Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
8,81
HKD
|
+0,23%
|
|
+1,61%
|
-2,44%
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
31.406
|
35.748
|
22.317
|
48.815
|
44.180
|
44.381
|
44.381
|
-
|
Bedrijfswaarde
1 |
54.212
|
63.348
|
58.647
|
97.432
|
44.180
|
97.179
|
90.130
|
92.056
|
K/w-verhouding
|
6,98
x
|
6,6
x
|
3,71
x
|
7,18
x
|
5,55
x
|
4,96
x
|
4,28
x
|
3,79
x
|
Dividendrendement
|
4,34%
|
4,52%
|
8,14%
|
4,18%
|
5,47%
|
6,2%
|
7,1%
|
8,02%
|
Marktkapitalisatie/omzet
|
0,56
x
|
0,58
x
|
0,36
x
|
0,63
x
|
0,43
x
|
0,4
x
|
0,35
x
|
0,31
x
|
Bedrijfswaarde/omzet
|
0,97
x
|
1,03
x
|
0,94
x
|
1,26
x
|
0,43
x
|
0,85
x
|
0,71
x
|
0,64
x
|
Bedrijfswaarde/EBITDA
|
7,41
x
|
7,31
x
|
6,3
x
|
9,61
x
|
3,6
x
|
6,67
x
|
5,46
x
|
4,99
x
|
Bedrijfswaarde/FCF
|
-19,9
x
|
-19,8
x
|
-11,5
x
|
-78,7
x
|
-293
x
|
25
x
|
20,4
x
|
18,5
x
|
FCF Yield
|
-5,04%
|
-5,06%
|
-8,66%
|
-1,27%
|
-0,34%
|
3,99%
|
4,89%
|
5,42%
|
Price to Book
|
0,82
x
|
0,72
x
|
0,39
x
|
0,87
x
|
0,76
x
|
0,61
x
|
0,62
x
|
0,56
x
|
Aantal aandelen (in duizenden)
|
5.049.157
|
5.049.157
|
5.049.157
|
5.037.617
|
5.037.617
|
5.037.617
|
5.037.617
|
-
|
Referentieprijs
2 |
6,220
|
7,080
|
4,420
|
9,690
|
8,770
|
8,810
|
8,810
|
8,810
|
Datum van publicatie
|
22-03-19
|
25-03-20
|
24-03-21
|
25-03-22
|
21-03-23
|
21-03-24
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
55.626
|
61.670
|
62.458
|
77.310
|
101.975
|
113.734
|
127.826
|
144.386
|
EBITDA
1 |
7.314
|
8.672
|
9.311
|
10.136
|
12.271
|
14.570
|
16.515
|
18.462
|
Bedrijfsresultaat (EBIT)
1 |
6.940
|
8.191
|
8.913
|
9.704
|
11.584
|
13.716
|
15.540
|
17.374
|
Operationele Marge
|
12,48%
|
13,28%
|
14,27%
|
12,55%
|
11,36%
|
12,06%
|
12,16%
|
12,03%
|
Resultaat voor belastingen (EBT)
1 |
6.206
|
7.284
|
8.244
|
9.385
|
10.779
|
12.104
|
13.763
|
15.583
|
Nettowinst (verlies)
1 |
4.500
|
5.413
|
6.015
|
6.801
|
7.957
|
9.164
|
10.367
|
11.689
|
Nettomarge
|
8,09%
|
8,78%
|
9,63%
|
8,8%
|
7,8%
|
8,06%
|
8,11%
|
8,1%
|
WPA
2 |
0,8913
|
1,072
|
1,191
|
1,349
|
1,580
|
1,820
|
2,058
|
2,322
|
Free Cash Flow
1 |
-2.730
|
-3.207
|
-5.080
|
-1.238
|
-150,7
|
3.909
|
4.411
|
4.985
|
FCF-marge
|
-4,91%
|
-5,2%
|
-8,13%
|
-1,6%
|
-0,15%
|
3,39%
|
3,45%
|
3,45%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
26,9%
|
26,71%
|
27%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
43,13%
|
42,54%
|
42,65%
|
Dividend per aandeel
2 |
0,2700
|
0,3200
|
0,3600
|
0,4050
|
0,4800
|
0,5600
|
0,6256
|
0,7068
|
Datum van publicatie
|
22-03-19
|
25-03-20
|
24-03-21
|
25-03-22
|
21-03-23
|
21-03-24
|
-
|
-
|
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 |
27.542
|
34.127
|
28.002
|
34.456
|
36.371
|
40.939
|
53.811
|
48.165
|
55.111
|
58.623
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
3.897
|
-
|
-
|
-
|
5.406
|
4.554
|
6.109
|
5.475
|
7.368
|
6.348
|
Operationele Marge
|
14,15%
|
-
|
-
|
-
|
14,86%
|
11,12%
|
11,35%
|
11,37%
|
13,37%
|
10,83%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5.213
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3.743
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7,77%
|
-
|
-
|
WPA
2 |
-
|
-
|
-
|
-
|
0,6942
|
0,6552
|
0,8365
|
0,7435
|
0,9625
|
0,8575
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
23-08-19
|
25-03-20
|
21-08-20
|
24-03-21
|
17-08-21
|
25-03-22
|
19-08-22
|
21-03-23
|
11-09-23
|
21-03-24
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
1 |
22.806
|
27.600
|
36.330
|
48.618
|
-
|
51.689
|
45.749
|
47.675
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,118
x
|
3,183
x
|
3,902
x
|
4,797
x
|
-
|
3,548
x
|
2,77
x
|
2,582
x
|
Free Cash Flow
1 |
-2.730
|
-3.207
|
-5.080
|
-1.238
|
-151
|
3.909
|
4.411
|
4.985
|
ROE (netto-inkomsten/eigen vermogen)
|
11,2%
|
11,7%
|
11,3%
|
12%
|
12,3%
|
13,3%
|
15,2%
|
15,6%
|
ROA (netto-inkomsten/totale activa)
|
3,53%
|
3,64%
|
3,45%
|
3,58%
|
3,55%
|
3,83%
|
3,98%
|
4,31%
|
Totale activa
1 |
127.321
|
148.772
|
174.116
|
190.050
|
224.068
|
239.064
|
260.766
|
271.066
|
Nettoactief per aandeel
2 |
7,620
|
9,890
|
11,30
|
11,20
|
11,50
|
14,70
|
14,20
|
15,60
|
Cashflow per aandeel
2 |
-0,3800
|
-0,5400
|
-0,9000
|
-0,1100
|
0,4200
|
0,1600
|
0,2900
|
0,7900
|
Capex
1 |
806
|
503
|
548
|
686
|
363
|
659
|
596
|
611
|
Capex/omzet
|
1,45%
|
0,82%
|
0,88%
|
0,89%
|
0,36%
|
0,57%
|
0,47%
|
0,42%
|
Datum van publicatie
|
22-03-19
|
25-03-20
|
24-03-21
|
25-03-22
|
21-03-23
|
21-03-24
|
-
|
-
|
Laatste slotkoers
8,81
HKD Gemiddelde koersdoel
12,56
HKD Spread / Gemiddelde doel +42,57% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -2,44% | 5,67 mld. | | -2,29% | 67,67 mld. | | +2,13% | 59,37 mld. | | +21,25% | 38,3 mld. | | +11,23% | 30,73 mld. | | +2,06% | 26,35 mld. | | +22,89% | 22,01 mld. | | +15,06% | 19,47 mld. | | +22,99% | 17,6 mld. | | +64,33% | 16,64 mld. |
Bouw & Techniek - Andere
|