Vertraagde tijd
Hong Kong S.E.
05:59:19 20-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
16,16
HKD
|
+0,37%
|
|
-7,34%
|
+22,61%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
20.261
|
72.372
|
112.855
|
63.939
|
56.223
|
53.198
|
-
|
-
|
Bedrijfswaarde
1 |
21.958
|
73.172
|
113.840
|
72.882
|
63.185
|
63.841
|
62.752
|
60.773
|
K/w-verhouding
|
12,4
x
|
33,9
x
|
32,6
x
|
16,8
x
|
9,66
x
|
9,57
x
|
7,78
x
|
6,7
x
|
Dividendrendement
|
-
|
0,55%
|
-
|
-
|
3,17%
|
3,38%
|
3,92%
|
4,7%
|
Marktkapitalisatie/omzet
|
4,22
x
|
11,6
x
|
13
x
|
4,14
x
|
2,61
x
|
2,16
x
|
1,73
x
|
1,55
x
|
Bedrijfswaarde/omzet
|
4,57
x
|
11,7
x
|
13,1
x
|
4,71
x
|
2,94
x
|
2,59
x
|
2,05
x
|
1,77
x
|
Bedrijfswaarde/EBITDA
|
18,7
x
|
32,3
x
|
37,7
x
|
21,1
x
|
11,7
x
|
9,96
x
|
8,07
x
|
6,47
x
|
Bedrijfswaarde/FCF
|
-28,3
x
|
-308
x
|
-35,7
x
|
-9,24
x
|
-17,4
x
|
-38
x
|
72,9
x
|
36,5
x
|
FCF Yield
|
-3,53%
|
-0,32%
|
-2,8%
|
-10,8%
|
-5,73%
|
-2,63%
|
1,37%
|
2,74%
|
Price to Book
|
1,84
x
|
7,41
x
|
5,87
x
|
2,55
x
|
1,2
x
|
1,36
x
|
1,22
x
|
1,06
x
|
Aantal aandelen (in duizenden)
|
1.950.000
|
1.954.600
|
2.146.893
|
2.146.894
|
2.351.324
|
2.340.998
|
-
|
-
|
Referentieprijs
2 |
4,602
|
27,48
|
32,27
|
16,67
|
11,98
|
14,90
|
14,90
|
14,90
|
Datum van publicatie
|
26-03-20
|
29-03-21
|
21-03-22
|
27-03-23
|
26-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.807
|
6.260
|
8.713
|
15.461
|
21.524
|
24.668
|
30.672
|
34.330
|
EBITDA
1 |
1.174
|
2.265
|
3.017
|
3.462
|
5.385
|
6.410
|
7.773
|
9.389
|
Bedrijfsresultaat (EBIT)
1 |
880,6
|
1.865
|
2.382
|
2.155
|
3.674
|
4.388
|
5.317
|
6.462
|
Operationele Marge
|
18,32%
|
29,79%
|
27,33%
|
13,94%
|
17,07%
|
17,79%
|
17,34%
|
18,82%
|
Resultaat voor belastingen (EBT)
1 |
862,7
|
1.874
|
2.380
|
2.153
|
3.052
|
4.069
|
5.021
|
6.266
|
Nettowinst (verlies)
1 |
717,2
|
1.629
|
2.120
|
2.123
|
2.760
|
3.626
|
4.453
|
5.555
|
Nettomarge
|
14,92%
|
26,02%
|
24,33%
|
13,73%
|
12,82%
|
14,7%
|
14,52%
|
16,18%
|
WPA
2 |
0,3700
|
0,8100
|
0,9900
|
0,9900
|
1,240
|
1,557
|
1,916
|
2,225
|
Free Cash Flow
1 |
-775
|
-237,3
|
-3.189
|
-7.884
|
-3.623
|
-1.679
|
861,2
|
1.663
|
FCF-marge
|
-16,12%
|
-3,79%
|
-36,6%
|
-51%
|
-16,83%
|
-6,81%
|
2,81%
|
4,84%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
11,08%
|
17,71%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
19,34%
|
29,94%
|
Dividend per aandeel
2 |
-
|
0,1500
|
-
|
-
|
0,3800
|
0,5036
|
0,5837
|
0,7009
|
Datum van publicatie
|
26-03-20
|
29-03-21
|
21-03-22
|
27-03-23
|
26-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
2.496
|
-
|
4.028
|
2.376
|
3.509
|
3.796
|
-
|
3.910
|
4.246
|
5.365
|
4.313
|
6.206
|
5.639
|
5.726
|
5.942
|
6.333
|
7.014
|
-
|
-
|
EBITDA
1 |
804,6
|
-
|
1.695
|
550,8
|
655,4
|
