Beurs gesloten -
Hong Kong S.E.
10:08:05 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
16,88
HKD
|
-2,20%
|
|
-2,65%
|
+52,90%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
48.416
|
55.606
|
60.457
|
50.232
|
51.035
|
74.330
|
-
|
-
|
Bedrijfswaarde
1 |
80.577
|
89.070
|
89.350
|
70.885
|
88.233
|
106.120
|
101.726
|
100.326
|
K/w-verhouding
|
13,7
x
|
16
x
|
6,09
x
|
5,88
x
|
5,15
x
|
7,29
x
|
6,89
x
|
7,03
x
|
Dividendrendement
|
1,04%
|
0,98%
|
4,92%
|
4,91%
|
5,98%
|
3,98%
|
4,24%
|
4,05%
|
Marktkapitalisatie/omzet
|
0,2
x
|
0,17
x
|
0,14
x
|
0,1
x
|
0,1
x
|
0,13
x
|
0,12
x
|
0,12
x
|
Bedrijfswaarde/omzet
|
0,34
x
|
0,28
x
|
0,2
x
|
0,15
x
|
0,17
x
|
0,19
x
|
0,17
x
|
0,17
x
|
Bedrijfswaarde/EBITDA
|
11,1
x
|
11,2
x
|
7,6
x
|
6,54
x
|
8,53
x
|
7,96
x
|
7,35
x
|
7,09
x
|
Bedrijfswaarde/FCF
|
16.345.005
x
|
-42.598.036
x
|
14.504.463
x
|
13.309.610
x
|
21.416.925
x
|
-
|
-
|
-
|
FCF Yield
|
0%
|
-0%
|
0%
|
0%
|
0%
|
-
|
-
|
-
|
Price to Book
|
0,63
x
|
0,59
x
|
0,5
x
|
0,48
x
|
0,52
x
|
0,76
x
|
0,68
x
|
0,66
x
|
Aantal aandelen (in duizenden)
|
3.462.729
|
3.462.729
|
3.462.729
|
3.462.729
|
3.462.729
|
3.452.288
|
-
|
-
|
Referentieprijs
2 |
9,580
|
10,25
|
10,17
|
10,17
|
10,03
|
15,99
|
15,99
|
15,99
|
Datum van publicatie
|
30-03-20
|
29-03-21
|
25-03-22
|
24-03-23
|
27-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
239.585
|
317.756
|
441.614
|
479.938
|
520.338
|
564.389
|
604.115
|
595.064
|
EBITDA
1 |
7.236
|
7.924
|
11.753
|
10.831
|
10.348
|
13.325
|
13.850
|
14.147
|
Bedrijfsresultaat (EBIT)
1 |
5.237
|
5.240
|
9.005
|
7.646
|
7.832
|
10.604
|
11.009
|
11.022
|
Operationele Marge
|
2,19%
|
1,65%
|
2,04%
|
1,59%
|
1,51%
|
1,88%
|
1,82%
|
1,85%
|
Resultaat voor belastingen (EBT)
1 |
3.135
|
3.252
|
7.417
|
7.492
|
8.632
|
9.782
|
10.360
|
9.319
|
Nettowinst (verlies)
1 |
2.438
|
2.320
|
5.773
|
5.994
|
6.746
|
7.696
|
8.131
|
7.279
|
Nettomarge
|
1,02%
|
0,73%
|
1,31%
|
1,25%
|
1,3%
|
1,36%
|
1,35%
|
1,22%
|
WPA
2 |
0,7000
|
0,6400
|
1,670
|
1,730
|
1,950
|
2,193
|
2,321
|
2,275
|
Free Cash Flow
|
4.930
|
-2.091
|
6.160
|
5.326
|
4.120
|
-
|
-
|
-
|
FCF-marge
|
2,06%
|
-0,66%
|
1,39%
|
1,11%
|
0,79%
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
68,13%
|
-
|
52,41%
|
49,17%
|
39,81%
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
202,21%
|
-
|
106,72%
|
88,85%
|
61,07%
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,1000
|
0,1000
|
0,5000
|
0,5000
|
0,6000
|
0,6372
|
0,6788
|
0,6474
|
Datum van publicatie
|
30-03-20
|
29-03-21
|
25-03-22
|
24-03-23
|
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 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
---|
Omzet
