Beurs gesloten -
Hong Kong S.E.
10:08:07 18-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
68,15
CNY
|
+0,59%
|
|
-1,30%
|
+15,41%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.198.542
|
761.710
|
780.795
|
996.114
|
1.296.619
|
1.473.583
|
-
|
-
|
Bedrijfswaarde
1 |
914.478
|
438.599
|
562.911
|
859.927
|
1.153.022
|
1.274.407
|
1.209.150
|
1.162.258
|
K/w-verhouding
|
11,3
x
|
7,06
x
|
6,73
x
|
7,77
x
|
9,58
x
|
10,2
x
|
9,63
x
|
9,18
x
|
Dividendrendement
|
5,08%
|
8,84%
|
8,65%
|
-
|
8,2%
|
6,99%
|
7,69%
|
8,22%
|
Marktkapitalisatie/omzet
|
1,61
x
|
0,99
x
|
0,92
x
|
1,06
x
|
1,28
x
|
1,38
x
|
1,31
x
|
1,26
x
|
Bedrijfswaarde/omzet
|
1,23
x
|
0,57
x
|
0,66
x
|
0,92
x
|
1,14
x
|
1,19
x
|
1,08
x
|
0,99
x
|
Bedrijfswaarde/EBITDA
|
3,09
x
|
1,54
x
|
1,81
x
|
2,61
x
|
3,07
x
|
3,66
x
|
3,36
x
|
3,13
x
|
Bedrijfswaarde/FCF
|
11,2
x
|
3,45
x
|
4,29
x
|
8,88
x
|
9,41
x
|
10,4
x
|
7,8
x
|
7,2
x
|
FCF Yield
|
8,93%
|
29%
|
23,3%
|
11,3%
|
10,6%
|
9,66%
|
12,8%
|
13,9%
|
Price to Book
|
1,09
x
|
0,66
x
|
0,65
x
|
-
|
0,94
x
|
1,04
x
|
1,01
x
|
0,98
x
|
Aantal aandelen (in duizenden)
|
20.475.483
|
20.475.483
|
20.475.483
|
21.362.827
|
21.390.880
|
21.427.609
|
-
|
-
|
Referentieprijs
2 |
58,54
|
37,20
|
38,13
|
45,70
|
58,90
|
67,45
|
67,45
|
67,45
|
Datum van publicatie
|
19-03-20
|
25-03-21
|
23-03-22
|
23-03-23
|
21-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
745.917
|
768.070
|
848.258
|
937.259
|
1.009.309
|
1.069.924
|
1.121.780
|
1.173.296
|
EBITDA
1 |
295.967
|
285.135
|
311.008
|
329.176
|
375.249
|
348.407
|
359.877
|
371.619
|
Bedrijfsresultaat (EBIT)
1 |
113.149
|
112.734
|
151.994
|
161.306
|
168.117
|
156.864
|
166.179
|
174.978
|
Operationele Marge
|
15,17%
|
14,68%
|
17,92%
|
17,21%
|
16,66%
|
14,66%
|
14,81%
|
14,91%
|
Resultaat voor belastingen (EBT)
1 |
142.133
|
142.359
|
151.973
|
162.872
|
170.531
|
181.368
|
194.804
|
205.928
|
Nettowinst (verlies)
1 |
106.641
|
107.843
|
115.937
|
125.459
|
131.766
|
139.209
|
148.985
|
157.367
|
Nettomarge
|
14,3%
|
14,04%
|
13,67%
|
13,39%
|
13,06%
|
13,01%
|
13,28%
|
13,41%
|
WPA
2 |
5,180
|
5,270
|
5,670
|
5,880
|
6,150
|
6,585
|
7,007
|
7,344
|
Free Cash Flow
1 |
81.700
|
127.100
|
131.200
|
96.889
|
122.517
|
123.112
|
154.994
|
161.447
|
FCF-marge
|
10,95%
|
16,55%
|
15,47%
|
10,34%
|
12,14%
|
11,51%
|
13,82%
|
13,76%
|
Kasstroomconversie (ebitda)
|
27,6%
|
44,58%
|
42,19%
|
29,43%
|
32,65%
|
35,34%
|
43,07%
|
43,44%
|
Kasstroomconversie (nettowinst)
|
76,61%
|
117,86%
|
113,16%
|
77,23%
|
92,98%
|
88,44%
|
104,03%
|
102,59%
|
Dividend per aandeel
2 |
2,975
|
3,290
|
3,298
|
-
|
4,830
|
4,717
|
5,184
|
5,547
|
Datum van publicatie
|
19-03-20
|
25-03-21
|
23-03-22
|
23-03-23
|
21-03-24
|
-
|
-
|
-
|
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 Q3
|
2023 Q4
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Omzet
1 |
356.490
|
389.863
|
378.207
|
443.647
|
199.628
|
324.423
|
