Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
4,14
HKD
|
+3,24%
|
|
+10,99%
|
-16,19%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
128.759
|
98.007
|
111.194
|
133.440
|
106.023
|
107.557
|
-
|
-
|
Bedrijfswaarde
1 |
164.134
|
174.453
|
279.478
|
257.277
|
241.956
|
301.575
|
295.729
|
278.611
|
K/w-verhouding
|
15
x
|
-4,9
x
|
-3,66
x
|
-2,18
x
|
-66,6
x
|
10,3
x
|
7,43
x
|
4,49
x
|
Dividendrendement
|
0,63%
|
-
|
-
|
-
|
-
|
1,17%
|
1,59%
|
-
|
Marktkapitalisatie/omzet
|
0,95
x
|
1,41
x
|
1,49
x
|
2,52
x
|
0,75
x
|
0,62
x
|
0,59
x
|
0,53
x
|
Bedrijfswaarde/omzet
|
1,21
x
|
2,51
x
|
3,75
x
|
4,86
x
|
1,71
x
|
1,75
x
|
1,61
x
|
1,38
x
|
Bedrijfswaarde/EBITDA
|
8,52
x
|
-19,2
x
|
68,6
x
|
-6,93
x
|
28,5
x
|
7,46
x
|
7,29
x
|
6,18
x
|
Bedrijfswaarde/FCF
|
6,31
x
|
-16,6
x
|
-21,4
x
|
-10,8
x
|
17,3
x
|
47,5
x
|
25,1
x
|
21,3
x
|
FCF Yield
|
15,8%
|
-6,02%
|
-4,67%
|
-9,22%
|
5,77%
|
2,1%
|
3,98%
|
4,7%
|
Price to Book
|
1,1
x
|
0,96
x
|
1,05
x
|
-
|
-
|
1,26
x
|
1,19
x
|
0,95
x
|
Aantal aandelen (in duizenden)
|
14.524.815
|
14.524.815
|
14.524.815
|
14.524.815
|
16.200.793
|
16.593.720
|
-
|
-
|
Referentieprijs
2 |
7,069
|
5,134
|
4,433
|
6,138
|
4,490
|
3,832
|
3,832
|
3,832
|
Datum van publicatie
|
31-03-20
|
30-03-21
|
30-03-22
|
30-03-23
|
28-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
136.181
|
69.504
|
74.532
|
52.898
|
141.100
|
172.553
|
183.657
|
201.211
|
EBITDA
1 |
19.258
|
-9.094
|
4.072
|
-37.124
|
8.502
|
40.425
|
40.592
|
45.084
|
Bedrijfsresultaat (EBIT)
1 |
9.178
|
-18.500
|
-16.862
|
-46.085
|
-3.324
|
12.201
|
14.923
|
27.072
|
Operationele Marge
|
6,74%
|
-26,62%
|
-22,62%
|
-87,12%
|
-2,36%
|
7,07%
|
8,13%
|
13,45%
|
Resultaat voor belastingen (EBT)
1 |
9.105
|
-18.475
|
-21.826
|
-45.877
|
-1.660
|
8.168
|
21.849
|
18.853
|
Nettowinst (verlies)
1 |
6.409
|
-14.409
|
-16.635
|
-38.617
|
-1.046
|
8.517
|
16.955
|
13.195
|
Nettomarge
|
4,71%
|
-20,73%
|
-22,32%
|
-73%
|
-0,74%
|
4,94%
|
9,23%
|
6,56%
|
WPA
2 |
0,4700
|
-1,049
|
-1,211
|
-2,812
|
-0,0674
|
0,3726
|
0,5156
|
0,8535
|
Free Cash Flow
1 |
25.998
|
-10.497
|
-13.040
|
-23.727
|
13.973
|
6.347
|
11.782
|
13.091
|
FCF-marge
|
19,09%
|
-15,1%
|
-17,5%
|
-44,85%
|
9,9%
|
3,68%
|
6,42%
|
6,51%
|
Kasstroomconversie (ebitda)
|
134,99%
|
-
|
-
|
-
|
164,35%
|
15,7%
|
29,03%
|
29,04%
|
Kasstroomconversie (nettowinst)
|
405,67%
|
-
|
-
|
-
|
-
|
74,52%
|
69,49%
|
99,22%
|
Dividend per aandeel
2 |
0,0444
|
-
|
-
|
-
|
-
|
0,0447
|
0,0610
|
-
|
Datum van publicatie
|
31-03-20
|
30-03-21
|
30-03-22
|
30-03-23
|
28-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2021 Q3
|
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
|
---|
Omzet
1 |
70.868
|
29.646
|
19.794
|
17.074
|
36.868
|
12.918
|
11.035
|
23.953
|
18.136
|
10.809
|
28.945
|
25.068
|
34.545
|
59.613
|
45.864
|
35.623
|
81.487
|
44.373
|
44.373
|
88.747
|
-
|
-
|
59.809
|
