Beurs gesloten -
Hong Kong S.E.
10:08:05 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
3,64
HKD
|
-0,82%
|
|
+3,41%
|
+43,31%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
38.394
|
26.906
|
38.455
|
21.439
|
15.603
|
22.360
|
-
|
-
|
Bedrijfswaarde
1 |
79.808
|
91.017
|
122.529
|
105.572
|
101.650
|
104.896
|
109.771
|
96.350
|
K/w-verhouding
|
7,38
x
|
4,47
x
|
5,65
x
|
4,66
x
|
3,52
x
|
5
x
|
4,64
x
|
4,61
x
|
Dividendrendement
|
4,16%
|
6,85%
|
5,43%
|
6,88%
|
8,66%
|
6,05%
|
6,94%
|
7%
|
Marktkapitalisatie/omzet
|
1,02
x
|
0,63
x
|
0,77
x
|
0,57
x
|
0,49
x
|
0,71
x
|
0,69
x
|
0,71
x
|
Bedrijfswaarde/omzet
|
2,12
x
|
2,12
x
|
2,46
x
|
2,83
x
|
3,17
x
|
3,32
x
|
3,41
x
|
3,05
x
|
Bedrijfswaarde/EBITDA
|
7,28
x
|
7,08
x
|
8,15
x
|
8,22
x
|
7,92
x
|
8,17
x
|
8,16
x
|
7,14
x
|
Bedrijfswaarde/FCF
|
-9,83
x
|
-5,95
x
|
-33
x
|
36,7
x
|
-
|
146
x
|
108
x
|
-
|
FCF Yield
|
-10,2%
|
-16,8%
|
-3,03%
|
2,72%
|
-
|
0,68%
|
0,92%
|
-
|
Price to Book
|
1,06
x
|
0,58
x
|
0,82
x
|
0,42
x
|
0,32
x
|
0,42
x
|
0,39
x
|
0,37
x
|
Aantal aandelen (in duizenden)
|
6.142.975
|
6.142.975
|
6.142.975
|
6.142.975
|
6.142.975
|
6.142.975
|
-
|
-
|
Referentieprijs
2 |
6,250
|
4,380
|
6,260
|
3,490
|
2,540
|
3,640
|
3,640
|
3,640
|
Datum van publicatie
|
18-03-20
|
11-03-21
|
15-03-22
|
30-03-23
|
27-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
37.558
|
42.926
|
49.895
|
37.321
|
32.090
|
31.581
|
32.231
|
31.626
|
EBITDA
1 |
10.957
|
12.852
|
15.027
|
12.842
|
12.828
|
12.844
|
13.454
|
13.500
|
Bedrijfsresultaat (EBIT)
1 |
9.827
|
11.447
|
13.227
|
10.600
|
10.516
|
10.572
|
11.082
|
11.211
|
Operationele Marge
|
26,17%
|
26,67%
|
26,51%
|
28,4%
|
32,77%
|
33,48%
|
34,38%
|
35,45%
|
Resultaat voor belastingen (EBT)
1 |
8.264
|
9.387
|
10.321
|
7.263
|
7.124
|
7.186
|
7.483
|
7.648
|
Nettowinst (verlies)
1 |
5.203
|
6.016
|
6.804
|
4.602
|
4.429
|
4.465
|
4.823
|
4.701
|
Nettomarge
|
13,85%
|
14,01%
|
13,64%
|
12,33%
|
13,8%
|
14,14%
|
14,96%
|
14,87%
|
WPA
2 |
0,8470
|
0,9793
|
1,108
|
0,7491
|
0,7210
|
0,7283
|
0,7850
|
0,7896
|
Free Cash Flow
1 |
-8.117
|
-15.308
|
-3.711
|
2.874
|
-
|
717
|
1.013
|
-
|
FCF-marge
|
-21,61%
|
-35,66%
|
-7,44%
|
7,7%
|
-
|
2,27%
|
3,14%
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
22,38%
|
-
|
5,58%
|
7,53%
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
62,46%
|
-
|
16,06%
|
21,01%
|
-
|
Dividend per aandeel
2 |
0,2600
|
0,3000
|
0,3400
|
0,2400
|
0,2200
|
0,2200
|
0,2525
|
0,2547
|
Datum van publicatie
|
18-03-20
|
11-03-21
|
15-03-22
|
30-03-23
|
27-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2023 S2
|
---|
Omzet
1 |
18.377
|
26.495
|
15.793
|
EBITDA
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
5.716
|
-
|
4.324
|
Operationele Marge
|
31,1%
|
-
|
27,38%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
3.029
|
-
|
1.644
|
Nettomarge
|
16,48%
|
-
|
10,41%
|
WPA
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
Datum van publicatie
|
13-08-20
|
12-08-21
|
27-03-24
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
41.415
|
64.111
|
84.074
|
84.133
|
86.047
|
82.536
|
87.411
|
73.989
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,78
x
|
4,989
x
|
5,595
x
|
6,552
x
|
6,708
x
|
6,426
x
|
6,497
x
|
5,481
x
|
Free Cash Flow
1 |
-8.117
|
-15.308
|
-3.711
|
2.874
|
-
|
717
|
1.013
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
14,8%
|
14,8%
|
14,1%
|
8,97%
|
9,27%
|
8,72%
|
8,54%
|
8,37%
|
ROA (netto-inkomsten/totale activa)
|
4,85%
|
4,34%
|
3,8%
|
2,36%
|
2,33%
|
2,4%
|
2,53%
|
2,39%
|
Totale activa
1 |
107.236
|
138.768
|
179.211
|
195.411
|
189.891
|
186.057
|
190.615
|
196.711
|
Nettoactief per aandeel
2 |
5,910
|
7,490
|
7,610
|
8,270
|
7,840
|
8,670
|
9,220
|
9,780
|
Cashflow per aandeel
2 |
-1,210
|
-1,330
|
-0,2500
|
0,6500
|
-
|
1,750
|
1,750
|
1,850
|
Capex
1 |
6.646
|
7.122
|
8.588
|
5.468
|
-
|
5.879
|
4.064
|
3.930
|
Capex/omzet
|
17,7%
|
16,59%
|
17,21%
|
14,65%
|
-
|
18,62%
|
12,61%
|
12,43%
|
Datum van publicatie
|
18-03-20
|
11-03-21
|
15-03-22
|
30-03-23
|
27-03-24
|
-
|
-
|
-
|
Laatste slotkoers
3,64
HKD Gemiddelde koersdoel
3,79
HKD Spread / Gemiddelde doel +4,12% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +43,31% | 2,86 mld. | | -25,71% | 79,58 mld. | | +56,89% | 78,59 mld. | | -.--% | 51,55 mld. | | +3,08% | 48,75 mld. | | -2,41% | 40,8 mld. | | +23,89% | 37,73 mld. | | +1,07% | 34,78 mld. | | -15,40% | 28,1 mld. | | -7,45% | 24,25 mld. |
Multiline-Nutsvoorzieningen
|