Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
0,3
HKD
|
+15,38%
|
|
+33,33%
|
+17,65%
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
28.126
|
46.509
|
45.171
|
33.295
|
10.016
|
2.892
|
2.892
|
-
|
Bedrijfswaarde
1 |
62.664
|
92.498
|
98.956
|
100.945
|
96.639
|
2.414
|
68.420
|
80.864
|
K/w-verhouding
|
5,37
x
|
7,27
x
|
5,59
x
|
4,2
x
|
-0,68
x
|
-0,27
x
|
-1,79
x
|
-5,74
x
|
Dividendrendement
|
7,05%
|
5,24%
|
6,17%
|
4,11%
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,66
x
|
0,85
x
|
0,63
x
|
0,31
x
|
0,21
x
|
0,03
x
|
0,06
x
|
0,08
x
|
Bedrijfswaarde/omzet
|
1,48
x
|
1,69
x
|
1,38
x
|
0,94
x
|
2,04
x
|
0,03
x
|
1,54
x
|
2,13
x
|
Bedrijfswaarde/EBITDA
|
8,5
x
|
10,1
x
|
7,09
x
|
5,54
x
|
-30
x
|
0,32
x
|
17,8
x
|
18,8
x
|
Bedrijfswaarde/FCF
|
-24,5
x
|
-7,67
x
|
5,82
x
|
22,2
x
|
-
|
7,56
x
|
9,36
x
|
15,1
x
|
FCF Yield
|
-4,09%
|
-13%
|
17,2%
|
4,51%
|
-
|
13,2%
|
10,7%
|
6,6%
|
Price to Book
|
1,1
x
|
1,52
x
|
1,14
x
|
0,76
x
|
0,3
x
|
0,12
x
|
0,14
x
|
0,14
x
|
Aantal aandelen (in duizenden)
|
8.007.865
|
8.213.059
|
8.495.611
|
9.061.258
|
10.310.131
|
10.413.447
|
10.413.447
|
-
|
Referentieprijs
2 |
3,512
|
5,663
|
5,317
|
3,674
|
0,9715
|
0,2777
|
0,2777
|
0,2777
|
Datum van publicatie
|
14-03-19
|
27-03-20
|
25-03-21
|
24-03-22
|
28-04-23
|
28-03-24
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
42.368
|
54.766
|
71.799
|
107.835
|
47.440
|
71.833
|
44.540
|
38.007
|
EBITDA
1 |
7.369
|
9.185
|
13.953
|
18.212
|
-3.220
|
7.524
|
3.834
|
4.309
|
Bedrijfsresultaat (EBIT)
1 |
7.338
|
9.106
|
13.769
|
17.970
|
-3.485
|
-2.436
|
2.801
|
2.908
|
Operationele Marge
|
17,32%
|
16,63%
|
19,18%
|
16,66%
|
-7,35%
|
-3,39%
|
6,29%
|
7,65%
|
Resultaat voor belastingen (EBT)
1 |
11.317
|
13.556
|
16.170
|
18.228
|
-12.932
|
-2.903
|
1.446
|
1.699
|
Nettowinst (verlies)
1 |
5.409
|
6.437
|
8.032
|
7.613
|
-13.049
|
-8.983
|
-2.044
|
-1.206
|
Nettomarge
|
12,77%
|
11,75%
|
11,19%
|
7,06%
|
-27,51%
|
-12,51%
|
-4,59%
|
-3,17%
|
WPA
2 |
0,6538
|
0,7788
|
0,9519
|
0,8750
|
-1,420
|
-0,8600
|
-0,1556
|
-0,0484
|
Free Cash Flow
1 |
-2.561
|
-12.062
|
17.017
|
4.552
|
-
|
12.682
|
7.309
|
5.338
|
FCF-marge
|
-6,05%
|
-22,02%
|
23,7%
|
4,22%
|
-
|
26,3%
|
16,41%
|
14,05%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
121,96%
|
25%
|
-
|
523,85%
|
190,64%
|
123,89%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
211,86%
|
59,8%
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,2478
|
0,2967
|
0,3279
|
0,1510
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
14-03-19
|
27-03-20
|
25-03-21
|
24-03-22
|
28-04-23
|
28-03-24
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S1
|
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
---|
Omzet
1 |
20.063
|
34.703
|
23.022
|
48.776
|
36.373
|
71.461
|
29.720
|
17.720
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
-
|
-
|
11.430
|
4.223
|
-7.597
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
16%
|
14,21%
|
-42,88%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
3.303
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
16,46%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
0,0859
|
0,2109
|
0,0942
|
-
|
0,0962
|
-
|
-
|
-
|
Datum van publicatie
|
13-08-19
|
27-03-20
|
27-08-20
|
25-03-21
|
26-08-21
|
24-03-22
|
30-08-22
|
28-04-23
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
1 |
34.537
|
45.989
|
53.785
|
67.650
|
86.623
|
92.998
|
65.529
|
77.972
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,687
x
|
5,007
x
|
3,855
x
|
3,715
x
|
-26,91
x
|
38,41
x
|
17,09
x
|
18,09
x
|
Free Cash Flow
1 |
-2.561
|
-12.062
|
17.017
|
4.552
|
-
|
12.682
|
7.309
|
5.338
|
ROE (netto-inkomsten/eigen vermogen)
|
23,3%
|
24,8%
|
21,8%
|
18,2%
|
-13,8%
|
-24,1%
|
-7,8%
|
-1,45%
|
ROA (netto-inkomsten/totale activa)
|
2,82%
|
2,45%
|
2,28%
|
1,88%
|
-1,27%
|
-1,89%
|
-0,16%
|
0,85%
|
Totale activa
1 |
191.877
|
262.837
|
352.077
|
406.022
|
1.027.083
|
351.482
|
1.277.509
|
-141.911
|
Nettoactief per aandeel
2 |
3,180
|
3,720
|
4,660
|
4,860
|
3,200
|
2,300
|
2,000
|
1,950
|
Cashflow per aandeel
2 |
-0,3400
|
-1,470
|
2,040
|
0,5600
|
-
|
2,150
|
3,190
|
0,7600
|
Capex
1 |
46,5
|
36,5
|
126
|
285
|
-
|
264
|
234
|
212
|
Capex/omzet
|
0,11%
|
0,07%
|
0,17%
|
0,26%
|
-
|
0,55%
|
0,53%
|
0,56%
|
Datum van publicatie
|
14-03-19
|
27-03-20
|
25-03-21
|
24-03-22
|
28-04-23
|
28-03-24
|
-
|
-
|
Laatste slotkoers
0,2777
CNY Gemiddelde koersdoel
0,1982
CNY Spread / Gemiddelde doel -28,64% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +17,65% | 399 mln. | | +36,16% | 27,94 mld. | | -13,74% | 26,97 mld. | | +25,00% | 26,95 mld. | | -0,71% | 25,32 mld. | | +44,49% | 22,58 mld. | | +2,78% | 19,59 mld. | | +1,45% | 19,52 mld. | | +28,54% | 16,23 mld. | | -14,80% | 14,98 mld. |
andere onroerend goed ontwikkeling & transacties
|