Beurs gesloten -
Hong Kong S.E.
10:08:07 03-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2,58
HKD
|
+1,98%
|
|
-5,15%
|
-33,68%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
56.441
|
65.556
|
45.493
|
34.000
|
29.275
|
19.336
|
-
|
-
|
Bedrijfswaarde
1 |
75.084
|
54.401
|
30.248
|
18.380
|
9.235
|
7.969
|
1.974
|
12.242
|
K/w-verhouding
|
4,39
x
|
6,07
x
|
4
x
|
3,32
x
|
-7,53
x
|
8,57
x
|
5,95
x
|
8,3
x
|
Dividendrendement
|
5,34%
|
1,31%
|
5,68%
|
7,58%
|
-
|
3,26%
|
5,02%
|
0,95%
|
Marktkapitalisatie/omzet
|
0,56
x
|
0,61
x
|
0,4
x
|
0,37
x
|
0,29
x
|
0,19
x
|
0,19
x
|
0,19
x
|
Bedrijfswaarde/omzet
|
0,74
x
|
0,5
x
|
0,27
x
|
0,2
x
|
0,09
x
|
0,08
x
|
0,02
x
|
0,12
x
|
Bedrijfswaarde/EBITDA
|
31,4
x
|
13,2
x
|
9,06
x
|
16,6
x
|
-6,66
x
|
-4,52
x
|
0,48
x
|
2,49
x
|
Bedrijfswaarde/FCF
|
-4,32
x
|
-12,6
x
|
13,8
x
|
7,68
x
|
1,06
x
|
-1,21
x
|
-0,27
x
|
-2,07
x
|
FCF Yield
|
-23,1%
|
-7,91%
|
7,26%
|
13%
|
94%
|
-83%
|
-368%
|
-48,4%
|
Price to Book
|
0,44
x
|
0,48
x
|
0,31
x
|
0,22
x
|
0,2
x
|
0,13
x
|
0,12
x
|
0,12
x
|
Aantal aandelen (in duizenden)
|
8.616.120
|
8.616.120
|
8.616.120
|
8.593.170
|
8.280.078
|
8.252.588
|
-
|
-
|
Referentieprijs
2 |
6,551
|
7,609
|
5,280
|
3,957
|
3,536
|
2,343
|
2,343
|
2,343
|
Datum van publicatie
|
30-03-20
|
29-03-21
|
29-03-22
|
29-03-23
|
28-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
101.087
|
107.964
|
113.008
|
92.663
|
99.315
|
100.098
|
100.453
|
101.688
|
EBITDA
1 |
2.394
|
4.134
|
3.339
|
1.108
|
-1.387
|
-1.763
|
4.101
|
4.911
|
Bedrijfsresultaat (EBIT)
1 |
-366
|
937
|
-579
|
-3.333
|
-6.597
|
-5.839
|
-1.511
|
-1.315
|
Operationele Marge
|
-0,36%
|
0,87%
|
-0,51%
|
-3,6%
|
-6,64%
|
-5,83%
|
-1,5%
|
-1,29%
|
Resultaat voor belastingen (EBT)
1 |
14.605
|
12.218
|
12.760
|
8.384
|
-6.385
|
3.034
|
4.233
|
2.887
|
Nettowinst (verlies)
1 |
12.858
|
10.792
|
11.387
|
10.265
|
-3.996
|
2.313
|
3.361
|
2.378
|
Nettomarge
|
12,72%
|
10%
|
10,08%
|
11,08%
|
-4,02%
|
2,31%
|
3,35%
|
2,34%
|
WPA
2 |
1,492
|
1,253
|
1,322
|
1,191
|
-0,4694
|
0,2734
|
0,3938
|
0,2822
|
Free Cash Flow
1 |
-17.362
|
-4.302
|
2.195
|
2.394
|
8.682
|
-6.613
|
-7.258
|
-5.928
|
FCF-marge
|
-17,18%
|
-3,98%
|
1,94%
|
2,58%
|
8,74%
|
-6,61%
|
-7,23%
|
-5,83%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
65,74%
|
216,06%
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
19,28%
|
23,32%
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,3500
|
0,1000
|
0,3000
|
0,3000
|
-
|
0,0763
|
0,1177
|
0,0223
|
Datum van publicatie
|
30-03-20
|
29-03-21
|
29-03-22
|
29-03-23
|
28-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2023 S1
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
|
52.640
|
50.576
|
57.388
|
69.856
|
-
|
-
|
43.152
|
-
|
-
|
44.309
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
868
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
1,51%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
8.671
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
7.774
|
-
|
-
|
-
|
2.758
|
-
|
-
|
-
|
1.270
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
13,55%
|
-
|
-
|
-
|
6,39%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
1 |
0,5100
|
0,3503
|
0,9023
|
1,002
|
0,1600
|
0,1600
|
0,3201
|
0,3200
|
0,3200
|
0,6417
|
0,1479
|
0,0900
|
0,1200
|
0,1200
|
0,1100
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
30-03-20
|
28-08-20
|
29-03-21
|
26-08-21
|
29-09-22
|
29-03-22
|
29-03-22
|
29-09-22
|
29-08-22
|
29-08-22
|
28-08-23
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
18.643
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
11.155
|
15.245
|
15.620
|
20.040
|
11.367
|
17.362
|
7.094
|
Hefboom (schuld/ebitda)
|
7,787
x
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-17.362
|
-4.302
|
2.195
|
2.394
|
8.682
|
-6.613
|
-7.259
|
-5.928
|
ROE (netto-inkomsten/eigen vermogen)
|
10,4%
|
8,19%
|
8%
|
6,77%
|
-2,59%
|
0,97%
|
2,07%
|
1,51%
|
ROA (netto-inkomsten/totale activa)
|
5,16%
|
3,67%
|
3,6%
|
3,16%
|
-1,21%
|
0,06%
|
0,44%
|
0,65%
|
Totale activa
1 |
249.259
|
294.260
|
316.306
|
325.058
|
330.357
|
3.947.108
|
759.571
|
363.431
|
Nettoactief per aandeel
2 |
14,80
|
15,80
|
17,10
|
18,10
|
17,90
|
18,50
|
18,80
|
18,90
|
Cashflow per aandeel
2 |
-1,340
|
0,1400
|
1,030
|
0,7600
|
1,000
|
-0,2800
|
-0,1000
|
0,4700
|
Capex
1 |
5.807
|
4.039
|
6.648
|
4.168
|
9.699
|
6.263
|
5.815
|
6.500
|
Capex/omzet
|
5,74%
|
3,74%
|
5,88%
|
4,5%
|
9,77%
|
6,26%
|
5,79%
|
6,39%
|
Datum van publicatie
|
30-03-20
|
29-03-21
|
29-03-22
|
29-03-23
|
28-03-24
|
-
|
-
|
-
|
Laatste slotkoers
2,343
CNY Gemiddelde koersdoel
3,431
CNY Spread / Gemiddelde doel +46,43% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -33,68% | 2,67 mld. | | +28,97% | 291 mld. | | +6,78% | 72,76 mld. | | +3,00% | 67,67 mld. | | -6,61% | 63,63 mld. | | +20,43% | 54,27 mld. | | +26,70% | 51,31 mld. | | -0,57% | 48,43 mld. | | +21,74% | 40,52 mld. | | +24,32% | 39,72 mld. |
Auto- en vrachtwagenfabrikanten - Andere
|