Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
25,6
HKD
|
+4,28%
|
|
+7,79%
|
+10,34%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
73.440
|
44.144
|
30.329
|
18.924
|
25.272
|
28.401
|
-
|
-
|
Bedrijfswaarde
1 |
76.746
|
45.007
|
34.083
|
21.416
|
25.272
|
29.151
|
24.853
|
27.540
|
K/w-verhouding
|
33
x
|
29,2
x
|
23
x
|
23,9
x
|
35,1
x
|
19,4
x
|
15,4
x
|
12,9
x
|
Dividendrendement
|
0,6%
|
0,69%
|
0,65%
|
0,76%
|
-
|
0,83%
|
1,08%
|
1,49%
|
Marktkapitalisatie/omzet
|
4,11
x
|
2,58
x
|
1,72
x
|
0,92
x
|
1,24
x
|
1,1
x
|
0,99
x
|
0,91
x
|
Bedrijfswaarde/omzet
|
4,29
x
|
2,63
x
|
1,93
x
|
1,04
x
|
1,24
x
|
1,13
x
|
0,87
x
|
0,88
x
|
Bedrijfswaarde/EBITDA
|
16,9
x
|
11,8
x
|
8,07
x
|
5,7
x
|
6,04
x
|
6,45
x
|
4,98
x
|
5,37
x
|
Bedrijfswaarde/FCF
|
74,4
x
|
-68,5
x
|
-29,7
x
|
8,19
x
|
-
|
14,8
x
|
8,28
x
|
10,1
x
|
FCF Yield
|
1,34%
|
-1,46%
|
-3,36%
|
12,2%
|
-
|
6,74%
|
12,1%
|
9,92%
|
Price to Book
|
3,8
x
|
2,09
x
|
1,39
x
|
0,87
x
|
-
|
1,2
x
|
1,12
x
|
1,07
x
|
Aantal aandelen (in duizenden)
|
1.208.500
|
1.208.500
|
1.208.500
|
1.201.045
|
1.198.500
|
1.198.500
|
-
|
-
|
Referentieprijs
2 |
60,77
|
36,53
|
25,10
|
15,76
|
21,09
|
23,70
|
23,70
|
23,70
|
Datum van publicatie
|
25-03-20
|
25-03-21
|
23-03-22
|
23-03-23
|
21-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
17.884
|
17.140
|
17.667
|
20.625
|
20.419
|
25.742
|
28.650
|
31.268
|
EBITDA
1 |
4.534
|
3.827
|
4.224
|
3.760
|
4.183
|
4.517
|
4.994
|
5.128
|
Bedrijfsresultaat (EBIT)
1 |
2.472
|
1.350
|
1.483
|
745,4
|
457,1
|
1.654
|
2.117
|
2.410
|
Operationele Marge
|
13,82%
|
7,88%
|
8,39%
|
3,61%
|
2,24%
|
6,43%
|
7,39%
|
7,71%
|
Resultaat voor belastingen (EBT)
1 |
2.552
|
1.648
|
1.413
|
860,7
|
822,9
|
1.688
|
2.133
|
2.505
|
Nettowinst (verlies)
1 |
2.222
|
1.507
|
1.316
|
821
|
740
|
1.452
|
1.836
|
2.185
|
Nettomarge
|
12,43%
|
8,79%
|
7,45%
|
3,98%
|
3,62%
|
5,64%
|
6,41%
|
6,99%
|
WPA
2 |
1,840
|
1,250
|
1,090
|
0,6600
|
0,6000
|
1,219
|
1,542
|
1,835
|
Free Cash Flow
1 |
1.031
|
-656,6
|
-1.146
|
2.614
|
-
|
1.964
|
3.000
|
2.732
|
FCF-marge
|
5,76%
|
-3,83%
|
-6,49%
|
12,67%
|
-
|
7,63%
|
10,47%
|
8,74%
|
Kasstroomconversie (ebitda)
|
22,74%
|
-
|
-
|
69,51%
|
-
|
43,49%
|
60,07%
|
53,28%
|
Kasstroomconversie (nettowinst)
|
46,39%
|
-
|
-
|
318,36%
|
-
|
135,31%
|
163,38%
|
125,04%
|
Dividend per aandeel
2 |
0,3668
|
0,2528
|
0,1629
|
0,1200
|
-
|
0,1963
|
0,2561
|
0,3534
|
Datum van publicatie
|
25-03-20
|
25-03-21
|
23-03-22
|
23-03-23
|
21-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q2
|
2023 S1
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 S1
|
2025 S2
|
2026 S1
|
---|
Omzet
1 |
10.316
|
4.246
|
4.812
|
4.896
|
4.520
|
5.373
|
5.840
|
-
|
9.219
|
11.200
|
5.291
|
5.732
|
11.404
|
7.006
|
7.272
|
14.810
|
5.962
|
13.261
|
