Vertraagde tijd
Hong Kong S.E.
10:08:06 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
8,42
HKD
|
-1,17%
|
|
-5,39%
|
+5,51%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
76.603
|
47.787
|
54.494
|
64.188
|
56.475
|
67.135
|
-
|
-
|
Bedrijfswaarde
1 |
89.747
|
66.639
|
72.256
|
81.716
|
70.816
|
81.516
|
79.688
|
71.941
|
K/w-verhouding
|
20,8
x
|
9,75
x
|
84,8
x
|
-
|
11,5
x
|
9,73
x
|
7,55
x
|
6,46
x
|
Dividendrendement
|
1,47%
|
3,08%
|
2,7%
|
-
|
-
|
3,06%
|
3,98%
|
4,87%
|
Marktkapitalisatie/omzet
|
2,46
x
|
1,65
x
|
1,87
x
|
1,8
x
|
1,28
x
|
1,33
x
|
1,31
x
|
1,08
x
|
Bedrijfswaarde/omzet
|
2,88
x
|
2,3
x
|
2,47
x
|
2,29
x
|
1,61
x
|
1,62
x
|
1,56
x
|
1,16
x
|
Bedrijfswaarde/EBITDA
|
11,5
x
|
7,44
x
|
13,4
x
|
10,9
x
|
7,01
x
|
7,25
x
|
6,26
x
|
4,78
x
|
Bedrijfswaarde/FCF
|
26,6
x
|
19,8
x
|
19,6
x
|
29,3
x
|
19
x
|
31,6
x
|
18,4
x
|
13,2
x
|
FCF Yield
|
3,77%
|
5,06%
|
5,11%
|
3,41%
|
5,26%
|
3,17%
|
5,43%
|
7,58%
|
Price to Book
|
1,42
x
|
0,68
x
|
0,7
x
|
-
|
-
|
0,84
x
|
0,76
x
|
0,7
x
|
Aantal aandelen (in duizenden)
|
4.771.592
|
4.771.592
|
4.771.592
|
4.771.592
|
4.771.592
|
4.771.592
|
-
|
-
|
Referentieprijs
2 |
10,92
|
5,521
|
5,565
|
8,381
|
7,253
|
7,792
|
7,792
|
7,792
|
Datum van publicatie
|
25-03-20
|
24-03-21
|
24-03-22
|
23-03-23
|
26-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
31.135
|
28.925
|
29.203
|
35.659
|
44.109
|
50.308
|
51.083
|
62.122
|
EBITDA
1 |
7.823
|
8.958
|
5.387
|
7.489
|
10.107
|
11.239
|
12.727
|
15.043
|
Bedrijfsresultaat (EBIT)
1 |
3.447
|
4.142
|
879,7
|
2.723
|
4.855
|
5.748
|
6.660
|
8.067
|
Operationele Marge
|
11,07%
|
14,32%
|
3,01%
|
7,64%
|
11,01%
|
11,43%
|
13,04%
|
12,99%
|
Resultaat voor belastingen (EBT)
1 |
3.472
|
3.379
|
1.090
|
2.981
|
4.243
|
5.213
|
6.757
|
8.090
|
Nettowinst (verlies)
1 |
2.502
|
2.703
|
313,2
|
2.353
|
3.013
|
3.951
|
4.922
|
5.939
|
Nettomarge
|
8,04%
|
9,35%
|
1,07%
|
6,6%
|
6,83%
|
7,85%
|
9,63%
|
9,56%
|
WPA
2 |
0,5244
|
0,5665
|
0,0656
|
-
|
0,6315
|
0,8012
|
1,032
|
1,207
|
Free Cash Flow
1 |
3.380
|
3.371
|
3.695
|
2.790
|
3.724
|
2.553
|
4.327
|
5.450
|
FCF-marge
|
10,86%
|
11,66%
|
12,65%
|
7,83%
|
8,44%
|
5,07%
|
8,47%
|
8,77%
|
Kasstroomconversie (ebitda)
|
43,2%
|
37,64%
|
68,59%
|
37,26%
|
36,84%
|
22,72%
|
34%
|
36,23%
|
Kasstroomconversie (nettowinst)
|
135,07%
|
124,72%
|
1.179,75%
|
118,6%
|
123,58%
|
64,61%
|
87,92%
|
91,77%
|
Dividend per aandeel
2 |
0,1600
|
0,1700
|
0,1500
|
-
|
-
|
0,2387
