Beurs gesloten -
Hong Kong S.E.
10:09:05 07-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
8,05
HKD
|
+5,23%
|
|
+12,90%
|
+35,98%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
35.407
|
52.555
|
119.176
|
120.114
|
117.929
|
120.220
|
-
|
-
|
Bedrijfswaarde
1 |
110.095
|
138.100
|
210.983
|
220.255
|
229.167
|
251.614
|
263.826
|
273.316
|
K/w-verhouding
|
8,19
x
|
11,1
x
|
19,4
x
|
14,4
x
|
-
|
7,57
x
|
6,58
x
|
6,06
x
|
Dividendrendement
|
2,44%
|
1,8%
|
0,99%
|
1,39%
|
-
|
3,27%
|
3,84%
|
4,31%
|
Marktkapitalisatie/omzet
|
1,29
x
|
1,83
x
|
3,2
x
|
3,01
x
|
3,13
x
|
2,98
x
|
2,63
x
|
2,47
x
|
Bedrijfswaarde/omzet
|
4
x
|
4,82
x
|
5,67
x
|
5,53
x
|
6,09
x
|
6,24
x
|
5,77
x
|
5,61
x
|
Bedrijfswaarde/EBITDA
|
6,26
x
|
7,76
x
|
10,1
x
|
11,9
x
|
12,1
x
|
9,52
x
|
8,63
x
|
8,23
x
|
Bedrijfswaarde/FCF
|
61,4
x
|
-17,4
x
|
-229
x
|
30,2
x
|
-45,6
x
|
-23,4
x
|
-34,3
x
|
36,1
x
|
FCF Yield
|
1,63%
|
-5,75%
|
-0,44%
|
3,31%
|
-2,19%
|
-4,26%
|
-2,92%
|
2,77%
|
Price to Book
|
0,58
x
|
0,91
x
|
1,89
x
|
1,03
x
|
-
|
0,82
x
|
0,74
x
|
0,67
x
|
Aantal aandelen (in duizenden)
|
8.036.389
|
8.036.389
|
8.036.389
|
8.381.963
|
8.371.628
|
8.359.816
|
-
|
-
|
Referentieprijs
2 |
4,406
|
6,540
|
14,83
|
8,426
|
5,381
|
7,468
|
7,468
|
7,468
|
Datum van publicatie
|
27-03-20
|
30-03-21
|
30-03-22
|
29-03-23
|
27-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
27.541
|
28.667
|
37.195
|
39.863
|
37.642
|
40.333
|
45.723
|
48.695
|
EBITDA
1 |
17.580
|
17.791
|
20.853
|
18.454
|
18.866
|
26.423
|
30.566
|
33.199
|
Bedrijfsresultaat (EBIT)
1 |
9.946
|
10.056
|
12.558
|
7.686
|
8.158
|
14.004
|
16.636
|
17.723
|
Operationele Marge
|
36,11%
|
35,08%
|
33,76%
|
19,28%
|
21,67%
|
34,72%
|
36,38%
|
36,4%
|
Resultaat voor belastingen (EBT)
1 |
6.450
|
6.922
|
8.756
|
7.638
|
8.239
|
11.135
|
13.054
|
14.148
|
Nettowinst (verlies)
1 |
4.325
|
4.726
|
6.159
|
5.112
|
6.249
|
8.377
|
9.630
|
10.451
|
Nettomarge
|
15,7%
|
16,49%
|
16,56%
|
12,82%
|
16,6%
|
20,77%
|
21,06%
|
21,46%
|
WPA
2 |
0,5382
|
0,5881
|
0,7663
|
0,5863
|
-
|
0,9858
|
1,134
|
1,231
|
Free Cash Flow
1 |
1.792
|
-7.942
|
-921,4
|
7.286
|
-5.022
|
-10.730
|
-7.691
|
7.563
|
FCF-marge
|
6,51%
|
-27,7%
|
-2,48%
|
18,28%
|
-13,34%
|
-26,6%
|
-16,82%
|
15,53%
|
Kasstroomconversie (ebitda)
|
10,19%
|
-
|
-
|
39,48%
|
-
|
-
|
-
|
22,78%
|
Kasstroomconversie (nettowinst)
|
41,43%
|
-
|
-
|
142,53%
|
-
|
-
|
-
|
72,37%
|
Dividend per aandeel
2 |
0,1076
|
0,1176
|
0,1470
|
0,1171
|
-
|
0,2444
|
0,2869
|
0,3216
