Beurs gesloten -
Hong Kong S.E.
10:08:16 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
6,58
HKD
|
+4,78%
|
|
+14,83%
|
-12,50%
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
22.384
|
22.926
|
15.136
|
13.359
|
17.878
|
14.516
|
14.516
|
-
|
Bedrijfswaarde
1 |
23.886
|
23.645
|
14.959
|
13.120
|
20.196
|
18.543
|
15.346
|
13.517
|
K/w-verhouding
|
18
x
|
23,8
x
|
18
x
|
8,54
x
|
9,91
x
|
11
x
|
8
x
|
7,28
x
|
Dividendrendement
|
-
|
-
|
-
|
3,78%
|
1,24%
|
2,64%
|
3,58%
|
4,17%
|
Marktkapitalisatie/omzet
|
4,88
x
|
4,31
x
|
2,71
x
|
2,09
x
|
2,61
x
|
2,1
x
|
1,68
x
|
1,53
x
|
Bedrijfswaarde/omzet
|
5,21
x
|
4,45
x
|
2,68
x
|
2,06
x
|
2,94
x
|
2,37
x
|
1,77
x
|
1,43
x
|
Bedrijfswaarde/EBITDA
|
13,4
x
|
11,8
x
|
9,31
x
|
5,99
x
|
7,22
x
|
6,7
x
|
5,39
x
|
4,38
x
|
Bedrijfswaarde/FCF
|
26,5
x
|
16,9
x
|
33,1
x
|
23,9
x
|
15,9
x
|
11,2
x
|
11,2
x
|
7,11
x
|
FCF Yield
|
3,78%
|
5,93%
|
3,02%
|
4,19%
|
6,29%
|
8,96%
|
8,97%
|
14,1%
|
Price to Book
|
2,6
x
|
2,38
x
|
1,41
x
|
1,1
x
|
1,36
x
|
1,01
x
|
0,95
x
|
0,86
x
|
Aantal aandelen (in duizenden)
|
2.538.985
|
2.539.974
|
2.543.601
|
2.522.355
|
2.438.845
|
2.382.112
|
2.382.112
|
-
|
Referentieprijs
2 |
8,816
|
9,026
|
5,950
|
5,296
|
7,330
|
6,094
|
6,094
|
6,094
|
Datum van publicatie
|
20-03-19
|
30-03-20
|
30-03-21
|
28-03-22
|
21-03-23
|
20-03-24
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
4.584
|
5.318
|
5.588
|
6.382
|
6.859
|
7.816
|
8.661
|
9.458
|
EBITDA
1 |
1.782
|
2.005
|
1.606
|
2.190
|
2.796
|
2.768
|
2.846
|
3.088
|
Bedrijfsresultaat (EBIT)
1 |
1.212
|
1.652
|
1.503
|
1.642
|
1.658
|
1.915
|
2.503
|
2.723
|
Operationele Marge
|
26,45%
|
31,06%
|
26,89%
|
25,73%
|
24,18%
|
24,51%
|
28,9%
|
28,79%
|
Resultaat voor belastingen (EBT)
1 |
1.496
|
1.223
|
979,1
|
1.869
|
2.274
|
1.978
|
2.377
|
2.613
|
Nettowinst (verlies)
1 |
1.277
|
973,7
|
835,8
|
1.651
|
1.915
|
1.549
|
1.937
|
2.137
|
Nettomarge
|
27,86%
|
18,31%
|
14,96%
|
25,87%
|
27,92%
|
19,82%
|
22,37%
|
22,59%
|
WPA
2 |
0,4900
|
0,3800
|
0,3300
|
0,6200
|
0,7400
|
0,6200
|
0,7618
|
0,8376
|
Free Cash Flow
1 |
902,9
|
1.403
|
451,6
|
549,2
|
1.271
|
1.372
|
1.376
|
1.901
|
FCF-marge
|
19,7%
|
26,38%
|
8,08%
|
8,61%
|
18,53%
|
17,61%
|
15,89%
|
20,1%
|
Kasstroomconversie (ebitda)
|
50,68%
|
69,96%
|
28,12%
|
25,08%
|
45,44%
|
50,46%
|
48,35%
|
61,57%
|
Kasstroomconversie (nettowinst)
|
70,7%
|
144,06%
|
54,03%
|
33,26%
|
66,36%
|
67,22%
|
71,01%
|
88,99%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
