Beurs gesloten -
Hong Kong S.E.
10:08:05 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
16,54
HKD
|
-2,59%
|
|
-5,38%
|
+30,03%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
110.016
|
224.769
|
243.167
|
259.171
|
322.710
|
445.629
|
-
|
-
|
Bedrijfswaarde
1 |
149.793
|
286.701
|
307.019
|
362.929
|
446.097
|
546.588
|
528.731
|
512.346
|
K/w-verhouding
|
19,3
x
|
29,6
x
|
12,6
x
|
12,3
x
|
14,5
x
|
14,2
x
|
11,3
x
|
10,1
x
|
Dividendrendement
|
2,88%
|
1,62%
|
2,64%
|
2,14%
|
2,16%
|
2,1%
|
2,69%
|
3,08%
|
Marktkapitalisatie/omzet
|
0,81
x
|
1,31
x
|
1,08
x
|
0,96
x
|
1,1
x
|
1,34
x
|
1,21
x
|
1,2
x
|
Bedrijfswaarde/omzet
|
1,1
x
|
1,67
x
|
1,36
x
|
1,34
x
|
1,52
x
|
1,64
x
|
1,44
x
|
1,38
x
|
Bedrijfswaarde/EBITDA
|
11,5
x
|
15,4
x
|
9,25
x
|
8,85
x
|
10,6
x
|
10,3
x
|
8,33
x
|
7,34
x
|
Bedrijfswaarde/FCF
|
-147
x
|
594
x
|
51,7
x
|
90,3
x
|
68,3
x
|
38,5
x
|
23
x
|
15,6
x
|
FCF Yield
|
-0,68%
|
0,17%
|
1,94%
|
1,11%
|
1,46%
|
2,6%
|
4,35%
|
6,39%
|
Price to Book
|
1,58
x
|
3,32
x
|
2,8
x
|
2,77
x
|
2,83
x
|
3,1
x
|
2,6
x
|
2,22
x
|
Aantal aandelen (in duizenden)
|
25.377.260
|
25.377.260
|
26.330.112
|
26.325.562
|
26.286.311
|
26.285.729
|
-
|
-
|
Referentieprijs
2 |
3,467
|
7,390
|
7,561
|
9,344
|
11,56
|
15,32
|
15,32
|
15,32
|
Datum van publicatie
|
20-03-20
|
19-03-21
|
18-03-22
|
24-03-23
|
22-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
136.098
|
171.501
|
225.102
|
270.329
|
293.403
|
332.652
|
368.031
|
372.149
|
EBITDA
1 |
12.982
|
18.609
|
33.207
|
40.989
|
42.036
|
53.020
|
63.464
|
69.822
|
Bedrijfsresultaat (EBIT)
1 |
7.242
|
11.240
|
25.087
|
30.946
|
31.937
|
41.573
|
50.849
|
57.008
|
Operationele Marge
|
5,32%
|
6,55%
|
11,14%
|
11,45%
|
10,88%
|
12,5%
|
13,82%
|
15,32%
|
Resultaat voor belastingen (EBT)
1 |
6.974
|
10.846
|
24.794
|
29.993
|
31.287
|
41.425
|
51.724
|
58.173
|
Nettowinst (verlies)
1 |
4.284
|
6.509
|
15.673
|
20.042
|
21.119
|
27.666
|
34.422
|
38.745
|
Nettomarge
|
3,15%
|
3,8%
|
6,96%
|
7,41%
|
7,2%
|
8,32%
|
9,35%
|
10,41%
|
WPA
2 |
0,1800
|
0,2500
|
0,6000
|
0,7600
|
0,8000
|
1,076
|
1,356
|
1,510
|
Free Cash Flow
1 |
-1.021
|
482,5
|
5.941
|
4.021
|
6.531
|
14.185
|
22.974
|
32.743
|
FCF-marge
|
-0,75%
|
0,28%
|
2,64%
|
1,49%
|
2,23%
|
4,26%
|
6,24%
|
8,8%
|
Kasstroomconversie (ebitda)
|
-
|
2,59%
|
17,89%
|
9,81%
|
15,54%
|
26,75%
|
36,2%
|
46,9%
|
Kasstroomconversie (nettowinst)
|
-
|
7,41%
|
37,91%
|
20,06%
|
30,93%
|
51,27%
|
66,74%
|
84,51%
|
Dividend per aandeel
2 |
0,1000
|
0,1200
|
0,2000
|
0,2000
|
0,2500
|
0,3214
|
0,4119
|
0,4714
|
Datum van publicatie
|
20-03-20
|
19-03-21
|
18-03-22
|
24-03-23
|
22-03-24
|
-
|
-
|
-
|
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 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Omzet
1 |
68.900
|
83.142
|
88.359
|
109.863
|
56.127
|
115.239
|
64.771
|
67.687
|
132.458
|
71.734
|
66.138
|
137.871
|
74.945
|
75.389
|
150.334
|
74.674
|
89.694
|
143.070
|
74.777
|
80.844
|
152.905
|
84.146
|
87.581
|
161.137
|
173.371
|
174.356
|
EBITDA
1 |
