Beurs gesloten -
Hong Kong S.E.
10:08:13 13-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
17,64
HKD
|
+1,61%
|
|
-1,23%
|
+11,93%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
133.984
|
187.313
|
91.686
|
77.600
|
84.854
|
96.867
|
-
|
-
|
Bedrijfswaarde
1 |
122.171
|
173.688
|
76.984
|
59.985
|
64.732
|
75.632
|
73.006
|
69.174
|
K/w-verhouding
|
51,7
x
|
71,9
x
|
35,2
x
|
29,8
x
|
26
x
|
24,9
x
|
25
x
|
21,7
x
|
Dividendrendement
|
-
|
0,21%
|
0,47%
|
0,76%
|
1,49%
|
0,96%
|
0,99%
|
1,04%
|
Marktkapitalisatie/omzet
|
15,4
x
|
21,6
x
|
9,23
x
|
8,27
x
|
8,4
x
|
8,19
x
|
7,76
x
|
6,93
x
|
Bedrijfswaarde/omzet
|
14,1
x
|
20
x
|
7,75
x
|
6,39
x
|
6,41
x
|
6,39
x
|
5,85
x
|
4,95
x
|
Bedrijfswaarde/EBITDA
|
40,9
x
|
57,7
x
|
24,2
x
|
19,9
x
|
20,9
x
|
17,6
x
|
16,8
x
|
13,8
x
|
Bedrijfswaarde/FCF
|
44,5
x
|
180
x
|
36,6
x
|
24,3
x
|
23,5
x
|
21,4
x
|
18,7
x
|
16,5
x
|
FCF Yield
|
2,25%
|
0,55%
|
2,73%
|
4,12%
|
4,25%
|
4,68%
|
5,36%
|
6,06%
|
Price to Book
|
10,3
x
|
10,5
x
|
4,58
x
|
3,43
x
|
3,29
x
|
3,34
x
|
3,03
x
|
2,72
x
|
Aantal aandelen (in duizenden)
|
5.788.611
|
5.918.991
|
5.922.350
|
5.920.764
|
5.923.735
|
5.923.035
|
-
|
-
|
Referentieprijs
2 |
23,15
|
31,65
|
15,48
|
13,11
|
14,32
|
16,09
|
16,09
|
16,09
|
Datum van publicatie
|
30-03-20
|
30-03-21
|
29-03-22
|
27-03-23
|
26-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
8.683
|
8.690
|
9.935
|
9.382
|
10.104
|
11.830
|
12.478
|
13.978
|
EBITDA
1 |
2.990
|
3.008
|
3.175
|
3.019
|
3.101
|
4.299
|
4.343
|
5.007
|
Bedrijfsresultaat (EBIT)
1 |
2.788
|
2.775
|
2.897
|
2.674
|
2.735
|
3.866
|
3.906
|
4.484
|
Operationele Marge
|
32,11%
|
31,93%
|
29,16%
|
28,5%
|
27,07%
|
32,68%
|
31,3%
|
32,08%
|
Resultaat voor belastingen (EBT)
1 |
3.001
|
3.098
|
3.300
|
2.948
|
3.766
|
4.356
|
4.482
|
5.155
|
Nettowinst (verlies)
1 |
2.557
|
2.569
|
2.713
|
2.584
|
3.278
|
3.773
|
3.790
|
4.416
|
Nettomarge
|
29,45%
|
29,56%
|
27,31%
|
27,54%
|
32,44%
|
31,9%
|
30,37%
|
31,59%
|
WPA
2 |
0,4481
|
0,4400
|
0,4400
|
0,4400
|
0,5500
|
0,6470
|
0,6435
|
0,7404
|
Free Cash Flow
1 |
2.748
|
962,8
|
2.102
|
2.470
|
2.754
|
3.539
|
3.912
|
4.189
|
FCF-marge
|
31,65%
|
11,08%
|
21,16%
|
26,33%
|
27,26%
|
29,91%
|
31,35%
|
29,97%
|
Kasstroomconversie (ebitda)
|
91,91%
|
32,01%
|
66,2%
|
81,83%
|
88,8%
|
82,32%
|
90,08%
|
83,66%
|
Kasstroomconversie (nettowinst)
|
107,49%
|
37,48%
|
77,48%
|
95,62%
|
84,03%
|
93,78%
|
103,22%
|
94,85%
|
Dividend per aandeel
2 |
-
|
0,0651
|
0,0732
|
0,1000
|
0,2129
|
0,1537
|
0,1594
|
0,1682
|
Datum van publicatie
|
30-03-20
|
30-03-21
|
29-03-22
|
27-03-23
|
26-03-24
|
-
|
-
|
-
|
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 |
4.083
|
3.980
|
4.711
|
4.402
|
5.534
|
4.434
|
4.948
|
4.511
|
5.593
|
6.186
|
5.718
|
5.485
|
6.682
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
1.337
|
1.560
|
1.322
|
1.353
|
1.047
|
1.688
|
2.074
|
1.118
|
1.520
|
1.049
|
Operationele Marge
|
-
|
-
|
-
|
30,38%
|
28,19%
|
29,8%
|
27,34%
|
23,2%
|
30,19%
|
33,54%
|
19,55%
|
27,72%
|
15,7%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
0,2200
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
30-03-20
|
17-09-20
|
30-03-21
|
26-08-21
|
29-03-22
|
26-08-22
|
27-03-23
|
28-09-23
|
26-03-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
11.812
|
13.625
|
14.702
|
17.615
|
20.122
|
21.235
|
23.861
|
27.693
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
2.748
|
963
|
2.102
|
2.470
|
2.754
|
3.539
|
3.912
|
4.189
|
ROE (netto-inkomsten/eigen vermogen)
|
33%
|
16,6%
|
14,3%
|
12,1%
|
13,5%
|
13,5%
|
12,4%
|
12,6%
|
ROA (netto-inkomsten/totale activa)
|
18,3%
|
12,7%
|
11,3%
|
9,04%
|
10,4%
|
11%
|
10,7%
|
11,1%
|
Totale activa
1 |
14.002
|
20.184
|
23.976
|
28.581
|
31.521
|
34.392
|
35.533
|
39.859
|
Nettoactief per aandeel
2 |
2,250
|
3,020
|
3,380
|
3,820
|
4,350
|
4,820
|
5,320
|
5,930
|
Cashflow per aandeel
2 |
0,6100
|
0,4100
|
0,4300
|
0,4600
|
0,5200
|
0,6600
|
0,6500
|
0,8500
|
Capex
1 |
581
|
1.428
|
460
|
271
|
363
|
478
|
463
|
481
|
Capex/omzet
|
6,7%
|
16,43%
|
4,63%
|
2,89%
|
3,59%
|
4,04%
|
3,71%
|
3,44%
|
Datum van publicatie
|
30-03-20
|
30-03-21
|
29-03-22
|
27-03-23
|
26-03-24
|
-
|
-
|
-
|
Laatste slotkoers
16,09
CNY Gemiddelde koersdoel
18,04
CNY Spread / Gemiddelde doel +12,10% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +11,93% | 13,17 mld. | | +48,79% | 781 mld. | | -7,23% | 350 mld. | | +19,43% | 330 mld. | | +7,18% | 293 mld. | | +17,00% | 248 mld. | | +0,16% | 221 mld. | | +11,54% | 217 mld. | | +4,53% | 162 mld. | | -3,92% | 157 mld. |
Farmaceutische producten - Andere
|