Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1,24
HKD
|
+6,90%
|
|
+18,10%
|
-27,06%
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
49.230
|
69.271
|
60.472
|
41.130
|
28.909
|
8.659
|
8.659
|
-
|
Bedrijfswaarde
1 |
49.441
|
64.349
|
54.110
|
44.476
|
43.161
|
11.871
|
25.927
|
27.855
|
K/w-verhouding
|
5,98
x
|
8,04
x
|
6,75
x
|
5,3
x
|
14,9
x
|
17
x
|
9,19
x
|
6,03
x
|
Dividendrendement
|
7,77%
|
6%
|
7,1%
|
8,83%
|
3,12%
|
4,71%
|
5,97%
|
8,72%
|
Marktkapitalisatie/omzet
|
1,27
x
|
1,78
x
|
1,51
x
|
0,94
x
|
0,9
x
|
0,43
x
|
0,32
x
|
0,31
x
|
Bedrijfswaarde/omzet
|
1,27
x
|
1,65
x
|
1,35
x
|
1,01
x
|
1,34
x
|
0,43
x
|
0,95
x
|
0,99
x
|
Bedrijfswaarde/EBITDA
|
3,62
x
|
4,57
x
|
4,23
x
|
3,6
x
|
8,26
x
|
2,68
x
|
5,49
x
|
5,15
x
|
Bedrijfswaarde/FCF
|
4,82
x
|
6,9
x
|
6,32
x
|
26,7
x
|
-18,7
x
|
-10,5
x
|
-14,7
x
|
-50
x
|
FCF Yield
|
20,8%
|
14,5%
|
15,8%
|
3,74%
|
-5,35%
|
-9,53%
|
-6,81%
|
-2%
|
Price to Book
|
1,31
x
|
1,65
x
|
1,22
x
|
0,75
x
|
0,59
x
|
0,17
x
|
0,17
x
|
0,17
x
|
Aantal aandelen (in duizenden)
|
6.982.938
|
6.982.938
|
6.982.938
|
6.982.938
|
6.982.938
|
6.982.938
|
6.982.938
|
-
|
Referentieprijs
2 |
7,050
|
9,920
|
8,660
|
5,890
|
4,140
|
1,240
|
1,240
|
1,240
|
Datum van publicatie
|
08-03-19
|
27-03-20
|
12-03-21
|
18-03-22
|
17-03-23
|
15-03-24
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
38.791
|
38.956
|
40.087
|
43.963
|
32.219
|
27.774
|
27.210
|
28.271
|
EBITDA
1 |
13.644
|
14.072
|
12.782
|
12.357
|
5.227
|
4.437
|
4.720
|
5.408
|
Bedrijfsresultaat (EBIT)
1 |
11.569
|
11.946
|
10.647
|
9.824
|
2.688
|
1.635
|
1.598
|
2.381
|
Operationele Marge
|
29,82%
|
30,66%
|
26,56%
|
22,35%
|
8,34%
|
5,89%
|
5,87%
|
8,42%
|
Resultaat voor belastingen (EBT)
1 |
11.335
|
12.008
|
11.893
|
10.291
|
2.282
|
993,4
|
1.383
|
1.784
|
Nettowinst (verlies)
1 |
7.975
|
8.618
|
8.960
|
7.767
|
1.936
|
699,9
|
934,1
|
1.350
|
Nettomarge
|
20,56%
|
22,12%
|
22,35%
|
17,67%
|
6,01%
|
2,52%
|
3,43%
|
4,78%
|
WPA
2 |
1,179
|
1,234
|
1,283
|
1,112
|
0,2770
|
0,1000
|
0,1349
|
0,2057
|
Free Cash Flow
1 |
10.262
|
9.330
|
8.565
|
1.663
|
-2.310
|
-2.483
|
-1.766
|
-557,6
|
FCF-marge
|
26,45%
|
23,95%
|
21,37%
|
3,78%
|
-7,17%
|
-9,55%
|
-6,49%
|
-1,97%
|
Kasstroomconversie (ebitda)
|
75,21%
|
66,3%
|
67,01%
|
13,46%
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
128,67%
|
108,27%
|
95,59%
|
21,41%
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,5480
|
0,5950
|
0,6150
|
0,5200
|
0,1290
|
0,0584
|
0,0741
|
0,1081
|
Datum van publicatie
|
08-03-19
|
27-03-20
|
12-03-21
|
18-03-22
|
17-03-23
|
15-03-24
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S1
|
2019 S2
|
2020 S1
|
2020 S2
|
2021 Q2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 S2
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 S2
|
2024 Q1
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Omzet
