Beurs gesloten -
Hong Kong S.E.
10:08:17 17-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
4,46
HKD
|
+1,13%
|
|
-0,22%
|
+19,25%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
232.169
|
146.451
|
365.593
|
362.387
|
467.705
|
514.534
|
-
|
-
|
Bedrijfswaarde
1 |
328.918
|
207.348
|
349.281
|
311.076
|
398.410
|
436.168
|
433.055
|
416.660
|
K/w-verhouding
|
11,5
x
|
6,96
x
|
6,83
x
|
9,04
x
|
10,3
x
|
11,4
x
|
10,5
x
|
9,77
x
|
Dividendrendement
|
3,96%
|
5,79%
|
8,02%
|
-
|
6,86%
|
6,32%
|
7,07%
|
7,84%
|
Marktkapitalisatie/omzet
|
0,62
x
|
0,37
x
|
0,83
x
|
0,76
x
|
0,92
x
|
0,94
x
|
0,89
x
|
0,86
x
|
Bedrijfswaarde/omzet
|
0,88
x
|
0,53
x
|
0,79
x
|
0,65
x
|
0,78
x
|
0,8
x
|
0,75
x
|
0,7
x
|
Bedrijfswaarde/EBITDA
|
2,81
x
|
1,74
x
|
2,82
x
|
2,5
x
|
3,11
x
|
3,04
x
|
2,89
x
|
2,7
x
|
Bedrijfswaarde/FCF
|
15,2
x
|
4,37
x
|
6,63
x
|
6,58
x
|
8,01
x
|
12,3
x
|
10,2
x
|
8,32
x
|
FCF Yield
|
6,6%
|
22,9%
|
15,1%
|
15,2%
|
12,5%
|
8,12%
|
9,83%
|
12%
|
Price to Book
|
0,66
x
|
0,4
x
|
0,42
x
|
-
|
0,7
x
|
0,84
x
|
0,82
x
|
0,79
x
|
Aantal aandelen (in duizenden)
|
80.932.368
|
80.932.368
|
91.507.139
|
91.507.139
|
91.507.139
|
91.507.139
|
-
|
-
|
Referentieprijs
2 |
2,869
|
1,810
|
2,119
|
2,711
|
3,399
|
4,129
|
4,129
|
4,129
|
Datum van publicatie
|
24-03-20
|
09-03-21
|
17-03-22
|
22-03-23
|
04-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
375.734
|
393.561
|
439.552
|
474.967
|
507.843
|
544.973
|
575.035
|
598.514
|
EBITDA
1 |
117.215
|
118.880
|
123.912
|
124.436
|
128.247
|
143.663
|
149.649
|
154.540
|
Bedrijfsresultaat (EBIT)
1 |
29.070
|
28.640
|
30.947
|
41.304
|
42.569
|
41.911
|
44.716
|
52.636
|
Operationele Marge
|
7,74%
|
7,28%
|
7,04%
|
8,7%
|
8,38%
|
7,69%
|
7,78%
|
8,79%
|
Resultaat voor belastingen (EBT)
1 |
27.034
|
27.387
|
33.864
|
35.714
|
39.204
|
42.574
|
46.822
|
50.551
|
Nettowinst (verlies)
1 |
20.517
|
20.850
|
25.948
|
27.593
|
30.446
|
33.203
|
36.191
|
39.018
|
Nettomarge
|
5,46%
|
5,3%
|
5,9%
|
5,81%
|
6%
|
6,09%
|
6,29%
|
6,52%
|
WPA
2 |
0,2500
|
0,2600
|
0,3100
|
0,3000
|
0,3300
|
0,3618
|
0,3946
|
0,4226
|
Free Cash Flow
1 |
21.700
|
47.460
|
52.686
|
47.270
|
49.761
|
35.426
|
42.559
|
50.109
|
FCF-marge
|
5,78%
|
12,06%
|
11,99%
|
9,95%
|
9,8%
|
6,5%
|
7,4%
|
8,37%
|
Kasstroomconversie (ebitda)
|
18,51%
|
39,92%
|
42,52%
|
37,99%
|
38,8%
|
24,66%
|
28,44%
|
32,42%
|
Kasstroomconversie (nettowinst)
|
105,77%
|
227,63%
|
203,04%
|
171,31%
|
163,44%
|
106,7%
|
117,6%
|
128,43%
|
Dividend per aandeel
2 |
0,1136
|
0,1048
|
0,1700
|
-
|
0,2332
|
0,2608
|
0,2919
|
0,3237
|
Datum van publicatie
|
24-03-20
|
09-03-21
|
17-03-22
|
22-03-23
|
04-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Omzet
1 |
185.246
|
193.803
|
199.758
|
219.237
|
110.311
|
220.315
|
119.629
|
122.690
|
242.319
|
118.663
|
120.466
|
239.129
|
-
|
130.076
|
260.664
|
123.590
|
126.740
|
249.164
|
273.294
|
265.650
|
EBITDA
1 |
53.928
