Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
24,7
HKD
|
-0,80%
|
|
+4,44%
|
-3,52%
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
68.944
|
95.188
|
95.453
|
101.932
|
67.801
|
57.156
|
57.156
|
-
|
Bedrijfswaarde
1 |
67.262
|
90.174
|
90.712
|
100.864
|
79.080
|
71.984
|
71.069
|
72.326
|
K/w-verhouding
|
15,2
x
|
18,4
x
|
17,9
x
|
15,6
x
|
14
x
|
11,1
x
|
10,3
x
|
9,21
x
|
Dividendrendement
|
2,48%
|
2,03%
|
2,25%
|
2,88%
|
3,58%
|
4,52%
|
4,83%
|
5,45%
|
Marktkapitalisatie/omzet
|
1,35
x
|
1,7
x
|
1,71
x
|
1,3
x
|
0,72
x
|
0,58
x
|
0,54
x
|
0,51
x
|
Bedrijfswaarde/omzet
|
1,31
x
|
1,62
x
|
1,62
x
|
1,29
x
|
0,84
x
|
0,71
x
|
0,68
x
|
0,64
x
|
Bedrijfswaarde/EBITDA
|
7,3
x
|
8,94
x
|
8,52
x
|
7,67
x
|
7,03
x
|
6,45
x
|
5,28
x
|
4,99
x
|
Bedrijfswaarde/FCF
|
23,4
x
|
19,7
x
|
21,5
x
|
37,3
x
|
-41,9
x
|
113
x
|
21,7
x
|
20,1
x
|
FCF Yield
|
4,28%
|
5,07%
|
4,66%
|
2,68%
|
-2,39%
|
0,88%
|
4,61%
|
4,98%
|
Price to Book
|
2,81
x
|
3,48
x
|
2,63
x
|
2,42
x
|
1,72
x
|
1,32
x
|
1,29
x
|
1,21
x
|
Aantal aandelen (in duizenden)
|
2.224.013
|
2.224.013
|
2.314.013
|
2.314.013
|
2.314.013
|
2.314.013
|
2.314.013
|
-
|
Referentieprijs
2 |
31,00
|
42,80
|
41,25
|
44,05
|
29,30
|
24,70
|
24,70
|
24,70
|
Datum van publicatie
|
22-03-19
|
27-03-20
|
26-03-21
|
18-03-22
|
31-03-23
|
28-03-24
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
51.165
|
55.835
|
55.864
|
78.175
|
94.338
|
101.272
|
104.903
|
112.278
|
EBITDA
1 |
9.212
|
10.091
|
10.643
|
13.144
|
11.255
|
11.163
|
13.464
|
14.495
|
Bedrijfsresultaat (EBIT)
1 |
7.530
|
8.169
|
8.524
|
8.712
|
7.895
|
7.102
|
9.566
|
10.482
|
Operationele Marge
|
14,72%
|
14,63%
|
15,26%
|
11,14%
|
8,37%
|
7,01%
|
9,12%
|
9,34%
|
Resultaat voor belastingen (EBT)
1 |
7.877
|
8.391
|
8.990
|
11.184
|
8.616
|
8.909
|
9.616
|
10.580
|
Nettowinst (verlies)
1 |
4.450
|
5.043
|
5.151
|
6.395
|
4.733
|
5.224
|
5.554
|
6.204
|
Nettomarge
|
8,7%
|
9,03%
|
9,22%
|
8,18%
|
5,02%
|
5,16%
|
5,29%
|
5,53%
|
WPA
2 |
2,040
|
2,320
|
2,310
|
2,820
|
2,090
|
2,300
|
2,406
|
2,683
|
Free Cash Flow
1 |
2.879
|
4.571
|
4.227
|
2.707
|
-1.887
|
635,2
|
3.279
|
3.602
|
FCF-marge
|
5,63%
|
8,19%
|
7,57%
|
3,46%
|
-2%
|
0,66%
|
3,13%
|
3,21%
|
Kasstroomconversie (ebitda)
|
31,25%
|
45,3%
|
39,72%
|
20,6%
|
-
|
4,85%
|
24,35%
|
24,85%
|
Kasstroomconversie (nettowinst)
|
64,69%
|
90,64%
|
82,06%
|
42,33%
|
-
|
11,06%
|
59,04%
|
58,06%
|
Dividend per aandeel
2 |
0,7700
|
0,8700
|
0,9300
|
1,270
|
1,050
|
1,157
|
1,192
|
1,346
|
