Beurs gesloten -
Hong Kong S.E.
10:09:05 07-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
18,06
HKD
|
+0,22%
|
|
-7,48%
|
+21,70%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
43.460
|
39.708
|
93.991
|
142.153
|
127.640
|
155.051
|
-
|
-
|
Bedrijfswaarde
1 |
77.815
|
107.429
|
157.346
|
179.692
|
188.460
|
232.872
|
198.470
|
205.952
|
K/w-verhouding
|
3,28
x
|
4,05
x
|
3,64
x
|
3,43
x
|
-
|
7,97
x
|
6,12
x
|
8,2
x
|
Dividendrendement
|
9,27%
|
11,5%
|
12,7%
|
20,5%
|
-
|
7,73%
|
9,12%
|
7,98%
|
Marktkapitalisatie/omzet
|
0,64
x
|
0,57
x
|
0,87
x
|
0,92
x
|
0,85
x
|
1,12
x
|
1,1
x
|
1,14
x
|
Bedrijfswaarde/omzet
|
1,15
x
|
1,55
x
|
1,45
x
|
1,16
x
|
1,26
x
|
1,68
x
|
1,41
x
|
1,52
x
|
Bedrijfswaarde/EBITDA
|
3,83
x
|
7,57
x
|
4,38
x
|
2,76
x
|
3,64
x
|
5,45
x
|
4,34
x
|
4,97
x
|
Bedrijfswaarde/FCF
|
5,56
x
|
-37,1
x
|
13,2
x
|
3,71
x
|
-104
x
|
71,2
x
|
7,62
x
|
8,58
x
|
FCF Yield
|
18%
|
-2,7%
|
7,59%
|
26,9%
|
-0,97%
|
1,4%
|
13,1%
|
11,7%
|
Price to Book
|
0,57
x
|
0,44
x
|
0,9
x
|
1,16
x
|
-
|
1,34
x
|
1,24
x
|
1,19
x
|
Aantal aandelen (in duizenden)
|
7.368.024
|
7.290.000
|
7.311.276
|
7.423.056
|
7.346.761
|
7.345.360
|
-
|
-
|
Referentieprijs
2 |
4,170
|
3,479
|
8,420
|
14,01
|
13,49
|
16,75
|
16,75
|
16,75
|
Datum van publicatie
|
27-03-20
|
26-03-21
|
30-03-22
|
06-03-23
|
28-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
67.805
|
69.123
|
108.616
|
154.602
|
150.025
|
138.857
|
140.918
|
135.769
|
EBITDA
1 |
20.344
|
14.194
|
35.947
|
65.141
|
51.803
|
42.754
|
45.722
|
41.466
|
Bedrijfsresultaat (EBIT)
1 |
13.521
|
5.659
|
24.820
|
54.068
|
36.963
|
27.378
|
29.711
|
24.556
|
Operationele Marge
|
19,94%
|
8,19%
|
22,85%
|
34,97%
|
24,64%
|
19,72%
|
21,08%
|
18,09%
|
Resultaat voor belastingen (EBT)
1 |
14.043
|
7.372
|
24.289
|
53.688
|
37.009
|
28.646
|
31.367
|
25.809
|
Nettowinst (verlies)
1 |
8.668
|
6.318
|
16.941
|
30.408
|
20.140
|
15.945
|
18.524
|
15.246
|
Nettomarge
|
12,78%
|
9,14%
|
15,6%
|
19,67%
|
13,42%
|
11,48%
|
13,15%
|
11,23%
|
WPA
2 |
1,273
|
0,8600
|
2,313
|
4,087
|
-
|
2,101
|
2,736
|
2,042
|
Free Cash Flow
1 |
13.995
|
-2.895
|
11.935
|
48.419
|
-1.819
|
3.271
|
26.062
|
24.004
|
FCF-marge
|
20,64%
|
-4,19%
|
10,99%
|
31,32%
|
-1,21%
|
2,36%
|
18,49%
|
17,68%
|
Kasstroomconversie (ebitda)
|
68,79%
|
-
|
33,2%
|
74,33%
|
-
|
7,65%
|
57%
|
57,89%
|
Kasstroomconversie (nettowinst)
|
161,46%
|
-
|
70,45%
|
159,23%
|
-
|
20,51%
|
140,69%
|
157,45%
|
Dividend per aandeel
2 |
0,3867
|
0,4000
|
1,067
|
2,867
|
-
|
1,295
