Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
3,89
HKD
|
-0,51%
|
|
-0,51%
|
+4,29%
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
10.114
|
8.782
|
8.099
|
10.051
|
10.270
|
9.490
|
9.490
|
-
|
Bedrijfswaarde
1 |
12.926
|
13.147
|
15.511
|
21.060
|
22.043
|
9.099
|
21.651
|
20.843
|
K/w-verhouding
|
13,4
x
|
9,84
x
|
7,65
x
|
7,57
x
|
7,67
x
|
9,05
x
|
8,03
x
|
6,94
x
|
Dividendrendement
|
1,12%
|
2,03%
|
2,59%
|
2,62%
|
2,59%
|
2,17%
|
2,78%
|
3,8%
|
Marktkapitalisatie/omzet
|
3,04
x
|
2,22
x
|
1,62
x
|
1,48
x
|
1,25
x
|
1,83
x
|
1,86
x
|
1,81
x
|
Bedrijfswaarde/omzet
|
3,89
x
|
3,33
x
|
3,11
x
|
3,1
x
|
2,67
x
|
1,83
x
|
4,25
x
|
3,97
x
|
Bedrijfswaarde/EBITDA
|
10,1
x
|
8,41
x
|
7,52
x
|
8,05
x
|
7,14
x
|
3,42
x
|
7,54
x
|
6,93
x
|
Bedrijfswaarde/FCF
|
-34,8
x
|
-25,5
x
|
-8,45
x
|
-8,44
x
|
-
|
-7.876
x
|
-41,3
x
|
9,61
x
|
FCF Yield
|
-2,87%
|
-3,92%
|
-11,8%
|
-11,8%
|
-
|
-0,01%
|
-2,42%
|
10,4%
|
Price to Book
|
1,91
x
|
1,51
x
|
1,14
x
|
1,18
x
|
1,18
x
|
0,97
x
|
0,92
x
|
0,84
x
|
Aantal aandelen (in duizenden)
|
2.454.932
|
2.439.541
|
2.439.541
|
2.439.541
|
2.439.541
|
2.439.541
|
2.439.541
|
-
|
Referentieprijs
2 |
4,120
|
3,600
|
3,320
|
4,120
|
4,210
|
3,890
|
3,890
|
3,890
|
Datum van publicatie
|
25-03-19
|
19-03-20
|
23-03-21
|
22-03-22
|
22-03-23
|
26-03-24
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
3.326
|
3.952
|
4.988
|
6.795
|
8.247
|
4.980
|
5.097
|
5.253
|
EBITDA
1 |
1.274
|
1.564
|
2.062
|
2.616
|
3.086
|
2.657
|
2.872
|
3.006
|
Bedrijfsresultaat (EBIT)
1 |
990,3
|
1.171
|
1.479
|
1.863
|
2.057
|
1.645
|
1.837
|
2.046
|
Operationele Marge
|
29,77%
|
29,63%
|
29,66%
|
27,41%
|
24,94%
|
33,02%
|
36,05%
|
38,95%
|
Resultaat voor belastingen (EBT)
1 |
852,3
|
1.022
|
1.257
|
1.547
|
1.647
|
1.140
|
1.356
|
1.608
|
Nettowinst (verlies)
1 |
754,4
|
892,6
|
1.054
|
1.322
|
1.333
|
1.001
|
1.156
|
1.340
|
Nettomarge
|
22,68%
|
22,59%
|
21,13%
|
19,46%
|
16,16%
|
20,11%
|
22,68%
|
25,5%
|
WPA
2 |
0,3070
|
0,3660
|
0,4340
|
0,5440
|
0,5490
|
0,4120
|
0,4845
|
0,5606
|
Free Cash Flow
1 |
-371,2
|
-514,9
|
-1.835
|
-2.495
|
-
|
-2,8
|
-524
|
2.168
|
FCF-marge
|
-11,16%
|
-13,03%
|
-36,8%
|
-36,72%
|
-
|
-0,05%
|
-10,28%
|
41,27%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
72,12%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
161,84%
|
Dividend per aandeel
2 |
0,0460
|
0,0730
|
0,0860
|
0,1080
|
0,1090
|
0,0810
|
0,1080
|
0,1480
|
Datum van publicatie
|
25-03-19
|
19-03-20
|
23-03-21
|
22-03-22
|
22-03-23
|
26-03-24
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
1 |
2.811
|
4.364
|
7.412
|
11.009
|
11.772
|
12.563
|
12.162
|
11.353
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,207
x
|
2,791
x
|
3,595
x
|
4,208
x
|
3,814
x
|
4,217
x
|
4,235
x
|
3,776
x
|
Free Cash Flow
1 |
-371
|
-515
|
-1.835
|
-2.495
|
-
|
-2,8
|
-524
|
2.168
|
ROE (netto-inkomsten/eigen vermogen)
|
14,8%
|
16,1%
|
16,3%
|
16,9%
|
15,5%
|
11,1%
|
11,7%
|
12,3%
|
ROA (netto-inkomsten/totale activa)
|
7,48%
|
7,32%
|
6,49%
|
6,08%
|
5,3%
|
3,79%
|
4,27%
|
5,03%
|
Totale activa
1 |
10.089
|
12.193
|
16.244
|
21.731
|
25.130
|
26.448
|
27.073
|
26.618
|
Nettoactief per aandeel
2 |
2,160
|
2,390
|
2,920
|
3,480
|
3,570
|
4,010
|
4,240
|
4,620
|
Cashflow per aandeel
2 |
-0,0600
|
-0,1700
|
-0,7300
|
-
|
-
|
0,9000
|
-
|
-
|
Capex
1 |
66,7
|
91,6
|
69,8
|
115
|
115
|
377
|
100
|
125
|
Capex/omzet
|
2,01%
|
2,32%
|
1,4%
|
1,7%
|
1,39%
|
6,11%
|
1,96%
|
2,38%
|
Datum van publicatie
|
25-03-19
|
19-03-20
|
23-03-21
|
22-03-22
|
22-03-23
|
26-03-24
|
-
|
-
|
Laatste slotkoers
3,89
HKD Gemiddelde koersdoel
4,815
HKD Spread / Gemiddelde doel +23,78% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +4,29% | 1,21 mld. | | +13,13% | 34,31 mld. | | +12,05% | 24,02 mld. | | -30,63% | 14,05 mld. | | -12,22% | 6,33 mld. | | -1,85% | 4,82 mld. | | -13,37% | 3,89 mld. | | -14,83% | 3,83 mld. | | +8,47% | 2,91 mld. | | -.--% | 2,89 mld. |
Hernieuwbare IPP's
|