227.320
|
269.614
|
496.934
|
226.553
|
213.772
|
440.325
|
279.973
|
530.719
|
244.841
|
233.749
|
478.590
|
546.614
|
510.908
|
EBITDA
1 |
144.820
|
145.710
|
139.425
|
161.988
|
73.508
|
149.020
|
76.100
|
97.812
|
173.912
|
77.600
|
77.643
|
155.264
|
103.557
|
183.457
|
85.043
|
72.978
|
158.021
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
53.394
|
59.118
|
53.616
|
62.516
|
-
|
55.447
|
-
|
-
|
74.448
|
-
|
26.903
|
54.651
|
-
|
80.287
|
-
|
-
|
54.059
|
87.391
|
59.833
|
Operationele Marge
|
14,98%
|
15,16%
|
14,18%
|
14,09%
|
-
|
17,09%
|
-
|
-
|
14,98%
|
-
|
12,58%
|
12,41%
|
-
|
15,13%
|
-
|
-
|
11,3%
|
15,99%
|
11,71%
|
Resultaat voor belastingen (EBT)
1 |
68.863
|
72.887
|
69.472
|
77.696
|
-
|
-
|
-
|
-
|
-
|
-
|
34.917
|
-
|
-
|
-
|
39.170
|
32.683
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
50.578
|
55.765
|
52.078
|
59.118
|
29.186
|
57.030
|
25.600
|
44.651
|
70.275
|
28.257
|
26.927
|
54.522
|
48.106
|
76.173
|
29.333
|
26.260
|
55.593
|
-
|
-
|
Nettomarge
|
14,19%
|
14,3%
|
13,77%
|
13,33%
|
14,62%
|
17,58%
|
11,26%
|
16,56%
|
14,14%
|
12,47%
|
12,6%
|
12,38%
|
17,18%
|
14,35%
|
11,98%
|
11,23%
|
11,62%
|
-
|
-
|
WPA
|
2,440
|
2,720
|
2,550
|
2,890
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
1,357
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
19-03-20
|
13-08-20
|
25-03-21
|
12-08-21
|
23-03-22
|
23-03-22
|
21-04-22
|
11-08-22
|
11-08-22
|
20-10-22
|
23-03-23
|
23-03-23
|
10-08-23
|
10-08-23
|
20-10-23
|
21-03-24
|
21-03-24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
284.064
|
323.111
|
217.884
|
136.187
|
143.597
|
199.176
|
264.434
|
311.325
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
81.700
|
127.100
|
131.200
|
96.889
|
122.517
|
123.112
|
154.994
|
161.447
|
ROE (netto-inkomsten/eigen vermogen)
|
9,89%
|
9,57%
|
9,4%
|
10%
|
10,3%
|
10,2%
|
10,6%
|
10,8%
|
ROA (netto-inkomsten/totale activa)
|
6,74%
|
6,42%
|
6,51%
|
6,64%
|
6,83%
|
6,65%
|
6,88%
|
6,61%
|
Totale activa
1 |
1.582.586
|
1.678.561
|
1.781.371
|
1.888.419
|
1.928.798
|
2.093.881
|
2.165.046
|
2.382.302
|
Nettoactief per aandeel
2 |
53,90
|
56,10
|
58,90
|
-
|
62,90
|
64,60
|
66,60
|
68,70
|
Cashflow per aandeel
2 |
12,10
|
15,00
|
15,40
|
-
|
14,20
|
13,50
|
14,90
|
15,40
|
Capex
1 |
165.900
|
180.600
|
183.600
|
183.861
|
181.263
|
173.854
|
172.928
|
173.143
|
Capex/omzet
|
22,24%
|
23,51%
|
21,64%
|
19,62%
|
17,96%
|
16,25%
|
15,42%
|
14,76%
|
Datum van publicatie
|
19-03-20
|
25-03-21
|
23-03-22
|
23-03-23
|
21-03-24
|
-
|
-
|
-
|
Laatste slotkoers
67,45
CNY Gemiddelde koersdoel
78,95
CNY Spread / Gemiddelde doel +17,05% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +4,67% | 166 mld. | | +4,14% | 120 mld. | | -15,55% | 77,2 mld. | | +14,44% | 68,32 mld. | | -0,51% | 52,22 mld. | | -8,66% | 48,62 mld. | | -26,43% | 41,19 mld. | | -19,04% | 37,65 mld. | | +3,63% | 31,12 mld. |
andere geintegreerde telecommunicatiediensten
|