|
Datum van publicatie
|
27-03-20
|
30-03-21
|
30-03-22
|
29-03-23
|
27-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 S2
|
2023 S1
|
---|
Omzet
|
13.503
|
14.218
|
14.449
|
17.877
|
-
|
19.319
|
-
|
-
|
21.662
|
-
|
18.199
|
19.847
|
EBITDA
|
7.709
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
3.830
|
6.338
|
3.718
|
8.109
|
-
|
4.448
|
-
|
-
|
8.196
|
-
|
3.707
|
8.616
|
Operationele Marge
|
28,36%
|
44,58%
|
25,73%
|
45,36%
|
-
|
23,03%
|
-
|
-
|
37,84%
|
-
|
20,37%
|
43,41%
|
Resultaat voor belastingen (EBT)
|
2.066
|
4.594
|
2.327
|
6.375
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
1.117
|
3.210
|
1.517
|
4.420
|
1.101
|
-
|
2.258
|
1.958
|
4.216
|
1.146
|
-
|
-
|
Nettomarge
|
8,27%
|
22,58%
|
10,5%
|
24,73%
|
-
|
-
|
-
|
-
|
19,46%
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
0,1176
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27-03-20
|
11-08-20
|
30-03-21
|
27-08-21
|
30-03-22
|
30-03-22
|
27-04-22
|
23-08-22
|
23-08-22
|
27-10-22
|
29-03-23
|
29-08-23
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
74.688
|
85.544
|
91.807
|
100.141
|
111.239
|
131.393
|
143.605
|
153.095
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,249
x
|
4,808
x
|
4,403
x
|
5,426
x
|
5,896
x
|
4,973
x
|
4,698
x
|
4,611
x
|
Free Cash Flow
1 |
1.792
|
-7.942
|
-921
|
7.286
|
-5.022
|
-10.731
|
-7.691
|
7.563
|
ROE (netto-inkomsten/eigen vermogen)
|
7,38%
|
8,55%
|
10,2%
|
7,18%
|
9,12%
|
10,9%
|
11,1%
|
11,5%
|
ROA (netto-inkomsten/totale activa)
|
2,85%
|
2,85%
|
3,37%
|
2,29%
|
2,76%
|
3,57%
|
3,73%
|
3,74%
|
Totale activa
1 |
151.651
|
166.044
|
182.571
|
223.591
|
226.276
|
234.678
|
257.876
|
279.074
|
Nettoactief per aandeel
2 |
7,550
|
7,180
|
7,830
|
8,180
|
-
|
9,060
|
10,10
|
11,20
|
Cashflow per aandeel
2 |
1,560
|
1,530
|
2,080
|
3,540
|
-
|
2,860
|
2,760
|
3,720
|
Capex
1 |
11.787
|
20.215
|
17.676
|
22.320
|
18.906
|
30.427
|
34.071
|
28.199
|
Capex/omzet
|
42,8%
|
70,52%
|
47,52%
|
55,99%
|
50,23%
|
75,44%
|
74,52%
|
57,91%
|
Datum van publicatie
|
27-03-20
|
30-03-21
|
30-03-22
|
29-03-23
|
27-03-24
|
-
|
-
|
-
|
Laatste slotkoers
7,468
CNY Gemiddelde koersdoel
7,682
CNY Spread / Gemiddelde doel +2,87% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +35,98% | 16,59 mld. | | +7,09% | 18,48 mld. | | +11,63% | 3,07 mld. | | +6,21% | 2,67 mld. | | +17,42% | 2,37 mld. | | +15,34% | 1,57 mld. | | +10,26% | 1,52 mld. | | +15,10% | 1,32 mld. | | -14,67% | 1,06 mld. | | -14,79% | 1,03 mld. |
windenergie voorzieningen
|