|
134.891
|
146.625
|
171.131
|
226.237
|
-
|
215.378
|
-
|
-
|
254.588
|
-
|
-
|
224.690
|
-
|
-
|
267.526
|
253.589
|
-
|
-
|
273.240
|
-
|
-
|
271.722
|
EBITDA
|
-
|
-
|
4.989
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
3.551
|
4.150
|
-
|
3.401
|
-
|
-
|
3.565
|
-
|
-
|
2.928
|
-
|
-
|
4.335
|
4.084
|
-
|
-
|
6.050
|
-
|
-
|
6.830
|
Operationele Marge
|
-
|
-
|
2,07%
|
1,83%
|
-
|
1,58%
|
-
|
-
|
1,4%
|
-
|
-
|
1,3%
|
-
|
-
|
1,62%
|
1,61%
|
-
|
-
|
2,21%
|
-
|
-
|
2,51%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
2.043
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
787
|
1.441
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
0,54%
|
0,84%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
1 |
0,2900
|
0,2300
|
0,4100
|
0,9100
|
0,3300
|
0,7600
|
0,4300
|
0,6100
|
1,040
|
0,3700
|
0,3200
|
0,6900
|
0,5100
|
0,4900
|
1,000
|
0,9500
|
0,5000
|
0,5700
|
1,030
|
0,4900
|
0,4200
|
1,270
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
30-03-20
|
28-08-20
|
29-03-21
|
27-08-21
|
25-03-22
|
25-03-22
|
28-04-22
|
25-08-22
|
25-08-22
|
27-10-22
|
24-03-23
|
24-03-23
|
24-04-23
|
25-08-23
|
25-08-23
|
27-03-24
|
26-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
32.161
|
33.464
|
28.893
|
20.654
|
37.198
|
31.790
|
27.396
|
25.996
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,445
x
|
4,223
x
|
2,458
x
|
1,907
x
|
3,595
x
|
2,386
x
|
1,978
x
|
1,838
x
|
Free Cash Flow
|
4.930
|
-2.091
|
6.160
|
5.326
|
4.120
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
4,76%
|
3,96%
|
8,9%
|
8,36%
|
9,57%
|
10,3%
|
9,13%
|
10%
|
ROA (netto-inkomsten/totale activa)
|
2,05%
|
1,62%
|
3,82%
|
3,3%
|
4,02%
|
5,12%
|
3,62%
|
5,48%
|
Totale activa
1 |
118.890
|
143.678
|
150.959
|
181.668
|
167.740
|
150.319
|
224.928
|
132.836
|
Nettoactief per aandeel
2 |
15,20
|
17,30
|
20,20
|
21,20
|
19,50
|
21,10
|
23,40
|
24,20
|
Cashflow per aandeel
2 |
2,380
|
-0,6500
|
2,610
|
3,070
|
3,160
|
2,400
|
3,570
|
2,910
|
Capex
1 |
3.323
|
3.473
|
2.761
|
5.105
|
6.811
|
8.973
|
5.498
|
6.040
|
Capex/omzet
|
1,39%
|
1,09%
|
0,63%
|
1,06%
|
1,31%
|
1,59%
|
0,91%
|
1,02%
|
Datum van publicatie
|
30-03-20
|
29-03-21
|
25-03-22
|
24-03-23
|
27-03-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
15,99
CNY Gemiddelde koersdoel
17,36
CNY Spread / Gemiddelde doel +8,56% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +52,90% | 10,34 mld. | | +38,89% | 88,84 mld. | | +23,19% | 75,14 mld. | | -.--% | 28,37 mld. | | +17,65% | 9,45 mld. | | +20,47% | 8,81 mld. | | +3,82% | 7,79 mld. | | +34,13% | 6,3 mld. | | +24,66% | 5,25 mld. | | -43,76% | 5,22 mld. |
Gespecialiseerde mijnbouw & metalen - Andere
|