|
0,3101
|
0,3793
|
Datum van publicatie
|
25-03-20
|
24-03-21
|
24-03-22
|
23-03-23
|
26-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
|
17.572
|
14.674
|
14.448
|
9.321
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
2.044
|
1.997
|
1.176
|
-1.129
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
11,63%
|
13,61%
|
8,14%
|
-12,11%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
2.090
|
2.091
|
1.288
|
-913,5
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
1.529
|
1.714
|
989
|
-1.139
|
-
|
798,7
|
1.103
|
-
|
-
|
1.035
|
1.339
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
8,7%
|
11,68%
|
6,85%
|
-12,22%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
1 |
-
|
0,3593
|
-
|
-
|
0,0637
|
0,1700
|
-
|
0,2000
|
0,0847
|
0,1959
|
0,2806
|
0,2100
|
0,1600
|
0,0200
|
0,8200
|
0,2900
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
25-03-20
|
26-08-20
|
24-03-21
|
24-03-22
|
28-04-22
|
25-08-22
|
25-08-22
|
27-10-22
|
27-04-23
|
23-08-23
|
23-08-23
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
13.144
|
18.852
|
17.762
|
17.529
|
14.340
|
14.381
|
12.553
|
4.806
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,59
x
|
2,104
x
|
3,298
x
|
2,341
x
|
1,419
x
|
1,28
x
|
0,9863
x
|
0,3195
x
|
Free Cash Flow
1 |
3.380
|
3.371
|
3.695
|
2.790
|
3.724
|
2.553
|
4.327
|
5.450
|
ROE (netto-inkomsten/eigen vermogen)
|
7,06%
|
7,2%
|
2,37%
|
6,09%
|
7,45%
|
8,87%
|
10,5%
|
11,2%
|
ROA (netto-inkomsten/totale activa)
|
3,26%
|
3,56%
|
1,22%
|
3,13%
|
3,76%
|
4,27%
|
5,17%
|
5%
|
Totale activa
1 |
76.756
|
76.022
|
25.748
|
75.248
|
80.204
|
92.439
|
95.112
|
118.775
|
Nettoactief per aandeel
2 |
7,700
|
8,070
|
7,970
|
-
|
-
|
9,320
|
10,20
|
11,10
|
Cashflow per aandeel
2 |
1,460
|
1,580
|
1,550
|
-
|
-
|
1,610
|
2,090
|
2,360
|
Capex
1 |
3.002
|
4.174
|
3.729
|
4.110
|
9.372
|
6.043
|
5.620
|
5.759
|
Capex/omzet
|
9,64%
|
14,43%
|
12,77%
|
11,52%
|
21,25%
|
12,01%
|
11%
|
9,27%
|
Datum van publicatie
|
25-03-20
|
24-03-21
|
24-03-22
|
23-03-23
|
26-03-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
7,792
CNY Gemiddelde koersdoel
10,08
CNY Spread / Gemiddelde doel +29,42% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +5,51% | 9,27 mld. | | +2,12% | 16,99 mld. | | -7,85% | 6,62 mld. | | -16,75% | 5,74 mld. | | -5,12% | 5 mld. | | -17,80% | 4,82 mld. | | +0,19% | 4,54 mld. | | +8,59% | 4,03 mld. | | +9,28% | 3,9 mld. | | -19,90% | 3,62 mld. |
Olie- en gasboringen - Andere
|