Beurs gesloten -
Singapore S.E.
06:04:22 11-09-2017
|
Nabeurs
13:17:55
|
175
USD
|
-.--%
|
|
106,1
|
-39,39%
|
Fiscaal tijdperk: Dicembre |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
304.905
|
481.246
|
328.960
|
272.598
|
295.465
|
276.173
|
-
|
-
|
Bedrijfswaarde
1 |
225.303
|
393.834
|
231.943
|
182.338
|
178.011
|
123.201
|
99.269
|
70.274
|
K/w-verhouding
|
157
x
|
21,7
x
|
33,7
x
|
39,7
x
|
15,3
x
|
12
x
|
11,4
x
|
10,5
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
2,84
x
|
4,49
x
|
2,64
x
|
2,2
x
|
2,2
x
|
1,96
x
|
1,82
x
|
1,72
x
|
Bedrijfswaarde/omzet
|
2,1
x
|
3,68
x
|
1,86
x
|
1,47
x
|
1,32
x
|
0,88
x
|
0,66
x
|
0,44
x
|
Bedrijfswaarde/EBITDA
|
12,2
x
|
14,3
x
|
9,31
x
|
6,15
x
|
4,97
x
|
3,38
x
|
2,55
x
|
1,69
x
|
Bedrijfswaarde/FCF
|
10,2
x
|
20,6
x
|
25,1
x
|
10,2
x
|
7
x
|
6,33
x
|
3,81
x
|
3,16
x
|
FCF Yield
|
9,78%
|
4,85%
|
3,98%
|
9,81%
|
14,3%
|
15,8%
|
26,3%
|
31,6%
|
Price to Book
|
1,86
x
|
2,66
x
|
1,54
x
|
1,23
x
|
1,22
x
|
1
x
|
0,91
x
|
0,82
x
|
Aantal aandelen (in duizenden)
|
346.499
|
341.076
|
348.059
|
345.542
|
349.573
|
350.652
|
-
|
-
|
Referentieprijs
2 |
880,0
|
1.411
|
945,1
|
788,9
|
845,2
|
787,6
|
787,6
|
787,6
|
Datum van publicatie
|
27-02-20
|
17-02-21
|
01-03-22
|
22-02-23
|
28-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: Dicembre |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
107.413
|
107.074
|
124.493
|
123.675
|
134.598
|
140.684
|
151.397
|
160.184
|
EBITDA
1 |
18.416
|
27.503
|
24.914
|
29.663
|
35.823
|
36.435
|
38.898
|
41.521
|
Bedrijfsresultaat (EBIT)
1 |
6.307
|
21.732
|
10.518
|
15.911
|
21.856
|
23.958
|
26.314
|
28.287
|
Operationele Marge
|
5,87%
|
20,3%
|
8,45%
|
12,87%
|
16,24%
|
17,03%
|
17,38%
|
17,66%
|
Resultaat voor belastingen (EBT)
1 |
-340
|
23.090
|
10.778
|
10.112
|
25.198
|
28.171
|
29.637
|
32.329
|
Nettowinst (verlies)
1 |
2.057
|
22.472
|
10.226
|
7.559
|
20.315
|
22.281
|
23.518
|
25.313
|
Nettomarge
|
1,92%
|
20,99%
|
8,21%
|
6,11%
|
15,09%
|
15,84%
|
15,53%
|
15,8%
|
WPA
2 |
5,600
|
64,98
|
28,07
|
19,85
|
55,08
|
65,42
|
69,33
|
74,66
|
Free Cash Flow
1 |
22.030
|
19.116
|
9.226
|
17.884
|
25.425
|
19.476
|
26.064
|
22.213
|
FCF-marge
|
20,51%
|
17,85%
|
7,41%
|
14,46%
|
18,89%
|
13,84%
|
17,22%
|
13,87%
|
Kasstroomconversie (ebitda)
|
119,62%
|
69,51%
|
37,03%
|
60,29%
|
70,97%
|
53,45%
|
67%
|
53,5%
|
Kasstroomconversie (nettowinst)
|
1.070,98%
|
85,07%
|
90,22%
|
236,59%
|
125,15%
|
87,41%
|
110,82%
|
87,75%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27-02-20
|
17-02-21
|
01-03-22
|
22-02-23
|
