Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
0,62
HKD
|
+6,90%
|
|
+10,71%
|
-17,33%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
71.441
|
45.468
|
30.579
|
22.369
|
10.125
|
8.370
|
-
|
-
|
Bedrijfswaarde
1 |
158.044
|
110.696
|
113.346
|
111.386
|
10.125
|
106.387
|
101.179
|
108.799
|
K/w-verhouding
|
9,98
x
|
9,45
x
|
5,31
x
|
9,47
x
|
-1,34
x
|
5,39
x
|
3,96
x
|
3,4
x
|
Dividendrendement
|
3,79%
|
7,28%
|
4,98%
|
6,55%
|
-
|
7,23%
|
6,77%
|
6,09%
|
Marktkapitalisatie/omzet
|
1,5
x
|
0,63
x
|
0,28
x
|
0,24
x
|
0,13
x
|
0,11
x
|
0,11
x
|
0,11
x
|
Bedrijfswaarde/omzet
|
3,32
x
|
1,54
x
|
1,02
x
|
1,18
x
|
0,13
x
|
1,39
x
|
1,34
x
|
1,41
x
|
Bedrijfswaarde/EBITDA
|
16,3
x
|
8,36
x
|
7,79
x
|
14,5
x
|
3,1
x
|
24,8
x
|
20,2
x
|
19,2
x
|
Bedrijfswaarde/FCF
|
7,32
x
|
3,08
x
|
27,6
x
|
119
x
|
-
|
-11,1
x
|
7,24
x
|
22,5
x
|
FCF Yield
|
13,7%
|
32,5%
|
3,62%
|
0,84%
|
-
|
-9%
|
13,8%
|
4,45%
|
Price to Book
|
1,66
x
|
0,82
x
|
0,5
x
|
0,41
x
|
-
|
0,19
x
|
0,19
x
|
0,19
x
|
Aantal aandelen (in duizenden)
|
11.769.524
|
12.736.243
|
12.688.342
|
13.314.993
|
13.499.588
|
13.499.588
|
-
|
-
|
Referentieprijs
2 |
6,070
|
3,570
|
2,410
|
1,680
|
0,7500
|
0,6200
|
0,6200
|
0,6200
|
Datum van publicatie
|
25-03-20
|
23-03-21
|
29-03-22
|
28-03-23
|
27-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
47.605
|
71.669
|
110.659
|
94.623
|
78.477
|
76.508
|
75.449
|
77.008
|
EBITDA
1 |
9.685
|
13.244
|
14.551
|
7.684
|
3.269
|
4.293
|
4.998
|
5.659
|
Bedrijfsresultaat (EBIT)
1 |
9.221
|
12.469
|
13.984
|
7.108
|
2.374
|
5.021
|
5.200
|
5.494
|
Operationele Marge
|
19,37%
|
17,4%
|
12,64%
|
7,51%
|
3,03%
|
6,56%
|
6,89%
|
7,13%
|
Resultaat voor belastingen (EBT)
1 |
14.081
|
11.509
|
15.622
|
11.125
|
-3.048
|
3.852
|
4.188
|
5.248
|
Nettowinst (verlies)
1 |
7.085
|
4.632
|
5.763
|
2.262
|
-7.475
|
1.611
|
2.069
|
2.368
|
Nettomarge
|
14,88%
|
6,46%
|
5,21%
|
2,39%
|
-9,53%
|
2,11%
|
2,74%
|
3,07%
|
WPA
2 |
0,6081
|
0,3778
|
0,4535
|
0,1774
|
-0,5595
|
0,1150
|
0,1565
|
0,1823
|
Free Cash Flow
1 |
21.595
|
35.936
|
4.100
|
938,1
|
-
|
-9.574
|
13.968
|
4.843
|
FCF-marge
|
45,36%
|
50,14%
|
3,7%
|
0,99%
|
-
|
-12,51%
|
18,51%
|
6,29%
|
Kasstroomconversie (ebitda)
|
222,97%
|
271,35%
|
28,17%
|
12,21%
|
-
|
-
|
279,45%
|
85,57%
|
Kasstroomconversie (nettowinst)
|
304,82%
|
775,9%
|
71,14%
|
41,47%
|
-
|
-
|
675,01%
|
204,55%
|
Dividend per aandeel
2 |
0,2300
|
0,2600
|
0,1200
|
0,1100
|
-
|
0,0448
|
0,0420
|
0,0378
|
Datum van publicatie
|
25-03-20
|
23-03-21
|
29-03-22