0,2000
|
0,0912
|
0,1608
|
0,2180
|
0,2540
|
Datum van publicatie
|
20-03-19
|
30-03-20
|
30-03-21
|
28-03-22
|
21-03-23
|
20-03-24
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S1
|
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Omzet
1 |
2.643
|
2.675
|
2.695
|
2.892
|
3.110
|
3.275
|
3.091
|
3.768
|
3.784
|
4.032
|
4.352
|
4.631
|
4.498
|
5.254
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
-
|
915,3
|
727
|
802,5
|
855,8
|
1.301
|
614,8
|
1.427
|
1.312
|
1.496
|
1.494
|
Operationele Marge
|
-
|
-
|
-
|
-
|
29,43%
|
22,2%
|
25,96%
|
22,71%
|
34,38%
|
15,25%
|
32,8%
|
28,32%
|
33,25%
|
28,43%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
0,1300
|
0,2500
|
0,2700
|
0,0600
|
0,3400
|
0,2800
|
0,3700
|
0,3700
|
0,3900
|
0,2300
|
0,4400
|
0,3900
|
0,4500
|
0,4400
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
21-08-19
|
30-03-20
|
17-08-20
|
30-03-21
|
25-08-21
|
28-03-22
|
24-08-22
|
21-03-23
|
24-08-23
|
20-03-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
1 |
1.502
|
719
|
-
|
-
|
2.318
|
2.148
|
830
|
-
|
Nettokaspositie
1 |
-
|
-
|
177
|
239
|
-
|
-
|
-
|
999
|
Hefboom (schuld/ebitda)
|
0,843
x
|
0,3587
x
|
-
|
-
|
0,8291
x
|
0,776
x
|
0,2918
x
|
-
|
Free Cash Flow
1 |
903
|
1.403
|
452
|
549
|
1.271
|
1.372
|
1.376
|
1.901
|
ROE (netto-inkomsten/eigen vermogen)
|
16%
|
10,7%
|
8,23%
|
15,1%
|
15,2%
|
11,5%
|
12,5%
|
12,4%
|
ROA (netto-inkomsten/totale activa)
|
9,26%
|
6,8%
|
5,15%
|
8,95%
|
9,3%
|
6,79%
|
8,23%
|
8,38%
|
Totale activa
1 |
13.796
|
14.324
|
16.244
|
18.445
|
20.601
|
22.817
|
23.531
|
25.509
|
Nettoactief per aandeel
2 |
3,390
|
3,800
|
4,220
|
4,810
|
5,400
|
6,040
|
6,400
|
7,110
|
Cashflow per aandeel
2 |
0,4200
|
0,7400
|
0,4900
|
0,5700
|
0,8200
|
0,8400
|
0,7700
|
1,170
|
Capex
1 |
247
|
471
|
893
|
1.029
|
910
|
820
|
905
|
842
|
Capex/omzet
|
5,4%
|
8,86%
|
15,98%
|
16,13%
|
13,26%
|
10,52%
|
10,45%
|
8,9%
|
Datum van publicatie
|
20-03-19
|
30-03-20
|
30-03-21
|
28-03-22
|
21-03-23
|
20-03-24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
6,094
CNY Gemiddelde koersdoel
6,893
CNY Spread / Gemiddelde doel +13,12% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -12,50% | 1,91 mld. | | -3,85% | 86,16 mld. | | +2,76% | 40,17 mld. | | -17,49% | 31,47 mld. | | +54,44% | 25,24 mld. | | -13,13% | 15,82 mld. | | -9,12% | 11,96 mld. | | -15,45% | 11,89 mld. | | -42,56% | 11,61 mld. | | +4,87% | 8,84 mld. |
Biofarmaceutica
|