Beurs gesloten -
Hong Kong S.E.
10:08:05 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
0,69
HKD
|
-2,82%
|
|
-9,21%
|
-8,00%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
71.441
|
45.468
|
30.579
|
22.369
|
10.125
|
9.315
|
-
|
-
|
Bedrijfswaarde
1 |
158.044
|
110.696
|
113.346
|
111.386
|
10.125
|
109.780
|
102.028
|
109.662
|
K/w-verhouding
|
9,98
x
|
9,45
x
|
5,31
x
|
9,47
x
|
-1,34
x
|
6
x
|
4,41
x
|
3,78
x
|
Dividendrendement
|
3,79%
|
7,28%
|
4,98%
|
6,55%
|
-
|
6,27%
|
5,68%
|
5,62%
|
Marktkapitalisatie/omzet
|
1,5
x
|
0,63
x
|
0,28
x
|
0,24
x
|
0,13
x
|
0,12
x
|
0,12
x
|
0,12
x
|
Bedrijfswaarde/omzet
|
3,32
x
|
1,54
x
|
1,02
x
|
1,18
x
|
0,13
x
|
1,44
x
|
1,35
x
|
1,43
x
|
Bedrijfswaarde/EBITDA
|
16,3
x
|
8,36
x
|
7,79
x
|
14,5
x
|
3,1
x
|
25,6
x
|
19
x
|
19,4
x
|
Bedrijfswaarde/FCF
|
7,32
x
|
3,08
x
|
27,6
x
|
119
x
|
-
|
-11,5
x
|
7,3
x
|
22,6
x
|
FCF Yield
|
13,7%
|
32,5%
|
3,62%
|
0,84%
|
-
|
-8,72%
|
13,7%
|
4,42%
|
Price to Book
|
1,66
x
|
0,82
x
|
0,5
x
|
0,41
x
|
-
|
0,21
x
|
0,21
x
|
0,21
x
|
Aantal aandelen (in duizenden)
|
11.769.524
|
12.736.243
|
12.688.342
|
13.314.993
|
13.499.588
|
13.499.588
|
-
|
-
|
Referentieprijs
2 |
6,070
|
3,570
|
2,410
|
1,680
|
0,7500
|
0,6900
|
0,6900
|
0,6900
|
Datum van publicatie
|
25-03-20
|
23-03-21
|
29-03-22
|
28-03-23
|
27-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
47.605
|
71.669
|
110.659
|
94.623
|
78.477
|
76.455
|
75.395
|
76.950
|
EBITDA
1 |
9.685
|
13.244
|
14.551
|
7.684
|
3.269
|
4.288
|
5.372
|
5.653
|
Bedrijfsresultaat (EBIT)
1 |
9.221
|
12.469
|
13.984
|
7.108
|
2.374
|
5.015
|
5.194
|
5.487
|
Operationele Marge
|
19,37%
|
17,4%
|
12,64%
|
7,51%
|
3,03%
|
6,56%
|
6,89%
|
7,13%
|
Resultaat voor belastingen (EBT)
1 |
14.081
|
11.509
|
15.622
|
11.125
|
-3.048
|
3.849
|
4.184
|
5.243
|
Nettowinst (verlies)
1 |
7.085
|
4.632
|
5.763
|
2.262
|
-7.475
|
1.610
|
2.068
|
2.365
|
Nettomarge
|
14,88%
|
6,46%
|
5,21%
|
2,39%
|
-9,53%
|
2,11%
|
2,74%
|
3,07%
|
WPA
2 |
0,6081
|
0,3778
|
0,4535
|
0,1774
|
-0,5595
|
0,1150
|
0,1563
|
0,1823
|
Free Cash Flow
1 |
21.595
|
35.936
|
4.100
|
938,1
|
-
|
-9.574
|
13.968
|
4.843
|
FCF-marge
|
45,36%
|
50,14%
|
3,7%
|
0,99%
|
-
|
-12,52%
|
18,53%
|
6,29%
|
Kasstroomconversie (ebitda)
|
222,97%
|
271,35%
|
28,17%
|
12,21%
|
-
|
-
|
260,02%
|
85,67%
|
Kasstroomconversie (nettowinst)
|
304,82%
|
775,9%
|
71,14%
|
41,47%
|
-
|
-
|
675,55%
|
204,74%
|
Dividend per aandeel
2 |
0,2300
|
0,2600
|
0,1200
|
0,1100
|
-
|
0,0433
|
0,0392
|
0,0388
|
Datum van publicatie
|
25-03-20