929,6
|
-
|
690,5
|
1.469
|
-
|
-
|
-
|
-
|
-
|
1.825
|
1.825
|
1.596
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
599,5
|
-
|
1.398
|
437,2
|
495,4
|
602,2
|
-
|
552,7
|
504,9
|
560
|
663,9
|
1.124
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
24,02%
|
-
|
34,71%
|
18,4%
|
14,12%
|
15,87%
|
-
|
14,13%
|
11,89%
|
10,44%
|
15,39%
|
18,11%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
565,3
|
-
|
1.446
|
432
|
495,4
|
602
|
-
|
552,7
|
502,8
|
560,4
|
624,1
|
1.025
|
842,5
|
861,5
|
1.137
|
1.137
|
904,7
|
-
|
-
|
Nettowinst (verlies)
1 |
460,8
|
1.168
|
1.261
|
403,1
|
436,7
|
566
|
1.003
|
501,5
|
618,5
|
511,5
|
573,9
|
883,7
|
790,6
|
759,9
|
1.040
|
1.040
|
813
|
-
|
-
|
Nettomarge
|
18,46%
|
-
|
31,31%
|
16,96%
|
12,45%
|
14,91%
|
-
|
12,83%
|
14,57%
|
9,53%
|
13,31%
|
14,24%
|
14,02%
|
13,27%
|
17,5%
|
16,42%
|
11,59%
|
-
|
-
|
WPA
2 |
-
|
-
|
-
|
0,1900
|
0,2000
|
0,2400
|
-
|
0,2200
|
0,3000
|
0,2400
|
0,2700
|
0,3900
|
0,3400
|
-
|
0,4423
|
0,4424
|
0,3458
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,2380
|
-
|
-
|
-
|
-
|
-
|
0,6214
|
-
|
-
|
Datum van publicatie
|
04-08-20
|
29-03-21
|
09-08-21
|
21-03-22
|
27-04-22
|
25-08-22
|
25-08-22
|
27-10-22
|
27-03-23
|
24-04-23
|
28-08-23
|
31-10-23
|
26-03-24
|
29-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.697
|
800
|
986
|
8.943
|
6.962
|
10.644
|
9.554
|
7.575
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,446
x
|
0,3531
x
|
0,3268
x
|
2,584
x
|
1,293
x
|
1,66
x
|
1,229
x
|
0,8067
x
|
Free Cash Flow
1 |
-775
|
-237
|
-3.189
|
-7.884
|
-3.623
|
-1.679
|
861
|
1.663
|
ROE (netto-inkomsten/eigen vermogen)
|
17,5%
|
29%
|
22,3%
|
16%
|
15,5%
|
14,9%
|
17%
|
17,6%
|
ROA (netto-inkomsten/totale activa)
|
8,78%
|
15%
|
13,1%
|
8,09%
|
7,32%
|
7,47%
|
8,17%
|
8,45%
|
Totale activa
1 |
8.173
|
10.829
|
16.174
|
26.232
|
37.682
|
48.572
|
54.521
|
65.729
|
Nettoactief per aandeel
2 |
2,510
|
3,710
|
5,500
|
6,550
|
9,960
|
11,00
|
12,20
|
14,10
|
Cashflow per aandeel
2 |
0,2700
|
0,8700
|
0,2700
|
0,8300
|
0,8800
|
2,320
|
3,070
|
3,430
|
Capex
1 |
1.285
|
1.939
|
3.769
|
8.061
|
5.591
|
5.837
|
4.911
|
4.461
|
Capex/omzet
|
26,74%
|
30,96%
|
43,25%
|
52,14%
|
25,97%
|
23,66%
|
16,01%
|
12,99%
|
Datum van publicatie
|
26-03-20
|
29-03-21
|
21-03-22
|
27-03-23
|
26-03-24
|
-
|
-
|
-
|
Laatste slotkoers
14,9
CNY Gemiddelde koersdoel
21,77
CNY Spread / Gemiddelde doel +46,06% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +22,61% | 7,37 mld. | | +14,69% | 21,15 mld. | | -18,69% | 19,54 mld. | | -13,49% | 15,55 mld. | | -12,50% | 13,65 mld. | | -15,46% | 10,38 mld. | | -17,99% | 7,18 mld. | | -31,61% | 6,45 mld. | | -5,66% | 6,04 mld. | | +17,11% | 6,02 mld. |
Fotovoltaïsche zonne-energiesystemen & -apparatuur
|