Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2,08
HKD
|
+5,58%
|
|
+8,33%
|
-29,01%
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
7.683
|
11.675
|
21.308
|
16.746
|
10.018
|
3.701
|
3.701
|
-
|
Bedrijfswaarde
1 |
18.760
|
21.843
|
27.883
|
21.467
|
11.270
|
5.143
|
6.094
|
5.466
|
K/w-verhouding
|
6,15
x
|
7,93
x
|
12,7
x
|
6,97
x
|
7,11
x
|
9,18
x
|
5,88
x
|
3,66
x
|
Dividendrendement
|
5,38%
|
-
|
2,67%
|
5,63%
|
5,7%
|
9,8%
|
8,3%
|
12,8%
|
Marktkapitalisatie/omzet
|
0,14
x
|
0,19
x
|
0,31
x
|
0,21
x
|
0,14
x
|
0,07
x
|
0,05
x
|
0,05
x
|
Bedrijfswaarde/omzet
|
0,34
x
|
0,35
x
|
0,41
x
|
0,28
x
|
0,16
x
|
0,07
x
|
0,08
x
|
0,07
x
|
Bedrijfswaarde/EBITDA
|
6,38
x
|
6,16
x
|
7,47
x
|
4,59
x
|
3,51
x
|
2,3
x
|
2,76
x
|
1,98
x
|
Bedrijfswaarde/FCF
|
1.203
x
|
9,1
x
|
5,89
x
|
6,09
x
|
3,95
x
|
3,89
x
|
8,89
x
|
3,46
x
|
FCF Yield
|
0,08%
|
11%
|
17%
|
16,4%
|
25,3%
|
25,7%
|
11,3%
|
28,9%
|
Price to Book
|
0,85
x
|
1,18
x
|
1,74
x
|
1,23
x
|
0,71
x
|
0,26
x
|
0,26
x
|
0,25
x
|
Aantal aandelen (in duizenden)
|
1.838.111
|
1.840.016
|
1.974.838
|
1.968.570
|
1.955.705
|
1.922.199
|
1.922.199
|
-
|
Referentieprijs
2 |
4,180
|
6,345
|
10,79
|
8,507
|
5,122
|
1,925
|
1,925
|
1,925
|
Datum van publicatie
|
26-03-19
|
25-03-20
|
16-03-21
|
15-03-22
|
24-03-23
|
26-03-24
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
55.318
|
62.707
|
68.534
|
77.917
|
72.024
|
72.595
|
72.398
|
74.985
|
EBITDA
1 |
2.940
|
3.548
|
3.734
|
4.675
|
3.209
|
2.240
|
2.204
|
2.760
|
Bedrijfsresultaat (EBIT)
1 |
2.373
|
2.819
|
2.925
|
3.809
|
2.304
|
961,5
|
1.023
|
1.550
|
Operationele Marge
|
4,29%
|
4,5%
|
4,27%
|
4,89%
|
3,2%
|
1,32%
|
1,41%
|
2,07%
|
Resultaat voor belastingen (EBT)
1 |
1.753
|
2.076
|
2.295
|
3.375
|
2.073
|
740,3
|
856,5
|
1.402
|
Nettowinst (verlies)
1 |
1.253
|
1.473
|
1.625
|
2.480
|
1.425
|
572,6
|
663,2
|
1.033
|
Nettomarge
|
2,27%
|
2,35%
|
2,37%
|
3,18%
|
1,98%
|
0,79%
|
0,92%
|
1,38%
|
WPA
2 |
0,6800
|
0,8000
|
0,8500
|
1,220
|
0,7200
|
0,2900
|
0,3277
|
0,5264
|
Free Cash Flow
1 |
15,6
|
2.400
|
4.737
|
3.525
|
2.851
|
1.604
|
685,7
|
1.582
|
FCF-marge
|
0,03%
|
3,83%
|
6,91%
|
4,52%
|
3,96%
|
2,12%
|
0,95%
|
2,11%
|
Kasstroomconversie (ebitda)
|
0,53%
|
67,64%
|
126,85%
|
75,39%
|
88,86%
|
64,1%
|
31,11%
|
57,32%
|
Kasstroomconversie (nettowinst)
|
1,24%
|
162,95%
|
291,53%
|
142,13%
|
200,03%
|
206,36%
|
103,39%
|
153,15%
|
Dividend per aandeel
2 |
0,2250
|
-
|
0,2880
|
0,4790
|
0,2920
|
0,1888
|
0,1599
|
0,2456
|
Datum van publicatie
|
26-03-19
|
25-03-20
|
16-03-21
|
15-03-22
|
24-03-23
|
26-03-24
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S1
|
2019 S2
|
2020 S1
|
2020 S2
|
2021 Q1
|
2021 Q2
|
2021 S1
|
2021 Q3
|
2021 S2
|
2022 Q1