|
1,528
|
1,336
|
Datum van publicatie
|
27-03-20
|
26-03-21
|
30-03-22
|
06-03-23
|
28-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q4
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Omzet
1 |
34.567
|
35.325
|
33.798
|
42.674
|
46.955
|
65.942
|
75.275
|
79.326
|
65.401
|
50.636
|
14.987
|
39.633
|
56.985
|
66.331
|
66.389
|
30.583
|
66.331
|
68.662
|
67.203
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
10.371
|
-
|
16.440
|
29.555
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
24,3%
|
-
|
24,93%
|
39,26%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
4.549
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
12,88%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
0,4867
|
0,6200
|
0,2400
|
0,8600
|
-
|
1,453
|
2,520
|
1,580
|
2,080
|
-
|
-
|
-
|
-
|
0,9800
|
-
|
-
|
1,040
|
0,9900
|
0,9900
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27-03-20
|
28-08-20
|
26-03-21
|
27-08-21
|
30-03-22
|
30-03-22
|
26-08-22
|
06-03-23
|
25-08-23
|
28-10-23
|
28-03-24
|
26-04-24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
34.356
|
67.721
|
51.929
|
37.539
|
60.820
|
77.821
|
43.419
|
50.901
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,689
x
|
4,771
x
|
1,445
x
|
0,5763
x
|
1,174
x
|
1,82
x
|
0,9496
x
|
1,228
x
|
Free Cash Flow
1 |
13.995
|
-2.895
|
11.935
|
48.419
|
-1.819
|
3.271
|
26.062
|
24.004
|
ROE (netto-inkomsten/eigen vermogen)
|
13,8%
|
11,3%
|
25,7%
|
38,4%
|
21,9%
|
17,2%
|
16,6%
|
13,4%
|
ROA (netto-inkomsten/totale activa)
|
4,21%
|
2,61%
|
5,66%
|
9,96%
|
5,5%
|
4,5%
|
5,84%
|
4,4%
|
Totale activa
1 |
205.741
|
241.885
|
299.552
|
305.281
|
365.880
|
354.336
|
317.194
|
346.491
|
Nettoactief per aandeel
2 |
7,350
|
7,900
|
9,370
|
12,10
|
-
|
12,50
|
13,60
|
14,10
|
Cashflow per aandeel
2 |
2,230
|
0,9500
|
4,070
|
8,330
|
-
|
6,610
|
6,690
|
-
|
Capex
1 |
10.876
|
4.063
|
17.880
|
13.454
|
17.987
|
28.625
|
14.066
|
14.117
|
Capex/omzet
|
16,04%
|
5,88%
|
16,46%
|
8,7%
|
11,99%
|
20,61%
|
9,98%
|
10,4%
|
Datum van publicatie
|
27-03-20
|
26-03-21
|
30-03-22
|
06-03-23
|
28-03-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
16,75
CNY Gemiddelde koersdoel
15,6
CNY Spread / Gemiddelde doel -6,86% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +21,70% | 21,4 mld. | | +48,79% | 118 mld. | | -10,55% | 36,63 mld. | | +27,86% | 35,73 mld. | | +27,43% | 35,36 mld. | | +38,31% | 21,49 mld. | | +1,46% | 9,18 mld. | | +12,35% | 8,7 mld. | | +145,00% | 7,46 mld. | | +8,72% | 6,72 mld. |
Steenkool - Andere
|