Vertraagde tijd
Hong Kong S.E.
07:14:42 03-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
8,18
HKD
|
+2,63%
|
|
+3,02%
|
+58,53%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.017.460
|
714.287
|
854.827
|
870.020
|
1.243.631
|
1.797.618
|
-
|
-
|
Bedrijfswaarde
1 |
1.397.773
|
942.839
|
1.038.369
|
976.385
|
1.273.751
|
1.974.037
|
1.966.428
|
1.877.750
|
K/w-verhouding
|
14
x
|
20,2
x
|
5,65
x
|
3,85
x
|
5,33
x
|
7,91
x
|
8,02
x
|
8,03
x
|
Dividendrendement
|
4,11%
|
8,66%
|
8,02%
|
13,4%
|
9,38%
|
6,36%
|
5,97%
|
5,97%
|
Marktkapitalisatie/omzet
|
0,4
x
|
0,37
x
|
0,33
x
|
0,27
x
|
0,41
x
|
0,58
x
|
0,58
x
|
0,57
x
|
Bedrijfswaarde/omzet
|
0,56
x
|
0,49
x
|
0,4
x
|
0,3
x
|
0,42
x
|
0,64
x
|
0,63
x
|
0,59
x
|
Bedrijfswaarde/EBITDA
|
3,74
x
|
3,74
x
|
2,76
x
|
2,2
x
|
2,73
x
|
4,07
x
|
4,03
x
|
3,77
x
|
Bedrijfswaarde/FCF
|
35
x
|
14,9
x
|
11,5
x
|
6,48
x
|
7,28
x
|
11,1
x
|
10,4
x
|
8,56
x
|
FCF Yield
|
2,86%
|
6,69%
|
8,7%
|
15,4%
|
13,7%
|
9,01%
|
9,59%
|
11,7%
|
Price to Book
|
0,52
x
|
0,3
x
|
0,41
x
|
0,42
x
|
0,59
x
|
0,89
x
|
0,84
x
|
0,78
x
|
Aantal aandelen (in duizenden)
|
183.020.978
|
183.020.978
|
183.020.978
|
183.020.978
|
183.020.978
|
183.020.978
|
-
|
-
|
Referentieprijs
2 |
3,494
|
2,020
|
2,827
|
3,153
|
4,690
|
7,381
|
7,381
|
7,381
|
Datum van publicatie
|
26-03-20
|
25-03-21
|
31-03-22
|
29-03-23
|
25-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.516.810
|
1.933.836
|
2.614.349
|
3.239.167
|
3.011.012
|
3.103.778
|
3.120.282
|
3.163.968
|
EBITDA
1 |
374.024
|
252.022
|
375.727
|
444.750
|
466.200
|
484.933
|
487.602
|
497.486
|
Bedrijfsresultaat (EBIT)
1 |
115.520
|
64.783
|
182.180
|
242.564
|
253.024
|
264.409
|
266.577
|
269.563
|
Operationele Marge
|
4,59%
|
3,35%
|
6,97%
|
7,49%
|
8,4%
|
8,52%
|
8,54%
|
8,52%
|
Resultaat voor belastingen (EBT)
1 |
103.213
|
56.069
|
158.194
|
213.272
|
237.458
|
246.584
|
255.374
|
269.615
|
Nettowinst (verlies)
1 |
45.677
|
19.002
|
92.170
|
149.375
|
161.144
|
171.320
|
171.925
|
177.191
|
Nettomarge
|
1,81%
|
0,98%
|
3,53%
|
4,61%
|
5,35%
|
5,52%
|
5,51%
|
5,6%
|
WPA
2 |
0,2500
|
0,1000
|
0,5000
|
0,8200
|
0,8800
|
0,9331
|
0,9204
|
0,9193
|
Free Cash Flow
1 |
39.924
|
63.117
|
90.291
|
150.745
|
175.030
|
177.959
|
188.606
|
219.402
|
FCF-marge
|
1,59%
|
3,26%
|
3,45%
|
4,65%
|
5,81%
|
5,73%
|
6,04%
|
6,93%
|
Kasstroomconversie (ebitda)
|
10,67%
|
25,04%
|
24,03%
|
33,89%
|
37,54%
|
36,7%
|
38,68%
|
44,1%
|
Kasstroomconversie (nettowinst)
|
87,41%
|
332,16%
|
97,96%
|
100,92%
|
108,62%
|
103,88%
|
109,7%
|
123,82%
|
Dividend per aandeel
2 |
0,1437
|
0,1748
|
0,2266
|
0,4226
|
0,4400
|
0,4692
|
0,4403
|
0,4408
|
Datum van publicatie
|
26-03-20
|
25-03-21
|
31-03-22
|
29-03-23
|
25-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2020 S2
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