Datum van publicatie
|
22-03-19
|
27-03-20
|
26-03-21
|
18-03-22
|
31-03-23
|
28-03-24
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S1
|
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
---|
Omzet
1 |
28.173
|
27.663
|
22.572
|
33.292
|
34.416
|
43.759
|
48.101
|
46.238
|
48.370
|
52.902
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
4.449
|
3.720
|
3.735
|
4.790
|
5.273
|
4.121
|
4.790
|
3.106
|
-
|
2.713
|
Operationele Marge
|
15,79%
|
13,45%
|
16,55%
|
14,39%
|
15,32%
|
9,42%
|
9,96%
|
6,72%
|
-
|
5,13%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
5.002
|
-
|
-
|
5.147
|
-
|
5.592
|
3.317
|
Nettowinst (verlies)
1 |
2.928
|
2.115
|
2.396
|
2.755
|
3.250
|
-
|
3.045
|
1.688
|
3.545
|
1.678
|
Nettomarge
|
10,39%
|
7,65%
|
10,62%
|
8,27%
|
9,44%
|
-
|
6,33%
|
3,65%
|
7,33%
|
3,17%
|
WPA
2 |
1,340
|
-
|
-
|
-
|
1,430
|
-
|
-
|
-
|
-
|
0,7400
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,007
|
Datum van publicatie
|
23-08-19
|
27-03-20
|
25-08-20
|
26-03-21
|
20-08-21
|
18-03-22
|
26-08-22
|
31-03-23
|
25-08-23
|
28-03-24
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
11.279
|
12.745
|
13.912
|
15.170
|
Nettokaspositie
1 |
1.683
|
5.013
|
4.741
|
1.068
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
1,002
x
|
1,142
x
|
1,033
x
|
1,047
x
|
Free Cash Flow
1 |
2.879
|
4.571
|
4.227
|
2.707
|
-1.887
|
635
|
3.279
|
3.602
|
ROE (netto-inkomsten/eigen vermogen)
|
19,3%
|
19,8%
|
16,3%
|
16,5%
|
11,7%
|
13%
|
12,2%
|
12,5%
|
ROA (netto-inkomsten/totale activa)
|
6,25%
|
6,52%
|
5,86%
|
6,4%
|
4,34%
|
4,18%
|
4,14%
|
4,34%
|
Totale activa
1 |
71.202
|
77.298
|
87.848
|
100.004
|
109.093
|
125.089
|
134.131
|
142.956
|
Nettoactief per aandeel
2 |
11,00
|
12,30
|
15,70
|
18,20
|
17,00
|
18,70
|
19,20
|
20,40
|
Cashflow per aandeel
2 |
3,830
|
3,900
|
3,860
|
3,700
|
1,920
|
4,480
|
4,800
|
5,340
|
Capex
1 |
5.463
|
3.920
|
4.389
|
5.683
|
6.239
|
7.740
|
6.860
|
7.296
|
Capex/omzet
|
10,68%
|
7,02%
|
7,86%
|
7,27%
|
6,61%
|
8,01%
|
6,54%
|
6,5%
|
Datum van publicatie
|
22-03-19
|
27-03-20
|
26-03-21
|
18-03-22
|
31-03-23
|
28-03-24
|
-
|
-
|
Laatste slotkoers
24,7
HKD Gemiddelde koersdoel
27,89
HKD Spread / Gemiddelde doel +12,92% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -3,52% | 7,3 mld. | | 0,00% | 14,25 mld. | | +16,26% | 9,6 mld. | | +7,95% | 8,41 mld. | | +5,35% | 7,53 mld. | | +28,95% | 5,72 mld. | | -28,15% | 5,56 mld. | | +18,39% | 5,37 mld. | | +3,17% | 5,32 mld. | | +19,48% | 4,55 mld. |
Aardgasdistributie
|