Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
75,3
HKD
|
+3,15%
|
|
+12,89%
|
-0,40%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.173.969
|
3.695.673
|
4.027.830
|
1.854.401
|
262.169
|
1.332.326
|
-
|
-
|
Bedrijfswaarde
1 |
3.118.293
|
3.490.600
|
3.845.890
|
1.805.847
|
230.437
|
1.071.176
|
967.807
|
852.429
|
K/w-verhouding
|
36,7
x
|
24,6
x
|
27,2
x
|
30,3
x
|
25,6
x
|
14,2
x
|
12
x
|
10,4
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
1,34%
|
1,38%
|
1,45%
|
Marktkapitalisatie/omzet
|
8,42
x
|
7,25
x
|
5,62
x
|
2,17
x
|
0,3
x
|
1,41
x
|
1,31
x
|
1,22
x
|
Bedrijfswaarde/omzet
|
8,27
x
|
6,85
x
|
5,36
x
|
2,12
x
|
0,27
x
|
1,14
x
|
0,95
x
|
0,78
x
|
Bedrijfswaarde/EBITDA
|
25,6
x
|
22,1
x
|
19,5
x
|
11,4
x
|
1,31
x
|
5,52
x
|
4,8
x
|
3,86
x
|
Bedrijfswaarde/FCF
|
29,8
x
|
24,4
x
|
20
x
|
18,3
x
|
1,34
x
|
6,37
x
|
5,66
x
|
4,03
x
|
FCF Yield
|
3,35%
|
4,1%
|
5%
|
5,48%
|
74,5%
|
15,7%
|
17,7%
|
24,8%
|
Price to Book
|
6,42
x
|
4,79
x
|
4,35
x
|
1,98
x
|
1,87
x
|
1,31
x
|
1,17
x
|
1,05
x
|
Aantal aandelen (in duizenden)
|
2.592.180
|
2.683.752
|
2.711.119
|
2.687.500
|
2.565.752
|
2.433.625
|
-
|
-
|
Referentieprijs
2 |
1.224
|
1.377
|
1.486
|
690,0
|
701,7
|
547,5
|
547,5
|
547,5
|
Datum van publicatie
|
15-05-19
|
22-05-20
|
13-05-21
|
26-05-22
|
18-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
376.844
|
509.711
|
717.289
|
853.062
|
868.687
|
943.255
|
1.013.503
|
1.092.949
|
EBITDA
1 |
121.943
|
157.659
|
196.842
|
158.205
|
175.710
|
194.043
|
201.821
|
220.923
|
Bedrijfsresultaat (EBIT)
1 |
57.084
|
91.430
|
89.678
|
69.638
|
100.351
|
120.159
|
142.532
|
159.892
|
Operationele Marge
|
15,15%
|
17,94%
|
12,5%
|
8,16%
|
11,55%
|
12,74%
|
14,06%
|
14,63%
|
Resultaat voor belastingen (EBT)
1 |
96.221
|
166.645
|
165.578
|
59.550
|
89.185
|
120.662
|
141.772
|
161.896
|
Nettowinst (verlies)
1 |
87.600
|
149.263
|
150.308
|
61.959
|
72.509
|
95.944
|
116.062
|
133.295
|
Nettomarge
|
23,25%
|
29,28%
|
20,96%
|
7,26%
|
8,35%
|
10,17%
|
11,45%
|
12,2%
|
WPA
2 |
33,38
|
55,93
|
54,70
|
22,74
|
27,46
|
38,53
|
45,81
|
52,59
|
Free Cash Flow
1 |
104.478
|
143.109
|
192.263
|
98.874
|
171.663
|
168.175
|
171.040
|
211.780
|
FCF-marge
|
27,72%
|
28,08%
|
26,8%
|
11,59%
|
19,76%
|
17,83%
|
16,88%
|
19,38%
|
Kasstroomconversie (ebitda)
|
85,68%
|
90,77%
|
97,67%
|
62,5%
|
97,7%
|
86,67%
|
84,75%
|
95,86%
|
Kasstroomconversie (nettowinst)
|
119,27%
|
95,88%
|
127,91%
|
159,58%
|
236,75%
|
175,28%
|
147,37%
|
158,88%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
7,329
|
7,549
|
7,960
|
Datum van publicatie
|
15-05-19
|
22-05-20
|
13-05-21
|
26-05-22
|
18-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
200.690
|
242.580
|
204.052
|
205.555
|
207.176
|
247.756
|
208.200
|
455.956
|
234.156
