Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
4,26
HKD
|
+5,19%
|
|
+11,23%
|
-13,06%
|
Fiscaal tijdperk: Augustus |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
21.489
|
28.952
|
27.717
|
14.352
|
15.750
|
10.325
|
-
|
-
|
Bedrijfswaarde
1 |
22.259
|
30.702
|
32.724
|
18.450
|
19.179
|
14.372
|
13.966
|
16.240
|
K/w-verhouding
|
36,5
x
|
43,4
x
|
22,6
x
|
9,73
x
|
11,2
x
|
4,76
x
|
4,29
x
|
3,83
x
|
Dividendrendement
|
1,06%
|
1,72%
|
2,68%
|
5,58%
|
4,85%
|
8,75%
|
9,86%
|
10,9%
|
Marktkapitalisatie/omzet
|
11
x
|
10,8
x
|
7,53
x
|
3,02
x
|
2,8
x
|
1,6
x
|
1,41
x
|
1,25
x
|
Bedrijfswaarde/omzet
|
11,4
x
|
11,5
x
|
8,89
x
|
3,88
x
|
3,42
x
|
2,23
x
|
1,9
x
|
1,97
x
|
Bedrijfswaarde/EBITDA
|
19,8
x
|
19,9
x
|
15,6
x
|
6,46
x
|
5,71
x
|
4
x
|
3,48
x
|
3,76
x
|
Bedrijfswaarde/FCF
|
40,6
x
|
457
x
|
-105
x
|
23,7
x
|
18,7
x
|
11
x
|
5,06
x
|
5,02
x
|
FCF Yield
|
2,46%
|
0,22%
|
-0,95%
|
4,22%
|
5,36%
|
9,13%
|
19,7%
|
19,9%
|
Price to Book
|
3,26
x
|
3,18
x
|
2,48
x
|
1,07
x
|
0,99
x
|
0,59
x
|
0,54
x
|
0,5
x
|
Aantal aandelen (in duizenden)
|
2.020.202
|
2.150.222
|
2.272.952
|
2.387.070
|
2.551.540
|
2.618.313
|
-
|
-
|
Referentieprijs
2 |
10,64
|
13,46
|
12,19
|
6,012
|
6,173
|
3,943
|
3,943
|
3,943
|
Datum van publicatie
|
26-11-19
|
24-11-20
|
24-11-21
|
28-11-22
|
27-11-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Augustus |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.955
|
2.678
|
3.682
|
4.756
|
5.616
|
6.437
|
7.342
|
8.252
|
EBITDA
1 |
1.122
|
1.542
|
2.094
|
2.856
|
3.361
|
3.594
|
4.018
|
4.321
|
Bedrijfsresultaat (EBIT)
1 |
796,2
|
1.207
|
1.725
|
2.114
|
2.493
|
2.744
|
3.118
|
3.348
|
Operationele Marge
|
40,73%
|
45,07%
|
46,84%
|
44,45%
|
44,39%
|
42,63%
|
42,47%
|
40,58%
|
Resultaat voor belastingen (EBT)
1 |
668,3
|
729,6
|
1.511
|
1.969
|
1.561
|
2.341
|
2.730
|
3.121
|
Nettowinst (verlies)
1 |
592,6
|
633,2
|
1.444
|
1.845
|
1.380
|
2.062
|
2.302
|
2.589
|
Nettomarge
|
30,31%
|
23,64%
|
39,21%
|
38,79%
|
24,57%
|
32,03%
|
31,36%
|
31,38%
|
WPA
2 |
0,2916
|
0,3105
|
0,5402
|
0,6177
|
0,5522
|
0,8281
|
0,9200
|
1,030
|
Free Cash Flow
1 |
548
|
67,18
|
-311
|
779
|
1.028
|
1.312
|
2.758
|
3.235
|
FCF-marge
|
28,03%
|
2,51%
|
-8,44%
|
16,38%
|
18,3%
|
20,39%
|
37,57%
|
39,21%
|
Kasstroomconversie (ebitda)
|
48,85%
|
4,36%
|
-
|
27,28%
|
30,59%
|
36,51%
|
68,65%
|
74,88%
|
Kasstroomconversie (nettowinst)
|
92,48%
|
10,61%
|
-
|
42,22%
|
74,49%
|
63,65%
|
119,81%
|
124,96%
|
Dividend per aandeel
2 |