-
|
-
|
734.008
|
779.368
|
835.253
|
840.780
|
783.766
|
732.471
|
747.400
|
-
|
802.264
|
728.877
|
812.184
|
825.510
|
826.469
|
861.231
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-19.753
|
84.536
|
55.357
|
57.634
|
70.371
|
58.103
|
56.925
|
63.744
|
56.873
|
120.617
|
68.929
|
63.478
|
67.560
|
65.893
|
53.216
|
52.253
|
-
|
-
|
Operationele Marge
|
-
|
-
|
7,54%
|
7,39%
|
8,43%
|
6,91%
|
7,26%
|
8,7%
|
7,61%
|
-
|
8,59%
|
8,71%
|
8,32%
|
7,98%
|
6,44%
|
6,07%
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-18.523
|
74.592
|
-
|
-
|
61.563
|
-
|
39.924
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-29.986
|
48.988
|
-
|
-
|
43.328
|
37.878
|
-
|
-
|
41.648
|
85.276
|
46.379
|
-
|
45.683
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
5,19%
|
4,51%
|
-
|
-
|
5,57%
|
-
|
5,78%
|
-
|
5,62%
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
-
|
-
|
0,0900
|
0,2100
|
0,2400
|
0,2100
|
0,1600
|
0,2400
|
0,2300
|
-
|
0,2500
|
0,1600
|
0,2500
|
0,2650
|
0,2250
|
0,1650
|
0,2300
|
0,2700
|
Dividend per aandeel
|
0,0874
|
-
|
-
|
-
|
0,2026
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27-08-20
|
25-03-21
|
31-03-22
|
29-04-22
|
25-08-22
|
27-10-22
|
29-03-23
|
28-04-23
|
30-08-23
|
30-08-23
|
30-10-23
|
25-03-24
|
29-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
380.313
|
228.552
|
183.542
|
253.311
|
30.120
|
176.419
|
168.810
|
80.132
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,017
x
|
0,9069
x
|
0,4885
x
|
0,5571
x
|
0,0646
x
|
0,3638
x
|
0,3462
x
|
0,1611
x
|
Free Cash Flow
1 |
39.924
|
63.117
|
90.291
|
119.461
|
175.030
|
177.959
|
188.607
|
219.402
|
ROE (netto-inkomsten/eigen vermogen)
|
3,74%
|
1,6%
|
7,44%
|
11,3%
|
11,4%
|
11,1%
|
10,6%
|
10,3%
|
ROA (netto-inkomsten/totale activa)
|
1,77%
|
0,73%
|
3,69%
|
5,77%
|
5,94%
|
6,15%
|
6,07%
|
5,69%
|
Totale activa
1 |
2.586.613
|
2.610.165
|
2.497.832
|
2.587.877
|
2.711.401
|
2.784.465
|
2.833.771
|
3.115.400
|
Nettoactief per aandeel
2 |
6,720
|
6,640
|
6,900
|
7,480
|
7,900
|
8,310
|
8,820
|
9,500
|
Cashflow per aandeel
2 |
1,960
|
1,740
|
1,870
|
2,160
|
2,490
|
1,340
|
2,200
|
2,040
|
Capex
1 |
319.686
|
255.458
|
251.178
|
274.307
|
281.566
|
264.735
|
261.117
|
261.599
|
Capex/omzet
|
12,7%
|
13,21%
|
9,61%
|
8,47%
|
9,35%
|
8,53%
|
8,37%
|
8,27%
|
Datum van publicatie
|
26-03-20
|
25-03-21
|
31-03-22
|
29-03-23
|
25-03-24
|
-
|
-
|
-
|
Laatste slotkoers
7,381
CNY Gemiddelde koersdoel
7,164
CNY Spread / Gemiddelde doel -2,94% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +58,53% | 248 mld. | | -13,79% | 1.835 mld. | | +17,36% | 462 mld. | | +9,33% | 228 mld. | | +8,78% | 168 mld. | | +4,16% | 98,25 mld. | | -5,99% | 84,22 mld. | | +30,98% | 52,4 mld. | | -.--% | 51,8 mld. | | +28,67% | 38,68 mld. |
Geïntegreerde olie & gas
|