|
23-03-21
|
29-03-22
|
28-03-23
|
27-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Omzet
1 |
31.419
|
13.563
|
57.233
|
34.247
|
75.695
|
32.639
|
61.849
|
28.922
|
49.384
|
29.915
|
47.337
|
30.002
|
45.004
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
3.658
|
10.249
|
3.583
|
3.510
|
1.368
|
997,9
|
1.986
|
2.763
|
2.610
|
3.915
|
Operationele Marge
|
-
|
-
|
-
|
10,68%
|
13,54%
|
10,98%
|
5,68%
|
4,73%
|
2,02%
|
6,64%
|
5,84%
|
8,7%
|
8,7%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-72,55
|
294,5
|
-
|
-
|
Nettowinst (verlies)
1 |
-
|
-
|
-
|
-
|
-
|
2.919
|
-
|
-
|
-
|
-33,57
|
141,9
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
8,94%
|
-
|
-
|
-
|
-0,11%
|
0,3%
|
-
|
-
|
WPA
2 |
-
|
-
|
-
|
-
|
-
|
0,2299
|
-0,0535
|
0,0350
|
-0,5947
|
0,0160
|
0,0325
|
0,0540
|
0,0860
|
Dividend per aandeel
|
-
|
0,1200
|
-
|
0,1200
|
-
|
0,0900
|
0,0200
|
0,0150
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
25-03-20
|
25-08-20
|
23-03-21
|
24-08-21
|
29-03-22
|
30-08-22
|
28-03-23
|
29-08-23
|
27-03-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
86.603
|
65.227
|
82.767
|
89.017
|
-
|
100.465
|
92.714
|
100.348
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
8,942
x
|
4,925
x
|
5,688
x
|
11,58
x
|
-
|
23,43
x
|
17,26
x
|
17,75
x
|
Free Cash Flow
1 |
21.595
|
35.936
|
4.100
|
938
|
-
|
-9.574
|
13.968
|
4.843
|
ROE (netto-inkomsten/eigen vermogen)
|
17,2%
|
15,2%
|
9,7%
|
4,07%
|
-
|
3,42%
|
4,72%
|
4,65%
|
ROA (netto-inkomsten/totale activa)
|
2,16%
|
1,95%
|
1,17%
|
0,48%
|
-
|
0,56%
|
0,72%
|
0,76%
|
Totale activa
1 |
328.186
|
236.934
|
491.343
|
475.246
|
-
|
290.024
|
287.166
|
311.231
|
Nettoactief per aandeel
2 |
3,670
|
4,380
|
4,840
|
4,070
|
-
|
3,250
|
3,310
|
3,240
|
Cashflow per aandeel
2 |
1,880
|
3,050
|
0,4300
|
0,1600
|
-
|
0,4800
|
0,5800
|
0,6200
|
Capex
1 |
1.185
|
1.420
|
1.360
|
1.095
|
-
|
1.159
|
1.198
|
1.244
|
Capex/omzet
|
2,49%
|
1,98%
|
1,23%
|
1,16%
|
-
|
1,52%
|
1,59%
|
1,62%
|
Datum van publicatie
|
25-03-20
|
23-03-21
|
29-03-22
|
28-03-23
|
27-03-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
0,69
HKD Gemiddelde koersdoel
0,8829
HKD Spread / Gemiddelde doel +27,96% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -8,00% | 1,19 mld. | | -10,83% | 26,36 mld. | | +1,43% | 25,9 mld. | | +12,29% | 24,19 mld. | | +35,85% | 21,26 mld. | | +7,12% | 20,63 mld. | | -3,28% | 18,43 mld. | | +3,23% | 16,74 mld. | | +34,62% | 16,42 mld. | | +1,04% | 15,04 mld. |
andere onroerend goed ontwikkeling & transacties
|