Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
19,64
HKD
|
-0,91%
|
|
-0,30%
|
+25,58%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
52.626
|
40.167
|
125.553
|
76.775
|
75.235
|
94.477
|
-
|
-
|
Bedrijfswaarde
1 |
136.660
|
138.473
|
246.114
|
200.759
|
230.344
|
273.886
|
299.146
|
325.381
|
K/w-verhouding
|
7,99
x
|
5,28
x
|
79,1
x
|
10,9
x
|
6,83
x
|
6,67
x
|
5,83
x
|
4,91
x
|
Dividendrendement
|
5,01%
|
7,56%
|
1,13%
|
3,67%
|
9,05%
|
5,85%
|
6,81%
|
7,88%
|
Marktkapitalisatie/omzet
|
0,78
x
|
0,58
x
|
1,4
x
|
0,74
x
|
0,73
x
|
0,88
x
|
0,81
x
|
0,77
x
|
Bedrijfswaarde/omzet
|
2,02
x
|
1,99
x
|
2,74
x
|
1,94
x
|
2,23
x
|
2,54
x
|
2,57
x
|
2,64
x
|
Bedrijfswaarde/EBITDA
|
5,81
x
|
5,37
x
|
12,3
x
|
7,17
x
|
7
x
|
6,7
x
|
6,4
x
|
5,87
x
|
Bedrijfswaarde/FCF
|
-67,2
x
|
-14,1
x
|
-13,9
x
|
-23,9
x
|
-23,2
x
|
-15,2
x
|
-30,7
x
|
42,1
x
|
FCF Yield
|
-1,49%
|
-7,1%
|
-7,2%
|
-4,19%
|
-4,3%
|
-6,57%
|
-3,26%
|
2,37%
|
Price to Book
|
0,72
x
|
0,47
x
|
1,27
x
|
0,93
x
|
0,89
x
|
0,98
x
|
0,88
x
|
0,77
x
|
Aantal aandelen (in duizenden)
|
4.810.444
|
4.810.444
|
4.810.444
|
4.810.444
|
4.810.444
|
4.810.444
|
-
|
-
|
Referentieprijs
2 |
10,94
|
8,350
|
26,10
|
15,96
|
15,64
|
19,64
|
19,64
|
19,64
|
Datum van publicatie
|
30-03-20
|
18-03-21
|
16-03-22
|
22-03-23
|
20-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
67.758
|
69.551
|
89.800
|
103.305
|
103.334
|
107.939
|
116.545
|
123.107
|
EBITDA
1 |
23.520
|
25.806
|
20.077
|
27.981
|
32.919
|
40.886
|
46.719
|
55.444
|
Bedrijfsresultaat (EBIT)
1 |
12.888
|
14.093
|
5.479
|
13.551
|
18.198
|
23.697
|
27.117
|
32.054
|
Operationele Marge
|
19,02%
|
20,26%
|
6,1%
|
13,12%
|
17,61%
|
21,95%
|
23,27%
|
26,04%
|
Resultaat voor belastingen (EBT)
1 |
9.653
|
11.470
|
1.842
|
9.461
|
15.499
|
19.682
|
22.370
|
26.528
|
Nettowinst (verlies)
1 |
6.590
|
7.583
|
1.593
|
7.042
|
11.003
|
14.050
|
16.262
|
18.721
|
Nettomarge
|
9,73%
|
10,9%
|
1,77%
|
6,82%
|
10,65%
|
13,02%
|
13,95%
|
15,21%
|
WPA
2 |
1,370
|
1,580
|
0,3300
|
1,460
|
2,290
|
2,943
|
3,366
|
3,999
|
Free Cash Flow
1 |
-2.034
|
-9.826
|
-17.718
|
-8.413
|
-9.907
|
-18.004
|
-9.753
|
7.722
|
FCF-marge
|
-3%
|
-14,13%
|
-19,73%
|
-8,14%
|
-9,59%
|
-16,68%
|
-8,37%
|
6,27%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
13,93%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
41,25%
|
Dividend per aandeel
2 |
0,5480
|
0,6310
|
0,2950
|
0,5860
|
1,415
|
1,150
|
1,337
|
1,547
|
Datum van publicatie
|
30-03-20
|
18-03-21
|
16-03-22
|
22-03-23
|
20-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2021 S1
|
2022 S1
|
2023 S1
|
---|
Omzet
1 |
34.842
|
42.239
|
50.409
|
51.484
|
EBITDA
|
11.467
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
6.108
|
6.135
|
5.148
|
8.507
|
Operationele Marge
|
17,53%
|
14,52%
|
10,21%
|
16,52%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
5.241
|
8.692
|
Nettowinst (verlies)
1 |
2.573
|
-
|
4.370
|
6.740
|
Nettomarge
|
7,38%
|
-
|
8,67%
|
13,09%
|
WPA
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
30-03-20
|
20-08-21
|
17-08-22
|
22-08-23
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
84.034
|
98.306
|
120.562
|
123.984
|
155.109
|
179.409
|
204.668
|
230.904
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,573
x
|
3,809
x
|
6,005
x
|
4,431
x
|
4,712
x
|
4,388
x
|
4,381
x
|
4,165
x
|
Free Cash Flow
1 |
-2.034
|
-9.826
|
-17.718
|
-8.413
|
-9.907
|
-18.004
|
-9.753
|
7.722
|
ROE (netto-inkomsten/eigen vermogen)
|
9,21%
|
12,3%
|
1,83%
|
8,23%
|
13,2%
|
15,3%
|
16,1%
|
16,5%
|
ROA (netto-inkomsten/totale activa)
|
3,11%
|
4,1%
|
0,58%
|
2,47%
|
3,63%
|
4,14%
|
4,23%
|
4,46%
|
Totale activa
1 |
211.976
|
184.754
|
273.669
|
285.676
|
302.892
|
339.583
|
384.091
|
419.902
|
Nettoactief per aandeel
2 |
15,20
|
17,80
|
20,60
|
17,10
|
17,70
|
20,10
|
22,20
|
25,50
|
Cashflow per aandeel
2 |
4,260
|
4,300
|
1,540
|
5,020
|
6,000
|
7,540
|
8,660
|
10,10
|
Capex
1 |
22.542
|
30.529
|
25.118
|
32.580
|
38.777
|
54.339
|
59.297
|
52.965
|
Capex/omzet
|
33,27%
|
43,89%
|
27,97%
|
31,54%
|
37,53%
|
50,34%
|
50,88%
|
43,02%
|
Datum van publicatie
|
30-03-20
|
18-03-21
|
16-03-22
|
22-03-23
|
20-03-24
|
-
|
-
|
-
|
Laatste slotkoers
19,64
HKD Gemiddelde koersdoel
21,81
HKD Spread / Gemiddelde doel +11,04% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +25,58% | 12,07 mld. | | +14,41% | 41,39 mld. | | +12,65% | 27,36 mld. | | +17,68% | 15,95 mld. | | +21,90% | 8,9 mld. | | +22,76% | 6,41 mld. | | +56,88% | 5,9 mld. | | +33,57% | 5,08 mld. | | -1,01% | 4,17 mld. | | 0,00% | 3,72 mld. |
Onafhankelijke stroomproducenten - NEC
|