28-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
33.088
|
28.411
|
29.647
|
32.540
|
33.077
|
31.144
|
34.056
|
34.447
|
34.951
|
31.513
|
34.809
|
36.036
|
37.529
|
33.213
|
37.126
|
EBITDA
1 |
5.757
|
5.499
|
7.054
|
8.879
|
8.231
|
8.145
|
9.116
|
9.505
|
9.057
|
8.244
|
8.100
|
8.666
|
8.257
|
8.553
|
11.498
|
Bedrijfsresultaat (EBIT)
1 |
1.958
|
2.601
|
3.400
|
5.317
|
4.593
|
4.980
|
5.210
|
6.274
|
5.392
|
5.484
|
6.068
|
6.703
|
6.323
|
4.779
|
6.306
|
Operationele Marge
|
5,92%
|
9,15%
|
11,47%
|
16,34%
|
13,89%
|
15,99%
|
15,3%
|
18,21%
|
15,43%
|
17,4%
|
17,43%
|
18,6%
|
16,85%
|
14,39%
|
16,99%
|
Resultaat voor belastingen (EBT)
1 |
2.365
|
-360
|
3.551
|
547
|
6.374
|
7.575
|
6.579
|
8.179
|
2.865
|
6.730
|
6.854
|
7.528
|
7.214
|
5.111
|
4.566
|
Nettowinst (verlies)
1 |
1.715
|
-885
|
3.637
|
-146
|
4.953
|
5.825
|
5.210
|
6.681
|
2.599
|
5.448
|
5.356
|
6.439
|
5.628
|
3.227
|
3.748
|
Nettomarge
|
5,18%
|
-3,11%
|
12,27%
|
-0,45%
|
14,97%
|
18,7%
|
15,3%
|
19,4%
|
7,44%
|
17,29%
|
15,39%
|
17,87%
|
15%
|
9,72%
|
10,09%
|
WPA
2 |
4,510
|
-2,870
|
9,970
|
-0,8700
|
13,59
|
15,92
|
14,17
|
18,22
|
6,770
|
-
|
15,76
|
18,42
|
17,03
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
01-03-22
|
26-05-22
|
30-08-22
|
22-11-22
|
22-02-23
|
16-05-23
|
22-08-23
|
21-11-23
|
28-02-24
|
16-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
79.602
|
87.412
|
97.017
|
90.260
|
117.454
|
152.973
|
176.905
|
205.899
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
22.030
|
19.116
|
9.226
|
17.884
|
25.425
|
19.476
|
26.064
|
22.213
|
ROE (netto-inkomsten/eigen vermogen)
|
11,1%
|
12,7%
|
9,31%
|
3,48%
|
8,7%
|
8,37%
|
7,93%
|
7,73%
|
ROA (netto-inkomsten/totale activa)
|
6,07%
|
6,95%
|
5,28%
|
1,96%
|
5,09%
|
5,73%
|
5,74%
|
5,59%
|
Totale activa
1 |
33.877
|
323.520
|
193.535
|
385.506
|
398.865
|
389.083
|
409.511
|
452.694
|
Nettoactief per aandeel
2 |
472,0
|
530,0
|
613,0
|
639,0
|
694,0
|
784,0
|
865,0
|
957,0
|
Cashflow per aandeel
2 |
81,60
|
70,30
|
57,20
|
75,00
|
103,0
|
91,40
|
105,0
|
116,0
|
Capex
1 |
6.428
|
5.084
|
10.896
|
8.286
|
11.190
|
10.074
|
10.371
|
10.866
|
Capex/omzet
|
5,98%
|
4,75%
|
8,75%
|
6,7%
|
8,31%
|
7,16%
|
6,85%
|
6,78%
|
Datum van publicatie
|
27-02-20
|
17-02-21
|
01-03-22
|
22-02-23
|
28-02-24
|
-
|
-
|
-
|
Laatste slotkoers
787,6
CNY Gemiddelde koersdoel
1.080
CNY Spread / Gemiddelde doel +37,06% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -17,86% | 20,6 mld. | | -22,43% | 18,76 mld. | | -.--% | 6,85 mld. | | -5,58% | 258 mln. | | +15,75% | 112 mln. | | -8,20% | 69,67 mln. |
Zoekmachines
|