1 |
17.410
|
21.546
|
16.884
|
23.203
|
-
|
20.180
|
-
|
13.147
|
23.783
|
6.977
|
-
|
16.117
|
16.102
|
6.879
|
12.173
|
5.720
|
13.383
|
4.160
|
13.145
|
14.221
|
14.524
|
15.578
|
EBITDA
|
6.528
|
-
|
6.833
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
6.569
|
-
|
-
|
-
|
4.610
|
-
|
3.067
|
5.214
|
1.007
|
-
|
2.307
|
380,9
|
-
|
-
|
-
|
925,1
|
-
|
871,7
|
576,5
|
1.183
|
841,9
|
Operationele Marge
|
-
|
30,49%
|
-
|
-
|
-
|
22,84%
|
-
|
23,33%
|
21,92%
|
14,44%
|
-
|
14,32%
|
2,37%
|
-
|
-
|
-
|
6,91%
|
-
|
6,63%
|
4,05%
|
8,14%
|
5,4%
|
Resultaat voor belastingen (EBT)
|
5.305
|
-
|
5.855
|
-
|
-
|
-
|
-
|
3.185
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
3.766
|
-
|
4.191
|
-
|
2.344
|
3.634
|
1.680
|
2.454
|
-
|
729,5
|
1.075
|
1.805
|
-
|
658
|
620,9
|
89,26
|
-
|
-26
|
-
|
-
|
-
|
-
|
Nettomarge
|
21,63%
|
-
|
24,82%
|
-
|
-
|
18,01%
|
-
|
18,66%
|
-
|
10,46%
|
-
|
11,2%
|
-
|
9,57%
|
5,1%
|
1,56%
|
-
|
-0,62%
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,0890
|
-
|
0,0300
|
-
|
0,0540
|
0,0110
|
0,0760
|
0,0330
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
09-08-19
|
27-03-20
|
21-08-20
|
12-03-21
|
13-08-21
|
13-08-21
|
22-10-21
|
18-03-22
|
18-03-22
|
29-04-22
|
12-08-22
|
12-08-22
|
17-03-23
|
18-08-23
|
18-08-23
|
27-10-23
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
1 |
211
|
-
|
-
|
3.346
|
14.252
|
17.413
|
17.268
|
19.196
|
Nettokaspositie
1 |
-
|
4.922
|
6.362
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,0155
x
|
-
|
-
|
0,2708
x
|
2,726
x
|
3,73
x
|
3,658
x
|
3,55
x
|
Free Cash Flow
1 |
10.262
|
9.330
|
8.565
|
1.663
|
-2.310
|
-2.483
|
-1.766
|
-558
|
ROE (netto-inkomsten/eigen vermogen)
|
23,5%
|
21,6%
|
19,6%
|
14,9%
|
3,72%
|
1,92%
|
2,48%
|
3,24%
|
ROA (netto-inkomsten/totale activa)
|
13,6%
|
14,2%
|
13,8%
|
10,5%
|
2,42%
|
1,24%
|
1,26%
|
1,74%
|
Totale activa
1 |
58.516
|
60.839
|
64.852
|
73.841
|
79.880
|
67.590
|
74.388
|
77.590
|
Nettoactief per aandeel
2 |
5,400
|
6,010
|
7,110
|
7,860
|
7,050
|
7,090
|
7,090
|
7,210
|
Cashflow per aandeel
2 |
1,670
|
1,620
|
1,470
|
0,8600
|
0,4500
|
0,4300
|
0,6100
|
0,6300
|
Capex
1 |
1.069
|
1.955
|
1.703
|
4.203
|
5.480
|
6.050
|
5.301
|
4.165
|
Capex/omzet
|
2,76%
|
5,02%
|
4,25%
|
9,56%
|
17,01%
|
23,27%
|
19,48%
|
14,73%
|
Datum van publicatie
|
08-03-19
|
27-03-20
|
12-03-21
|
18-03-22
|
17-03-23
|
15-03-24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
1,24
HKD Gemiddelde koersdoel
1,986
HKD Spread / Gemiddelde doel +60,16% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -27,06% | 1,11 mld. | | +19,81% | 48,58 mld. | | -2,89% | 15,52 mld. | | -1,00% | 15,46 mld. | | -15,75% | 10,44 mld. | | +26,55% | 8,84 mld. | | +105,28% | 8,27 mld. | | -0,30% | 7,96 mld. | | -8,75% | 7,34 mld. | | +23,60% | 6,73 mld. |
Cement- en betonproductie
|