|
63.154
|
55.726
|
66.348
|
27.564
|
57.564
|
32.361
|
37.487
|
69.848
|
30.610
|
29.901
|
60.511
|
-
|
39.472
|
73.300
|
32.302
|
33.530
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
9.126
|
18.978
|
9.662
|
21.251
|
2.693
|
9.696
|
-
|
14.001
|
23.113
|
-
|
3.110
|
10.314
|
-
|
15.506
|
25.508
|
8.329
|
5.838
|
15.375
|
26.954
|
13.100
|
Operationele Marge
|
4,93%
|
9,79%
|
4,84%
|
9,69%
|
2,44%
|
4,4%
|
-
|
11,41%
|
9,54%
|
-
|
2,58%
|
4,31%
|
-
|
11,92%
|
9,79%
|
6,74%
|
4,61%
|
6,17%
|
9,86%
|
4,93%
|
Resultaat voor belastingen (EBT)
1 |
8.516
|
18.246
|
9.141
|
23.415
|
-
|
10.449
|
-
|
-
|
-
|
-
|
3.883
|
11.789
|
-
|
-
|
-
|
8.834
|
13.025
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
6.608
|
13.949
|
6.901
|
17.743
|
2.621
|
8.205
|
7.223
|
11.068
|
18.291
|
6.252
|
3.050
|
9.302
|
-
|
12.169
|
20.153
|
6.948
|
3.345
|
-
|
-
|
-
|
Nettomarge
|
3,57%
|
7,2%
|
3,45%
|
8,09%
|
2,38%
|
3,72%
|
6,04%
|
9,02%
|
7,55%
|
5,27%
|
2,53%
|
3,89%
|
-
|
9,36%
|
7,73%
|
5,62%
|
2,64%
|
-
|
-
|
-
|
WPA
|
0,0780
|
0,1720
|
0,0880
|
0,2200
|
-
|
0,0900
|
-
|
-
|
-
|
-
|
-
|
0,1000
|
0,0900
|
0,1300
|
0,2200
|
-
|
-
|
0,1100
|
0,2400
|
0,1200
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
24-03-20
|
18-08-20
|
09-03-21
|
10-08-21
|
17-03-22
|
17-03-22
|
20-04-22
|
16-08-22
|
16-08-22
|
20-10-22
|
22-03-23
|
22-03-23
|
20-04-23
|
08-08-23
|
08-08-23
|
20-10-23
|
04-03-24
|
04-03-24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
96.749
|
60.897
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
16.312
|
51.311
|
69.295
|
78.366
|
81.479
|
97.874
|
Hefboom (schuld/ebitda)
|
0,8254
x
|
0,5123
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
21.700
|
47.460
|
52.686
|
47.270
|
49.761
|
35.427
|
42.559
|
50.109
|
ROE (netto-inkomsten/eigen vermogen)
|
5,9%
|
5,82%
|
6,55%
|
6,41%
|
6,9%
|
7,29%
|
7,94%
|
8,16%
|
ROA (netto-inkomsten/totale activa)
|
3%
|
2,94%
|
3,51%
|
-
|
3,71%
|
3,94%
|
4,24%
|
4,52%
|
Totale activa
1 |
683.262
|
709.111
|
738.666
|
-
|
821.746
|
842.299
|
852.658
|
863.358
|
Nettoactief per aandeel
2 |
4,360
|
4,490
|
5,080
|
-
|
4,840
|
4,900
|
5,020
|
5,200
|
Cashflow per aandeel
2 |
1,390
|
1,630
|
1,630
|
-
|
1,510
|
1,480
|
1,530
|
1,580
|
Capex
1 |
77.600
|
84.800
|
84.847
|
89.949
|
88.862
|
95.158
|
93.970
|
92.426
|
Capex/omzet
|
20,65%
|
21,55%
|
19,3%
|
18,94%
|
17,5%
|
17,46%
|
16,34%
|
15,44%
|
Datum van publicatie
|
24-03-20
|
09-03-21
|
17-03-22
|
22-03-23
|
04-03-24
|
-
|
-
|
-
|
Laatste slotkoers
4,129
CNY Gemiddelde koersdoel
5,016
CNY Spread / Gemiddelde doel +21,48% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +19,25% | 71,25 mld. | | +14,74% | 208 mld. | | +1,15% | 118 mld. | | -11,90% | 82,11 mld. | | +4,19% | 61,45 mld. | | -5,94% | 50,52 mld. | | -29,76% | 39,32 mld. | | -18,02% | 38,12 mld. | | -10,37% | 31,35 mld. | | +4,91% | 31,23 mld. |
andere geintegreerde telecommunicatiediensten
|