Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
11,06
HKD
|
+2,60%
|
|
+13,44%
|
+73,08%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
36.000
|
53.055
|
61.167
|
61.677
|
55.033
|
97.010
|
-
|
-
|
Bedrijfswaarde
1 |
72.829
|
82.517
|
70.443
|
82.568
|
93.787
|
111.901
|
105.023
|
95.801
|
K/w-verhouding
|
6,02
x
|
4,89
x
|
3,92
x
|
6,96
x
|
4,86
x
|
7,23
x
|
6,71
x
|
5,89
x
|
Dividendrendement
|
7,41%
|
9,1%
|
12,7%
|
6,85%
|
9,98%
|
7,19%
|
7,57%
|
8,35%
|
Marktkapitalisatie/omzet
|
0,43
x
|
0,62
x
|
0,53
x
|
0,47
x
|
0,41
x
|
0,7
x
|
0,69
x
|
0,68
x
|
Bedrijfswaarde/omzet
|
0,87
x
|
0,96
x
|
0,62
x
|
0,63
x
|
0,7
x
|
0,81
x
|
0,75
x
|
0,67
x
|
Bedrijfswaarde/EBITDA
|
3,72
x
|
3,47
x
|
2,29
x
|
3,74
x
|
-
|
4,05
x
|
3,62
x
|
3,18
x
|
Bedrijfswaarde/FCF
|
-
|
6,6
x
|
3,11
x
|
-
|
-
|
8,06
x
|
6,48
x
|
4,46
x
|
FCF Yield
|
-
|
15,2%
|
32,2%
|
-
|
-
|
12,4%
|
15,4%
|
22,4%
|
Price to Book
|
0,57
x
|
0,75
x
|
0,75
x
|
0,73
x
|
0,6
x
|
0,96
x
|
0,89
x
|
0,81
x
|
Aantal aandelen (in duizenden)
|
8.570.852
|
8.878.352
|
9.121.352
|
9.475.538
|
9.475.538
|
9.475.538
|
-
|
-
|
Referentieprijs
2 |
4,200
|
5,976
|
6,706
|
6,509
|
5,808
|
10,24
|
10,24
|
10,24
|
Datum van publicatie
|
20-03-20
|
05-03-21
|
18-03-22
|
24-03-23
|
22-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
84.179
|
86.145
|
114.491
|
131.699
|
133.624
|
138.385
|
140.589
|
143.635
|
EBITDA
1 |
19.592
|
23.769
|
30.743
|
22.080
|
-
|
27.604
|
28.990
|
30.103
|
Bedrijfsresultaat (EBIT)
1 |
12.370
|
14.903
|
24.219
|
15.308
|
10.182
|
20.676
|
21.462
|
23.414
|
Operationele Marge
|
14,69%
|
17,3%
|
21,15%
|
11,62%
|
7,62%
|
14,94%
|
15,27%
|
16,3%
|
Resultaat voor belastingen (EBT)
1 |
8.771
|
12.704
|
22.554
|
12.607
|
15.890
|
17.613
|
19.472
|
21.459
|
Nettowinst (verlies)
1 |
6.095
|
10.496
|
16.073
|
8.702
|
11.461
|
12.676
|
13.843
|
15.295
|
Nettomarge
|
7,24%
|
12,18%
|
14,04%
|
6,61%
|
8,58%
|
9,16%
|
9,85%
|
10,65%
|
WPA
2 |
0,6979
|
1,221
|
1,712
|
0,9358
|
1,195
|
1,417
|
1,525
|
1,740
|
Free Cash Flow
1 |
-
|
12.511
|
22.650
|
-
|
-
|
13.891
|
16.210
|
21.468
|
FCF-marge
|
-
|
14,52%
|
19,78%
|
-
|
-
|
10,04%
|
11,53%
|
14,95%
|
Kasstroomconversie (ebitda)
|
-
|
52,64%
|
73,68%
|
-
|
-
|
50,32%
|
55,91%
|
71,31%
|
Kasstroomconversie (nettowinst)
|
-
|
119,2%
|
140,92%
|
-
|
-
|
109,58%
|
117,09%
|
140,36%
|
Dividend per aandeel
2 |
0,3110
|
0,5438
|
0,8538
|
0,4462
|
0,5799
|
0,7359
|
0,7755
|
0,8547
|
Datum van publicatie
|
20-03-20
|
05-03-21
|
18-03-22
|
24-03-23
|
22-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Omzet
1 |
42.749
|
39.939
|
46.206
|
52.481
|
62.010
|
68.739
|
62.961
|
65.734
|
67.890
|
67.318
|
68.156
|
68.734
|
70.907
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
14.326
|
11.295
|
13.002
|
2.305
|
4.350
|
7.402
|
8.644
|
6.711
|
8.565
|
7.849
|
Operationele Marge
|
-
|
-
|
-
|
27,3%
|
18,22%
|
18,92%
|
3,66%
|
6,62%
|
10,9%
|
12,84%
|
9,85%
|
12,46%
|
11,07%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
7,846
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
0,01%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
0,8500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
0,3659
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
20-03-20
|
21-08-20
|
05-03-21
|
20-08-21
|
18-03-22
|
26-08-22
|
24-03-23
|
18-08-23
|
22-03-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
36.830
|
29.462
|
9.276
|
20.891
|
38.754
|
14.892
|
8.013
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.209
|
Hefboom (schuld/ebitda)
|
1,88
x
|
1,24
x
|
0,3017
x
|
0,9462
x
|
-
|
0,5395
x
|
0,2764
x
|
-
|
Free Cash Flow
1 |
-
|
12.511
|
22.650
|
-
|
-
|
13.891
|
16.210
|
21.468
|
ROE (netto-inkomsten/eigen vermogen)
|
9,9%
|
15,6%
|
21,1%
|
10,5%
|
13%
|
14,1%
|
13,5%
|
13,7%
|
ROA (netto-inkomsten/totale activa)
|
3,42%
|
5,81%
|
8,69%
|
4,65%
|
5,94%
|
6,05%
|
6,51%
|
6,19%
|
Totale activa
1 |
178.166
|
180.569
|
184.985
|
187.081
|
193.031
|
209.634
|
212.510
|
247.189
|
Nettoactief per aandeel
2 |
7,370
|
8,020
|
8,910
|
8,920
|
9,740
|
10,70
|
11,50
|
12,60
|
Cashflow per aandeel
2 |
2,370
|
2,040
|
3,450
|
0,8200
|
-
|
2,520
|
2,320
|
2,960
|
Capex
1 |
3.228
|
5.268
|
5.999
|
8.848
|
-
|
9.282
|
7.678
|
8.508
|
Capex/omzet
|
3,84%
|
6,11%
|
5,24%
|
6,72%
|
-
|
6,71%
|
5,46%
|
5,92%
|
Datum van publicatie
|
20-03-20
|
05-03-21
|
18-03-22
|
24-03-23
|
22-03-24
|
-
|
-
|
-
|
Laatste slotkoers
10,24
CNY Gemiddelde koersdoel
9,58
CNY Spread / Gemiddelde doel -6,43% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +73,08% | 13,39 mld. | | +11,23% | 9,25 mld. | | +20,05% | 7,02 mld. | | -0,37% | 5,22 mld. | | +10,92% | 4,77 mld. | | +1,14% | 2,17 mld. | | +48,02% | 1,67 mld. | | +33,33% | 1,51 mld. | | +38,26% | 1,31 mld. | | +9,66% | 1,23 mld. |
Primaire aluminiumproductie
|