16.749
|
13.362
|
EBITDA
|
-
|
814,4
|
898,1
|
873,5
|
790,1
|
881,9
|
-
|
-
|
-
|
-
|
-
|
-
|
2.054
|
-
|
-
|
2.441
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.630
|
239,4
|
261,3
|
239,3
|
155,9
|
247,7
|
102,5
|
-
|
-29,25
|
486,4
|
152
|
238
|
545,7
|
627
|
696
|
1.115
|
308
|
695,4
|
1.452
|
634
|
Operationele Marge
|
15,8%
|
5,64%
|
5,43%
|
4,89%
|
3,45%
|
4,61%
|
1,76%
|
-
|
-0,32%
|
4,34%
|
2,87%
|
4,15%
|
4,79%
|
8,95%
|
9,57%
|
7,53%
|
5,17%
|
5,24%
|
8,67%
|
4,74%
|
Resultaat voor belastingen (EBT)
1 |
1.665
|
182,9
|
248,3
|
247,7
|
176,8
|
271,1
|
165,1
|
-
|
174,8
|
-
|
192
|
278
|
553,8
|
667
|
736
|
1.095
|
348
|
616,5
|
1.580
|
-
|
Nettowinst (verlies)
1 |
1.453
|
183
|
212
|
205,3
|
145
|
234
|
237
|
-
|
150,3
|
590
|
167
|
241
|
521,8
|
581
|
640
|
957,7
|
303
|
597,7
|
1.288
|
705
|
Nettomarge
|
14,08%
|
4,31%
|
4,41%
|
4,19%
|
3,21%
|
4,36%
|
4,06%
|
-
|
1,63%
|
5,27%
|
3,16%
|
4,2%
|
4,58%
|
8,29%
|
8,8%
|
6,47%
|
5,08%
|
4,51%
|
7,69%
|
5,28%
|
WPA
2 |
1,200
|
0,1500
|
0,1800
|
0,1700
|
0,1200
|
0,2000
|
0,1700
|
-
|
0,1100
|
0,4900
|
0,1400
|
0,2100
|
0,4271
|
0,4900
|
0,5500
|
0,8083
|
0,2600
|
0,5450
|
1,083
|
0,5900
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
25-03-20
|
11-11-21
|
23-03-22
|
12-05-22
|
24-08-22
|
10-11-22
|
23-03-23
|
24-08-23
|
24-08-23
|
21-03-24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.306
|
863
|
3.754
|
2.493
|
-
|
750
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
3.548
|
861
|
Hefboom (schuld/ebitda)
|
0,7292
x
|
0,2255
x
|
0,8888
x
|
0,6629
x
|
-
|
0,1659
x
|
-
|
-
|
Free Cash Flow
1 |
1.031
|
-657
|
-1.146
|
2.614
|
-
|
1.964
|
3.000
|
2.732
|
ROE (netto-inkomsten/eigen vermogen)
|
11,6%
|
5,97%
|
6,13%
|
3,78%
|
-
|
6,46%
|
7,55%
|
8,3%
|
ROA (netto-inkomsten/totale activa)
|
6,94%
|
4,12%
|
3,25%
|
1,99%
|
-
|
3,52%
|
4,16%
|
4,59%
|
Totale activa
1 |
32.038
|
36.559
|
40.467
|
41.167
|
-
|
41.275
|
44.136
|
47.588
|
Nettoactief per aandeel
2 |
16,00
|
17,50
|
18,00
|
18,00
|
-
|
19,80
|
21,20
|
22,20
|
Cashflow per aandeel
2 |
3,180
|
2,970
|
1,820
|
3,640
|
-
|
2,820
|
3,510
|
3,830
|
Capex
1 |
2.813
|
4.249
|
3.342
|
1.758
|
-
|
1.681
|
1.711
|
1.893
|
Capex/omzet
|
15,73%
|
24,79%
|
18,92%
|
8,53%
|
-
|
6,53%
|
5,97%
|
6,05%
|
Datum van publicatie
|
25-03-20
|
25-03-21
|
23-03-22
|
23-03-23
|
21-03-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
23,7
CNY Gemiddelde koersdoel
24,77
CNY Spread / Gemiddelde doel +4,53% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +10,34% | 3,92 mld. | | +21,55% | 72,28 mld. | | -4,21% | 34,41 mld. | | -16,43% | 28,52 mld. | | -7,17% | 14,26 mld. | | -13,03% | 9,92 mld. | | +5,83% | 9,52 mld. | | +71,16% | 8,54 mld. | | +26,49% | 8,36 mld. | | +69,91% | 8,21 mld. |
Elektronische reparatiediensten
|