Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
7,65
HKD
|
-2,05%
|
|
-9,04%
|
+7,75%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
57.270
|
48.761
|
72.634
|
101.798
|
115.301
|
133.322
|
-
|
-
|
Bedrijfswaarde
1 |
125.682
|
107.736
|
96.623
|
94.630
|
95.987
|
105.356
|
93.381
|
77.434
|
K/w-verhouding
|
5,88
x
|
4,9
x
|
3,67
x
|
3,76
x
|
-
|
5,06
x
|
5,43
x
|
5,33
x
|
Dividendrendement
|
4,6%
|
6,83%
|
8,21%
|
7,36%
|
-
|
5,6%
|
5,38%
|
5,49%
|
Marktkapitalisatie/omzet
|
0,44
x
|
0,35
x
|
0,31
x
|
0,46
x
|
0,6
x
|
0,65
x
|
0,66
x
|
0,66
x
|
Bedrijfswaarde/omzet
|
0,97
x
|
0,76
x
|
0,42
x
|
0,43
x
|
0,5
x
|
0,51
x
|
0,46
x
|
0,38
x
|
Bedrijfswaarde/EBITDA
|
5,84
x
|
4,86
x
|
2,67
x
|
2,17
x
|
2,17
x
|
2,41
x
|
2,2
x
|
1,72
x
|
Bedrijfswaarde/FCF
|
9,95
x
|
8,66
x
|
2,56
x
|
2,78
x
|
3,77
x
|
3,9
x
|
2,34
x
|
2,18
x
|
FCF Yield
|
10,1%
|
11,5%
|
39,1%
|
35,9%
|
26,5%
|
25,6%
|
42,8%
|
46%
|
Price to Book
|
0,38
x
|
0,26
x
|
0,43
x
|
-
|
-
|
0,6
x
|
0,56
x
|
0,52
x
|
Aantal aandelen (in duizenden)
|
13.258.663
|
13.258.663
|
13.258.663
|
13.258.663
|
13.258.663
|
13.258.663
|
-
|
-
|
Referentieprijs
2 |
2,761
|
1,961
|
3,667
|
5,608
|
6,453
|
7,081
|
7,081
|
7,081
|
Datum van publicatie
|
20-03-20
|
24-03-21
|
03-03-22
|
23-03-23
|
20-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
129.294
|
140.961
|
231.127
|
220.577
|
192.969
|
197.617
|
188.050
|
202.645
|
EBITDA
1 |
21.522
|
22.189
|
36.171
|
43.611
|
44.151
|
43.691
|
42.354
|
45.137
|
Bedrijfsresultaat (EBIT)
1 |
11.973
|
12.326
|
25.514
|
33.166
|
33.099
|
31.783
|
30.199
|
38.053
|
Operationele Marge
|
9,26%
|
8,74%
|
11,04%
|
15,04%
|
17,15%
|
16,08%
|
16,06%
|
18,78%
|
Resultaat voor belastingen (EBT)
1 |
12.145
|
12.325
|
25.577
|
32.897
|
33.049
|
32.073
|
30.802
|
38.670
|
Nettowinst (verlies)
1 |
5.626
|
5.904
|
13.282
|
18.241
|
19.534
|
18.341
|
17.458
|
21.339
|
Nettomarge
|
4,35%
|
4,19%
|
5,75%
|
8,27%
|
10,12%
|
9,28%
|
9,28%
|
10,53%
|
WPA
2 |
0,4700
|
0,4000
|
1,000
|
1,490
|
-
|
1,400
|
1,304
|
1,328
|
Free Cash Flow
1 |
12.633
|
12.436
|
37.794
|
33.997
|
25.447
|
26.990
|
39.968
|
35.586
|
FCF-marge
|
9,77%
|
8,82%
|
16,35%
|
15,41%
|
13,19%
|
13,66%
|
21,25%
|
17,56%
|
Kasstroomconversie (ebitda)
|
58,7%
|
56,05%
|
104,49%
|
77,95%
|
57,64%
|
61,77%
|
94,37%
|
78,84%
|
Kasstroomconversie (nettowinst)
|
224,53%
|
210,63%
|
284,55%
|
186,38%
|
130,27%
|
147,15%
|
228,94%
|
166,77%
|
Dividend per aandeel
2 |
0,1270
|
0,1340
|
0,3010
|
0,4130
|
-
|
0,3965
|
0,3810
|
0,3885
|
Datum van publicatie
|
20-03-20
|
24-03-21
|
03-03-22
|
23-03-23
|
20-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q2
|
2023 S1
|
2023 S2
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Omzet