|
224.790
|
260.348
|
219.897
|
245.139
|
241.812
|
281.097
|
235.670
|
EBITDA
1 |
34.840
|
51.364
|
23.373
|
41.114
|
43.311
|
59.162
|
32.123
|
-
|
52.052
|
49.237
|
59.572
|
34.045
|
51.624
|
50.384
|
62.655
|
41.472
|
Bedrijfsresultaat (EBIT)
1 |
15.006
|
7.068
|
16.717
|
24.943
|
25.137
|
35.031
|
15.240
|
50.271
|
42.490
|
33.584
|
22.511
|
20.387
|
37.198
|
38.382
|
44.043
|
26.853
|
Operationele Marge
|
7,48%
|
2,91%
|
8,19%
|
12,13%
|
12,13%
|
14,14%
|
7,32%
|
11,03%
|
18,15%
|
14,94%
|
8,65%
|
9,27%
|
15,17%
|
15,87%
|
15,67%
|
11,39%
|
Resultaat voor belastingen (EBT)
1 |
3.946
|
29.326
|
-19.560
|
29.177
|
-15.759
|
50.459
|
25.308
|
-
|
36.172
|
38.257
|
17.318
|
21.891
|
37.330
|
40.578
|
45.517
|
35.224
|
Nettowinst (verlies)
1 |
5.367
|
20.429
|
-16.241
|
22.739
|
-20.561
|
46.815
|
23.516
|
-
|
34.332
|
27.706
|
14.433
|
17.557
|
27.331
|
28.834
|
35.270
|
20.222
|
Nettomarge
|
2,67%
|
8,42%
|
-7,96%
|
11,06%
|
-9,92%
|
18,9%
|
11,29%
|
-
|
14,66%
|
12,33%
|
5,54%
|
7,98%
|
11,15%
|
11,92%
|
12,55%
|
8,58%
|
WPA
2 |
1,970
|
7,510
|
-6,070
|
8,510
|
-7,770
|
17,91
|
9,000
|
-
|
13,30
|
10,77
|
5,650
|
6,555
|
12,60
|
12,38
|
12,80
|
10,01
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,555
|
3,483
|
Datum van publicatie
|
18-11-21
|
24-02-22
|
26-05-22
|
04-08-22
|
17-11-22
|
23-02-23
|
18-05-23
|
18-05-23
|
10-08-23
|
16-11-23
|
07-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
55.676
|
205.073
|
181.940
|
48.554
|
31.732
|
261.150
|
364.519
|
479.897
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
104.478
|
143.109
|
192.263
|
98.874
|
171.663
|
168.175
|
171.040
|
211.780
|
ROE (netto-inkomsten/eigen vermogen)
|
20,4%
|
23,9%
|
17,8%
|
15,2%
|
7,48%
|
9,23%
|
10,2%
|
10,2%
|
ROA (netto-inkomsten/totale activa)
|
10,4%
|
13,1%
|
10%
|
8,48%
|
4,21%
|
5,99%
|
6,19%
|
6,3%
|
Totale activa
1 |
841.100
|
1.139.064
|
1.501.601
|
730.861
|
1.724.311
|
1.602.351
|
1.875.428
|
2.115.067
|
Nettoactief per aandeel
2 |
191,0
|
288,0
|
341,0
|
348,0
|
375,0
|
417,0
|
470,0
|
523,0
|
Cashflow per aandeel
2 |
57,60
|
67,70
|
84,40
|
52,40
|
75,60
|
54,60
|
70,10
|
69,90
|
Capex
1 |
46.497
|
37.498
|
39.523
|
42.028
|
30.373
|
39.996
|
42.374
|
46.356
|
Capex/omzet
|
12,34%
|
7,36%
|
5,51%
|
4,93%
|
3,5%
|
4,24%
|
4,18%
|
4,24%
|
Datum van publicatie
|
15-05-19
|
22-05-20
|
13-05-21
|
26-05-22
|
18-05-23
|
-
|
-
|
-
|
Laatste slotkoers
547,5
CNY Gemiddelde koersdoel
760
CNY Spread / Gemiddelde doel +38,81% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -8,43% | 91,88 mld. | | +41,15% | 91,6 mld. | | -10,53% | 71,28 mld. | | +13,73% | 53,58 mld. | | +19,26% | 26,35 mld. | | +17,48% | 10,05 mld. | | -11,43% | 8,53 mld. | | -15,19% | 5,59 mld. | | -14,39% | 3,7 mld. |
E-commerce & Veilingdiensten
|