Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
10,36
HKD
|
+0,58%
|
|
+3,39%
|
-2,63%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
45.457
|
34.744
|
53.756
|
45.799
|
44.667
|
43.491
|
-
|
-
|
Bedrijfswaarde
1 |
76.168
|
63.527
|
81.484
|
71.649
|
68.644
|
65.683
|
67.841
|
67.257
|
K/w-verhouding
|
5,32
x
|
6,49
x
|
6,46
x
|
5,68
x
|
6,94
x
|
6,62
x
|
6,34
x
|
5,92
x
|
Dividendrendement
|
6,07%
|
7,27%
|
6,62%
|
7,17%
|
6,58%
|
6,82%
|
7,21%
|
7,61%
|
Marktkapitalisatie/omzet
|
5,11
x
|
3,88
x
|
4,54
x
|
3,65
x
|
3,89
x
|
3,66
x
|
3,57
x
|
3,38
x
|
Bedrijfswaarde/omzet
|
8,56
x
|
7,1
x
|
6,88
x
|
5,71
x
|
5,98
x
|
5,53
x
|
5,56
x
|
5,23
x
|
Bedrijfswaarde/EBITDA
|
17,8
x
|
14,4
x
|
11,5
x
|
12,4
x
|
10,6
x
|
10,4
x
|
10,2
x
|
9,63
x
|
Bedrijfswaarde/FCF
|
22,3
x
|
15,8
x
|
11,7
x
|
9,86
x
|
-
|
12,7
x
|
13
x
|
12,3
x
|
FCF Yield
|
4,49%
|
6,35%
|
8,53%
|
10,1%
|
-
|
7,89%
|
7,67%
|
8,1%
|
Price to Book
|
0,56
x
|
0,36
x
|
0,51
x
|
0,44
x
|
0,43
x
|
0,41
x
|
0,4
x
|
0,38
x
|
Aantal aandelen (in duizenden)
|
3.448.948
|
3.661.088
|
3.785.620
|
4.003.383
|
4.198.009
|
4.198.009
|
-
|
-
|
Referentieprijs
2 |
13,18
|
9,490
|
14,20
|
11,44
|
10,64
|
10,36
|
10,36
|
10,36
|
Datum van publicatie
|
30-03-20
|
30-03-21
|
30-03-22
|
31-03-23
|
28-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
8.898
|
8.945
|
11.850
|
12.545
|
11.482
|
11.874
|
12.198
|
12.860
|
EBITDA
1 |
4.291
|
4.406
|
7.073
|
5.790
|
6.452
|
6.345
|
6.635
|
6.986
|
Bedrijfsresultaat (EBIT)
1 |
9.243
|
4.225
|
4.787
|
3.417
|
4.243
|
4.237
|
4.301
|
4.652
|
Operationele Marge
|
103,88%
|
47,23%
|
40,4%
|
27,24%
|
36,95%
|
35,68%
|
35,26%
|
36,18%
|
Resultaat voor belastingen (EBT)
1 |
11.756
|
7.158
|
10.626
|
10.075
|
8.559
|
8.869
|
9.248
|
9.754
|
Nettowinst (verlies)
1 |
8.362
|
5.151
|
8.144
|
7.781
|
6.233
|
6.653
|
6.926
|
7.422
|
Nettomarge
|
93,98%
|
57,59%
|
68,73%
|
62,02%
|
54,28%
|
56,03%
|
56,78%
|
57,72%
|
WPA
2 |
2,478
|
1,462
|
2,199
|
2,015
|
1,532
|
1,564
|
1,633
|
1,751
|
Free Cash Flow
1 |
3.421
|
4.033
|
6.951
|
7.267
|
-
|
5.184
|
5.206
|
5.446
|
FCF-marge
|
38,45%
|
45,09%
|
58,66%
|
57,93%
|
-
|
43,66%
|
42,68%
|
42,35%
|
Kasstroomconversie (ebitda)
|
79,73%
|
91,53%
|
98,28%
|
125,51%
|
-
|
81,71%
|
78,47%
|
77,95%
|
Kasstroomconversie (nettowinst)
|
40,91%
|
78,3%
|
85,35%
|
93,39%
|
-
|
77,93%
|
75,17%
|
73,37%
|
Dividend per aandeel
2 |
0,8000
|
0,6900
|
0,9400
|
0,8200
|
0,7000
|
0,7060
|
0,7470
|
0,7883
|
Datum van publicatie
|
30-03-20
|
30-03-21
|
30-03-22
|
31-03-23
|
28-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 Q1
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Omzet
1 |
4.434
|
4.077
|
4.868
|
5.663
|
6.187
|
6.508
|
6.037
|
3.694
|
5.805
|
5.677
|
6.260
|
5.807
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-
|
1.546
|
-
|
-
|
3.433
|
4.825
|
-
|
850
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
37,92%
|
-
|
-
|
55,49%
|
74,14%
|
-
|
23,01%
|
-
|
-
|
-
|
-
|
WPA
|
0,5177
|
0,4483
|
1,014
|
1,287
|
-
|
1,275
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
30-03-20
|
28-08-20
|
30-03-21
|
30-08-21
|
30-03-22
|
30-08-22
|
31-03-23
|
28-04-23
|
18-09-23
|
28-03-24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
30.711
|
28.783
|
27.728
|
25.850
|
23.977
|
22.192
|
24.350
|
23.766
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
7,157
x
|
6,533
x
|
3,92
x
|
4,465
x
|
3,716
x
|
3,497
x
|
3,67
x
|
3,402
x
|
Free Cash Flow
1 |
3.421
|
4.033
|
6.951
|
7.267
|
-
|
5.185
|
5.207
|
5.446
|
ROE (netto-inkomsten/eigen vermogen)
|
10,8%
|
4,78%
|
8,2%
|
7,49%
|
6,03%
|
6,03%
|
6,18%
|
6,15%
|
ROA (netto-inkomsten/totale activa)
|
5,78%
|
2,61%
|
4,67%
|
4,44%
|
3,62%
|
3,73%
|
3,89%
|
4,03%
|
Totale activa
1 |
144.671
|
197.682
|
174.379
|
175.422
|
172.235
|
178.456
|
178.052
|
184.067
|
Nettoactief per aandeel
2 |
23,60
|
26,70
|
27,60
|
25,80
|
24,60
|
25,40
|
26,20
|
27,30
|
Cashflow per aandeel
2 |
1,870
|
1,650
|
2,370
|
2,270
|
-
|
1,580
|
1,610
|
1,710
|
Capex
1 |
2.889
|
1.789
|
1.834
|
1.514
|
1.873
|
2.829
|
2.936
|
2.930
|
Capex/omzet
|
32,47%
|
20%
|
15,48%
|
12,07%
|
16,31%
|
23,83%
|
24,07%
|
22,79%
|
Datum van publicatie
|
30-03-20
|
30-03-21
|
30-03-22
|
31-03-23
|
28-03-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
10,36
HKD Gemiddelde koersdoel
12,14
HKD Spread / Gemiddelde doel +17,22% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -2,63% | 5,56 mld. | | +29,31% | 34,31 mld. | | +14,90% | 18,09 mld. | | 0,00% | 13,47 mld. | | +8,23% | 7,39 mld. | | -14,11% | 7,59 mld. | | +21,75% | 6,85 mld. | | +21,22% | 6,19 mld. | | 0,00% | 4,12 mld. | | +0,31% | 3,74 mld. |
Zeehavendiensten - Andere
|