63.683
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8.746
|
6.098
|
-
|
20.189
|
-3.149
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-8.636
|
-7.173
|
-10.820
|
-10.450
|
-12.608
|
-16.973
|
-16.373
|
-12.739
|
-18.471
|
-3.295
|
-2.388
|
-795,5
|
5.253
|
-2.894
|
3.897
|
1.913
|
1.913
|
-
|
-
|
-
|
-18.471
|
-898
|
Operationele Marge
|
-
|
-
|
-43,63%
|
-42,01%
|
-29,35%
|
-80,9%
|
-114,26%
|
-70,86%
|
-90,28%
|
-117,86%
|
-63,81%
|
-13,14%
|
-6,91%
|
-1,33%
|
11,45%
|
-8,12%
|
4,78%
|
4,31%
|
4,31%
|
-
|
-
|
-
|
-30,88%
|
-1,41%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-22.801
|
-
|
-
|
-
|
-
|
-
|
2.710
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
3.269
|
-
|
-
|
-6.321
|
-9.854
|
-8.900
|
-10.537
|
-19.437
|
-
|
-
|
-19.181
|
-
|
-
|
-
|
-
|
-
|
2.408
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
4,61%
|
-
|
-
|
-37,02%
|
-26,73%
|
-68,9%
|
-95,49%
|
-81,15%
|
-
|
-
|
-66,27%
|
-
|
-
|
-
|
-
|
-
|
2,96%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-0,7200
|
-
|
-
|
-
|
-
|
-
|
-1,396
|
-
|
-
|
-0,2239
|
-
|
-
|
0,1565
|
-
|
-
|
0,2000
|
-
|
-
|
0,2000
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
31-03-20
|
28-08-20
|
29-10-21
|
30-03-22
|
30-03-22
|
28-04-22
|
30-08-22
|
30-08-22
|
28-10-22
|
30-03-23
|
30-03-23
|
26-04-23
|
30-08-23
|
30-08-23
|
26-10-23
|
28-03-24
|
28-03-24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
35.375
|
76.446
|
168.284
|
123.837
|
135.933
|
194.018
|
188.172
|
171.054
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,837
x
|
-8,406
x
|
41,32
x
|
-3,336
x
|
15,99
x
|
4,799
x
|
4,636
x
|
3,567
x
|
Free Cash Flow
1 |
25.998
|
-10.497
|
-13.040
|
-23.727
|
13.973
|
6.347
|
11.782
|
13.091
|
ROE (netto-inkomsten/eigen vermogen)
|
7,09%
|
-16,9%
|
-23,8%
|
-90,9%
|
-2,77%
|
17,2%
|
25,3%
|
19,9%
|
ROA (netto-inkomsten/totale activa)
|
2,38%
|
-4,98%
|
-5,67%
|
-13%
|
-0,33%
|
1,79%
|
3,59%
|
3,8%
|
Totale activa
1 |
268.929
|
289.172
|
293.493
|
296.692
|
317.567
|
475.172
|
472.637
|
347.224
|
Nettoactief per aandeel
2 |
6,440
|
5,340
|
4,230
|
-
|
-
|
3,030
|
3,230
|
4,020
|
Cashflow per aandeel
2 |
2,790
|
0,1000
|
0,5200
|
-
|
-
|
2,030
|
1,860
|
1,870
|
Capex
1 |
12.342
|
11.905
|
20.170
|
6.965
|
21.446
|
19.231
|
19.103
|
23.330
|
Capex/omzet
|
9,06%
|
17,13%
|
27,06%
|
13,17%
|
15,2%
|
11,14%
|
10,4%
|
11,67%
|
Datum van publicatie
|
31-03-20
|
30-03-21
|
30-03-22
|
30-03-23
|
28-03-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
3,832
CNY Gemiddelde koersdoel
5,419
CNY Spread / Gemiddelde doel +41,41% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -16,19% | 14,84 mld. | | +24,09% | 32,01 mld. | | +6,68% | 24,77 mld. | | -0,30% | 19,86 mld. | | +32,63% | 18,21 mld. | | +28,07% | 17,37 mld. | | +38,67% | 13,47 mld. | | -14,20% | 12,32 mld. | | +13,74% | 10,8 mld. | | -2,58% | 10,28 mld. |
Luchtvaartmaatschappijen - Andere
|