Beurs gesloten -
Hong Kong S.E.
10:08:05 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1,11
HKD
|
-2,63%
|
|
-3,48%
|
-22,38%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
13.775
|
37.399
|
30.360
|
19.271
|
11.807
|
9.165
|
-
|
-
|
Bedrijfswaarde
1 |
14.097
|
38.469
|
34.135
|
23.130
|
17.432
|
15.750
|
16.869
|
16.145
|
K/w-verhouding
|
13,6
x
|
39,1
x
|
24,6
x
|
19,4
x
|
11,4
x
|
7,61
x
|
6,7
x
|
6,02
x
|
Dividendrendement
|
6,62%
|
2,76%
|
4,07%
|
5,83%
|
4,2%
|
6,32%
|
7,34%
|
8,35%
|
Marktkapitalisatie/omzet
|
8,65
x
|
21,7
x
|
13,2
x
|
8,32
x
|
4,69
x
|
3,18
x
|
2,77
x
|
2,55
x
|
Bedrijfswaarde/omzet
|
8,85
x
|
22,3
x
|
14,9
x
|
9,99
x
|
6,92
x
|
5,46
x
|
5,1
x
|
4,5
x
|
Bedrijfswaarde/EBITDA
|
9,38
x
|
23,5
x
|
15,6
x
|
10,8
x
|
7,49
x
|
6,06
x
|
5,67
x
|
4,91
x
|
Bedrijfswaarde/FCF
|
14,8
x
|
63,8
x
|
85,5
x
|
17,1
x
|
-9,29
x
|
-9,19
x
|
-13,4
x
|
6,33
x
|
FCF Yield
|
6,77%
|
1,57%
|
1,17%
|
5,85%
|
-10,8%
|
-10,9%
|
-7,44%
|
15,8%
|
Price to Book
|
1,19
x
|
3,12
x
|
2,42
x
|
1,61
x
|
0,89
x
|
0,66
x
|
0,63
x
|
0,59
x
|
Aantal aandelen (in duizenden)
|
6.752.478
|
7.109.998
|
7.109.998
|
7.440.400
|
8.256.589
|
8.256.589
|
-
|
-
|
Referentieprijs
2 |
2,040
|
5,260
|
4,270
|
2,590
|
1,430
|
1,110
|
1,110
|
1,110
|
Datum van publicatie
|
16-03-20
|
01-03-21
|
28-02-22
|
27-02-23
|
28-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.593
|
1.722
|
2.297
|
2.315
|
2.517
|
2.883
|
3.309
|
3.589
|
EBITDA
1 |
1.502
|
1.640
|
2.185
|
2.140
|
2.327
|
2.598
|
2.974
|
3.288
|
Bedrijfsresultaat (EBIT)
1 |
1.171
|
1.213
|
1.626
|
1.571
|
1.653
|
1.881
|
2.177
|
2.330
|
Operationele Marge
|
73,49%
|
70,45%
|
70,79%
|
67,87%
|
65,67%
|
65,25%
|
65,81%
|
64,93%
|
Resultaat voor belastingen (EBT)
1 |
1.022
|
1.089
|
1.456
|
1.272
|
1.298
|
1.517
|
1.776
|
1.950
|
Nettowinst (verlies)
1 |
891
|
922
|
1.232
|
971,5
|
993
|
1.169
|
1.365
|
1.504
|
Nettomarge
|
55,93%
|
53,54%
|
53,66%
|
41,96%
|
39,45%
|
40,54%
|
41,27%
|
41,92%
|
WPA
2 |
0,1503
|
0,1344
|
0,1733
|
0,1333
|
0,1256
|
0,1458
|
0,1657
|
0,1843
|
Free Cash Flow
1 |
954
|
603,4
|
399,2
|
1.353
|
-1.877
|
-1.714
|
-1.256
|
2.551
|
FCF-marge
|
59,88%
|
35,04%
|
17,38%
|
58,43%
|
-74,57%
|
-59,45%
|
-37,95%
|
71,08%
|
Kasstroomconversie (ebitda)
|
63,5%
|
36,8%
|
18,27%
|
63,21%
|
-
|
-
|
-
|
77,6%
|
Kasstroomconversie (nettowinst)
|
107,07%
|
65,44%
|
32,4%
|
139,27%
|
-
|
-
|
-
|
169,57%
|
Dividend per aandeel
2 |
0,1350
|
0,1450
|
0,1740
|
0,1510
|
0,0600
|
0,0701
|
0,0814
|
0,0927
|
Datum van publicatie
|
16-03-20
|
01-03-21
|
28-02-22
|
27-02-23
|
28-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
---|
Omzet
1 |
-
|
1.113
|
1.184
|
1.258
|
1.058
|
1.289
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
804,2
|
821
|
888,1
|
682,6
|
886
|
Operationele Marge
|
-
|
72,28%
|
69,34%
|
70,61%
|
64,55%
|
68,76%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
437,6
|
-
|
611,5
|
-
|
-
|
566,9
|
Nettomarge
|
-
|
-
|
51,65%
|
-
|
-
|
43,99%
|
WPA
2 |
-
|
-
|
-
|
-
|
-
|
0,0749
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
03-08-20
|
30-09-22
|
28-02-22
|
01-08-22
|
27-02-23
|
31-07-23
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
322
|
1.070
|
3.775
|
3.859
|
5.625
|
6.585
|
7.704
|
6.980
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,2142
x
|
0,6528
x
|
1,728
x
|
1,803
x
|
2,417
x
|
2,535
x
|
2,59
x
|
2,123
x
|
Free Cash Flow
1 |
954
|
603
|
399
|
1.353
|
-1.877
|
-1.714
|
-1.256
|
2.551
|
ROE (netto-inkomsten/eigen vermogen)
|
10,8%
|
8,31%
|
10%
|
7,99%
|
7,93%
|
8,52%
|
9,58%
|
10%
|
ROA (netto-inkomsten/totale activa)
|
7,54%
|
5,73%
|
6,41%
|
4,72%
|
4,84%
|
5,41%
|
5,65%
|
5,82%
|
Totale activa
1 |
11.811
|
16.099
|
19.218
|
20.571
|
20.537
|
21.588
|
24.177
|
25.849
|
Nettoactief per aandeel
2 |
1,720
|
1,690
|
1,770
|
1,610
|
1,610
|
1,670
|
1,750
|
1,870
|
Cashflow per aandeel
2 |
0,1900
|
0,1600
|
0,1700
|
0,4000
|
0,1000
|
0,1900
|
0,2300
|
0,2000
|
Capex
1 |
167
|
468
|
826
|
1.547
|
2.630
|
2.318
|
2.321
|
2.256
|
Capex/omzet
|
10,45%
|
27,15%
|
35,96%
|
66,8%
|
104,48%
|
80,39%
|
70,14%
|
62,86%
|
Datum van publicatie
|
16-03-20
|
01-03-21
|
28-02-22
|
27-02-23
|
28-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
1,11
HKD Gemiddelde koersdoel
1,351
HKD Spread / Gemiddelde doel +21,68% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -22,38% | 1,17 mld. | | +19,50% | 36,22 mld. | | +14,60% | 24,58 mld. | | -4,39% | 6,75 mld. | | +25,03% | 6,23 mld. | | -3,20% | 4,38 mld. | | -10,88% | 4,07 mld. | | +0,39% | 3,2 mld. | | +9,94% | 2,99 mld. | | -.--% | 2,89 mld. |
Hernieuwbare IPP's
|