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Omzet
1 |
29.106
|
33.602
|
27.950
|
40.584
|
20.253
|
-
|
40.506
|
18.942
|
37.411
|
-
|
31.392
|
21.292
|
18.746
|
40.632
|
34.862
|
37.734
|
28.093
|
30.434
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
1.406
|
1.413
|
1.103
|
1.822
|
-
|
-
|
1.834
|
-
|
1.975
|
-
|
1.069
|
-
|
-
|
1.235
|
-
|
293,7
|
403
|
548,9
|
Operationele Marge
|
4,83%
|
4,21%
|
3,95%
|
4,49%
|
-
|
-
|
4,53%
|
-
|
5,28%
|
-
|
3,41%
|
-
|
-
|
3,04%
|
-
|
0,78%
|
1,43%
|
1,8%
|
Resultaat voor belastingen (EBT)
|
1.056
|
1.019
|
756,2
|
1.539
|
-
|
-
|
1.594
|
-
|
-
|
-
|
-
|
-
|
-
|
1.128
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
734,1
|
738,9
|
530
|
1.095
|
-
|
585,8
|
1.172
|
631
|
-
|
336,6
|
-
|
487
|
-
|
752,2
|
-
|
166
|
-
|
-
|
Nettomarge
|
2,52%
|
2,2%
|
1,9%
|
2,7%
|
-
|
-
|
2,89%
|
3,33%
|
-
|
-
|
-
|
2,29%
|
-
|
1,85%
|
-
|
0,44%
|
-
|
-
|
WPA
|
0,4000
|
0,4000
|
0,2900
|
0,5600
|
-
|
-
|
0,5900
|
-
|
0,6300
|
-
|
0,3400
|
-
|
-
|
0,3800
|
-
|
0,0800
|
0,1300
|
0,2700
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27-08-19
|
25-03-20
|
25-08-20
|
16-03-21
|
24-05-21
|
24-08-21
|
24-08-21
|
25-10-21
|
15-03-22
|
23-09-22
|
29-08-22
|
25-10-22
|
24-03-23
|
24-03-23
|
21-09-23
|
26-03-24
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
1 |
11.077
|
10.168
|
6.575
|
4.721
|
1.252
|
2.531
|
2.393
|
1.765
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,767
x
|
2,865
x
|
1,761
x
|
1,01
x
|
0,3903
x
|
1,012
x
|
1,086
x
|
0,6396
x
|
Free Cash Flow
1 |
15,6
|
2.400
|
4.737
|
3.525
|
2.851
|
1.604
|
686
|
1.582
|
ROE (netto-inkomsten/eigen vermogen)
|
14,5%
|
15,6%
|
15%
|
19,4%
|
10,2%
|
5,21%
|
4,25%
|
5,97%
|
ROA (netto-inkomsten/totale activa)
|
4,25%
|
4,43%
|
4,63%
|
7,48%
|
4,46%
|
2,01%
|
1,89%
|
2,5%
|
Totale activa
1 |
29.472
|
33.245
|
35.106
|
33.152
|
31.984
|
38.738
|
35.098
|
41.362
|
Nettoactief per aandeel
2 |
4,890
|
5,370
|
6,200
|
6,940
|
7,240
|
7,450
|
7,410
|
7,740
|
Cashflow per aandeel
2 |
0,9200
|
2,150
|
2,980
|
2,540
|
2,150
|
1,180
|
1,070
|
1,110
|
Capex
1 |
1.538
|
1.709
|
944
|
1.490
|
1.381
|
1.187
|
1.216
|
1.228
|
Capex/omzet
|
2,78%
|
2,72%
|
1,38%
|
1,91%
|
1,92%
|
1,57%
|
1,68%
|
1,64%
|
Datum van publicatie
|
26-03-19
|
25-03-20
|
16-03-21
|
15-03-22
|
24-03-23
|
26-03-24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
1,925
CNY Gemiddelde koersdoel
2,83
CNY Spread / Gemiddelde doel +46,96% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -29,01% | 511 mln. | | -20,21% | 7,23 mld. | | -1,44% | 3,96 mld. | | -0,30% | 1,13 mld. | | +3,69% | 974 mln. | | -.--% | 627 mln. | | +1,33% | 572 mln. | | -43,16% | 464 mln. | | -20,95% | 454 mln. | | -5,33% | 391 mln. |
Nieuwe autodealers
|