-
|
7.555
|
-
|
-
|
-
|
-
|
10.443
|
10.530
|
-
|
8.094
|
11.923
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
15.903
|
-
|
14.297
|
14.759
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
4.360
|
-
|
11.633
|
-
|
13.453
|
8.982
|
9.734
|
18.717
|
6.436
|
5.793
|
12.229
|
8.203
|
7.539
|
15.743
|
8.579
|
7.615
|
16.194
|
9.081
|
10.450
|
17.594
|
11.324
|
11.786
|
22.131
|
29.576
|
30.143
|
Operationele Marge
|
-
|
5,24%
|
-
|
10,59%
|
-
|
11,67%
|
13,87%
|
14,38%
|
14,13%
|
8,97%
|
8,76%
|
8,87%
|
10,95%
|
10%
|
10,47%
|
11,49%
|
8,49%
|
11,32%
|
12,14%
|
12,93%
|
11,51%
|
13,46%
|
13,46%
|
13,73%
|
17,06%
|
17,29%
|
Resultaat voor belastingen (EBT)
1 |
-
|
4.095
|
-
|
-
|
-
|
-
|
8.911
|
9.659
|
-
|
6.307
|
5.116
|
-
|
8.110
|
7.435
|
-
|
8.395
|
7.348
|
-
|
8.828
|
10.103
|
-
|
10.962
|
11.410
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-
|
2.421
|
-
|
-
|
-
|
-
|
6.124
|
6.506
|
12.630
|
4.037
|
3.375
|
-
|
5.442
|
4.860
|
10.302
|
5.863
|
4.954
|
-
|
6.261
|
6.970
|
-
|
7.255
|
7.551
|
-
|
-
|
-
|
Nettomarge
|
-
|
2,91%
|
-
|
-
|
-
|
-
|
9,45%
|
9,61%
|
9,54%
|
5,63%
|
5,1%
|
-
|
7,26%
|
6,45%
|
6,85%
|
7,85%
|
5,52%
|
-
|
8,37%
|
8,62%
|
-
|
8,62%
|
8,62%
|
-
|
-
|
-
|
WPA
2 |
0,1000
|
0,1000
|
0,1550
|
0,2620
|
0,1600
|
0,3380
|
0,2330
|
0,2470
|
0,4800
|
0,1500
|
0,1300
|
-
|
0,2070
|
0,1800
|
0,3910
|
-
|
0,1850
|
0,4090
|
0,2380
|
0,2700
|
0,4800
|
0,3100
|
0,2400
|
0,6200
|
0,8600
|
0,8900
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
20-03-20
|
21-08-20
|
19-03-21
|
30-07-21
|
18-03-22
|
18-03-22
|
11-04-22
|
12-08-22
|
12-08-22
|
21-10-22
|
24-03-23
|
24-03-23
|
27-04-23
|
25-08-23
|
25-08-23
|
28-10-23
|
22-03-24
|
22-03-24
|
22-04-24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
39.777
|
61.932
|
63.852
|
103.758
|
123.387
|
100.958
|
83.102
|
66.717
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,064
x
|
3,328
x
|
1,923
x
|
2,531
x
|
2,935
x
|
1,904
x
|
1,309
x
|
0,9555
x
|
Free Cash Flow
1 |
-1.021
|
482
|
5.941
|
4.021
|
6.531
|
14.185
|
22.974
|
32.743
|
ROE (netto-inkomsten/eigen vermogen)
|
11,4%
|
12,2%
|
24,6%
|
25,3%
|
21,4%
|
21,9%
|
22%
|
21,2%
|
ROA (netto-inkomsten/totale activa)
|
3,62%
|
4,25%
|
8,02%
|
7,79%
|
6,51%
|
7,73%
|
8,67%
|
9,35%
|
Totale activa
1 |
118.341
|
153.070
|
195.454
|
257.319
|
324.525
|
357.947
|
396.976
|
414.499
|
Nettoactief per aandeel
2 |
2,200
|
2,230
|
2,700
|
3,380
|
4,080
|
4,940
|
5,890
|
6,910
|
Cashflow per aandeel
2 |
0,4600
|
0,5600
|
1,010
|
1,090
|
1,400
|
1,730
|
1,940
|
1,960
|
Capex
1 |
11.687
|
13.786
|
20.131
|
24.657
|
30.329
|
28.599
|
28.870
|
31.449
|
Capex/omzet
|
8,59%
|
8,04%
|
8,94%
|
9,12%
|
10,34%
|
8,6%
|
7,84%
|
8,45%
|
Datum van publicatie
|
20-03-20
|
19-03-21
|
18-03-22
|
24-03-23
|
22-03-24
|
-
|
-
|
-
|
Laatste slotkoers
15,32
CNY Gemiddelde koersdoel
18,34
CNY Spread / Gemiddelde doel +19,72% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +30,03% | 61,53 mld. | | +25,97% | 16,22 mld. | | +73,97% | 3,22 mld. |
Goudverfijning
|