|
28-03-23
|
27-03-24
|
-
|
-
|
-
|
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 |
31.419
|
13.563
|
57.233
|
34.247
|
75.695
|
32.639
|
61.849
|
28.922
|
49.384
|
29.980
|
47.435
|
30.127
|
45.191
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
3.658
|
10.249
|
3.583
|
3.510
|
1.368
|
997,9
|
1.991
|
2.771
|
2.621
|
3.931
|
Operationele Marge
|
-
|
-
|
-
|
10,68%
|
13,54%
|
10,98%
|
5,68%
|
4,73%
|
2,02%
|
6,64%
|
5,84%
|
8,7%
|
8,7%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-72,55
|
294,5
|
-
|
-
|
Nettowinst (verlies)
1 |
-
|
-
|
-
|
-
|
-
|
2.919
|
-
|
-
|
-
|
-33,57
|
141,9
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
8,94%
|
-
|
-
|
-
|
-0,11%
|
0,3%
|
-
|
-
|
WPA
2 |
-
|
-
|
-
|
-
|
-
|
0,2299
|
-0,0535
|
0,0350
|
-0,5947
|
0,0160
|
0,0325
|
0,0540
|
0,0870
|
Dividend per aandeel
|
-
|
0,1200
|
-
|
0,1200
|
-
|
0,0900
|
0,0200
|
0,0150
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
25-03-20
|
25-08-20
|
23-03-21
|
24-08-21
|
29-03-22
|
30-08-22
|
28-03-23
|
29-08-23
|
27-03-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
86.603
|
65.227
|
82.767
|
89.017
|
-
|
98.017
|
92.809
|
100.429
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
8,942
x
|
4,925
x
|
5,688
x
|
11,58
x
|
-
|
22,83
x
|
18,57
x
|
17,75
x
|
Free Cash Flow
1 |
21.595
|
35.936
|
4.100
|
938
|
-
|
-9.574
|
13.968
|
4.843
|
ROE (netto-inkomsten/eigen vermogen)
|
17,2%
|
15,2%
|
9,7%
|
4,07%
|
-
|
3,42%
|
4,72%
|
4,65%
|
ROA (netto-inkomsten/totale activa)
|
2,16%
|
1,95%
|
1,17%
|
0,48%
|
-
|
0,56%
|
0,72%
|
0,76%
|
Totale activa
1 |
328.186
|
236.934
|
491.343
|
475.246
|
-
|
290.237
|
287.397
|
311.523
|
Nettoactief per aandeel
2 |
3,670
|
4,380
|
4,840
|
4,070
|
-
|
3,250
|
3,310
|
3,240
|
Cashflow per aandeel
2 |
1,880
|
3,050
|
0,4300
|
0,1600
|
-
|
0,4800
|
0,5800
|
0,6200
|
Capex
1 |
1.185
|
1.420
|
1.360
|
1.095
|
-
|
1.159
|
1.199
|
1.244
|
Capex/omzet
|
2,49%
|
1,98%
|
1,23%
|
1,16%
|
-
|
1,51%
|
1,59%
|
1,62%
|
Datum van publicatie
|
25-03-20
|
23-03-21
|
29-03-22
|
28-03-23
|
27-03-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
0,62
HKD Gemiddelde koersdoel
0,8829
HKD Spread / Gemiddelde doel +42,41% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -17,33% | 1,07 mld. | | +36,16% | 27,94 mld. | | -13,74% | 26,97 mld. | | +25,00% | 26,95 mld. | | -0,71% | 25,32 mld. | | +44,49% | 22,58 mld. | | +2,78% | 19,59 mld. | | +1,45% | 19,52 mld. | | +28,54% | 16,23 mld. | | -14,80% | 14,98 mld. |
andere onroerend goed ontwikkeling & transacties
|