0,1123
|
0,2321
|
0,3270
|
0,3357
|
0,2991
|
0,3452
|
0,3887
|
0,4288
|
Datum van publicatie
|
26-11-19
|
24-11-20
|
24-11-21
|
28-11-22
|
27-11-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Augustus |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
---|
Omzet
1 |
1.028
|
1.315
|
1.363
|
1.823
|
1.859
|
-
|
2.405
|
-
|
2.841
|
EBITDA
1 |
449
|
-
|
801,7
|
-
|
-
|
-
|
1.449
|
-
|
1.685
|
Bedrijfsresultaat (EBIT)
1 |
410,7
|
-
|
644,3
|
880,9
|
843,8
|
-
|
1.072
|
-
|
1.236
|
Operationele Marge
|
39,97%
|
-
|
47,28%
|
48,31%
|
45,39%
|
-
|
44,57%
|
-
|
43,51%
|
Resultaat voor belastingen (EBT)
1 |
324,3
|
-
|
179,7
|
-
|
-
|
-
|
740,8
|
-
|
492
|
Nettowinst (verlies)
1 |
293
|
-
|
135,6
|
-
|
-
|
1.168
|
676,5
|
977
|
403
|
Nettomarge
|
28,51%
|
-
|
9,95%
|
-
|
-
|
-
|
28,13%
|
-
|
14,19%
|
WPA
|
-
|
-
|
-
|
-
|
-
|
0,3321
|
-
|
0,4006
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
26-11-19
|
22-04-20
|
24-11-20
|
27-04-21
|
24-11-21
|
29-04-22
|
28-11-22
|
27-04-23
|
27-11-23
|
Fiscaal tijdperk: Augustus |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
770
|
1.750
|
5.008
|
4.098
|
3.429
|
4.047
|
3.641
|
5.915
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,6864
x
|
1,135
x
|
2,391
x
|
1,435
x
|
1,02
x
|
1,126
x
|
0,9062
x
|
1,369
x
|
Free Cash Flow
1 |
548
|
67,2
|
-311
|
779
|
1.028
|
1.312
|
2.758
|
3.235
|
ROE (netto-inkomsten/eigen vermogen)
|
9,31%
|
13,8%
|
14,8%
|
14,4%
|
9,33%
|
12,4%
|
12,8%
|
13,1%
|
ROA (netto-inkomsten/totale activa)
|
4,92%
|
6,28%
|
6,46%
|
6,12%
|
3,98%
|
6,52%
|
6,91%
|
7,43%
|
Totale activa
1 |
12.036
|
10.078
|
22.361
|
30.161
|
34.665
|
31.612
|
33.339
|
34.840
|
Nettoactief per aandeel
2 |
3,260
|
4,240
|
4,920
|
5,600
|
6,230
|
6,670
|
7,250
|
7,930
|
Cashflow per aandeel
2 |
0,5600
|
0,4500
|
1,050
|
1,100
|
1,540
|
1,480
|
1,590
|
1,690
|
Capex
1 |
593
|
844
|
2.841
|
1.974
|
2.818
|
2.919
|
1.985
|
1.756
|
Capex/omzet
|
30,35%
|
31,51%
|
77,15%
|
41,51%
|
50,18%
|
45,34%
|
27,04%
|
21,28%
|
Datum van publicatie
|
26-11-19
|
24-11-20
|
24-11-21
|
28-11-22
|
27-11-23
|
-
|
-
|
-
|
Laatste slotkoers
3,943
CNY Gemiddelde koersdoel
7,315
CNY Spread / Gemiddelde doel +85,51% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -13,06% | 1,42 mld. | | +3,06% | 3,2 mld. | | +11,27% | 1 mld. | | -30,55% | 885 mln. | | -37,54% | 793 mln. | | -1,58% | 363 mln. | | -17,17% | 312 mln. | | 0,00% | 218 mln. | | +38,18% | 145 mln. | | +0,41% | 132 mln. |
school, hbo & universiteit (NEC)
|