|
68.262
|
61.393
|
79.568
|
98.720
|
-
|
132.407
|
-
|
-
|
118.039
|
-
|
-
|
102.538
|
-
|
109.357
|
83.612
|
-
|
98.221
|
-
|
-
|
97.382
|
96.873
|
98.103
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
13.215
|
-
|
12.299
|
-
|
-
|
23.870
|
-
|
-
|
9.490
|
-
|
20.707
|
12.962
|
-
|
19.466
|
-
|
-
|
16.197
|
17.810
|
16.610
|
Operationele Marge
|
-
|
-
|
-
|
13,39%
|
-
|
9,29%
|
-
|
-
|
20,22%
|
-
|
-
|
9,25%
|
-
|
18,93%
|
15,5%
|
-
|
19,82%
|
-
|
-
|
16,63%
|
18,38%
|
16,93%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
2.529
|
-
|
7.586
|
-
|
-
|
-
|
-
|
-
|
5.951
|
-
|
-
|
4.680
|
12.732
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
4,12%
|
-
|
7,68%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
11,64%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
1 |
0,1600
|
0,1900
|
0,2100
|
0,6400
|
0,1100
|
0,3600
|
0,5100
|
0,5000
|
1,100
|
0,4500
|
0,0300
|
0,3900
|
-
|
0,9600
|
-
|
0,2400
|
0,9000
|
0,2300
|
0,5300
|
0,7500
|
0,8300
|
0,7700
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
20-03-20
|
28-08-20
|
24-03-21
|
25-08-21
|
03-03-22
|
03-03-22
|
27-04-22
|
25-08-22
|
25-08-22
|
26-10-22
|
23-03-23
|
23-03-23
|
24-08-23
|
24-08-23
|
20-03-24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
82.103
|
58.975
|
23.989
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
7.168
|
19.315
|
27.966
|
39.942
|
55.888
|
Hefboom (schuld/ebitda)
|
3,303
x
|
2,658
x
|
0,6632
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
12.633
|
8.389
|
37.794
|
33.997
|
25.447
|
26.990
|
39.968
|
35.587
|
ROE (netto-inkomsten/eigen vermogen)
|
6,56%
|
5,94%
|
12,2%
|
14,9%
|
14,2%
|
12,7%
|
10,5%
|
10,8%
|
ROA (netto-inkomsten/totale activa)
|
2,31%
|
2,13%
|
4,34%
|
5,5%
|
5,67%
|
5,2%
|
4,7%
|
5,78%
|
Totale activa
1 |
268.369
|
277.061
|
305.964
|
331.357
|
344.516
|
352.717
|
371.450
|
369.310
|
Nettoactief per aandeel
2 |
7,300
|
7,610
|
8,580
|
-
|
-
|
11,80
|
12,70
|
13,50
|
Cashflow per aandeel
2 |
1,660
|
1,710
|
3,630
|
3,290
|
-
|
2,920
|
2,700
|
2,030
|
Capex
1 |
9.351
|
10.196
|
10.312
|
9.637
|
17.518
|
12.720
|
13.840
|
13.802
|
Capex/omzet
|
7,23%
|
7,23%
|
4,46%
|
4,37%
|
9,08%
|
6,44%
|
7,36%
|
6,81%
|
Datum van publicatie
|
20-03-20
|
24-03-21
|
03-03-22
|
23-03-23
|
20-03-24
|
-
|
-
|
-
|
Laatste slotkoers
7,081
CNY Gemiddelde koersdoel
8,167
CNY Spread / Gemiddelde doel +15,33% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +7,75% | 18,4 mld. | | +19,44% | 104 mld. | | -5,15% | 38,78 mld. | | +19,96% | 33,53 mld. | | +21,22% | 33,68 mld. | | +11,73% | 20,45 mld. | | -4,70% | 8,62 mld. | | +6,48% | 8,24 mld. | | +7,46% | 6,64 mld. | | +19,73% | 5,4 mld. |
Steenkool - Andere
|