | -22,81% | -36,32% | -34,82% | -45,93% | -57,94% | -55,4% | -45,57% | -10,33% | -34,15% | -20,87% | -19,12% | -12,6% | -10,82% |
| WPA 2 | -1,890 | -1,510 | - | -2,000 | -3,160 | -2,770 | -2,740 | -2,710 | -3,250 | -4,490 | -1,510 | -2,404 | -2,447 | -2,699 | -2,838 | - |
| Dividend per aandeel 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Datum van publicatie | 23/11/21 | 28/03/22 | 28/03/22 | 23/05/22 | 23/08/22 | 30/11/22 | 17/03/23 | 24/05/23 | 18/08/23 | 15/11/23 | 19/03/24 | - | - | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | - | - |
| Nettokaspositie 1 | 31.192 | 35.893 | 6.814 | - | 11.815 | 8.048 | 14.157 |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - |
| Free Cash Flow 1 | -946 | -3.394 | -12.508 | - | -3.481 | 723 | 4.862 |
| ROE (netto-inkomsten/eigen vermogen) | -19,8% | -12,7% | -23,1% | - | -24,3% | -17,7% | -6,76% |
| ROA (netto-inkomsten/totale activa) | -10,1% | -8,81% | -13,3% | - | -9,03% | -4,52% | -0,41% |
| Totale activa 1 | 26.979 | 55.179 | 68.571 | - | 87.205 | 104.460 | 126.181 |
| Nettoactief per aandeel 2 | 22,40 | 51,30 | 42,90 | - | 27,20 | 19,60 | 18,10 |
| Cashflow per aandeel 2 | -0,1900 | -1,330 | -9,610 | - | -7,120 | 2,590 | 5,510 |
| Capex 1 | 806 | 2.300 | 4.680 | - | 2.592 | 2.488 | 2.481 |
| Capex/omzet | 13,79% | 10,96% | 17,43% | - | 5,2% | 3,37% | 2,66% |
| Datum van publicatie | 8/03/21 | 28/03/22 | 17/03/23 | 19/03/24 | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
B
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
27
Laatste slotkoers
56,81
CNY
Gemiddelde koersdoel
94,93
CNY
Spread / Gemiddelde doel
+67,09%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -46,26% | 7,4 mld. | |
| -32,27% | 537 mld. | |
| -33,10% | 26,57 mld. | |
| -50,50% | 9,29 mld. | |
| -68,94% | 6,08 mld. | |
| -41,57% | 5,68 mld. | |
| 0,00% | 3,92 mld. | |
| -30,11% | 4,26 mld. | |
| -47,79% | 2,49 mld. | |
| -4,82% | 2,27 mld. |
- Beurs
- Aandelen
- Koers XPEV
- Financiën XPeng Inc.
