Beurs gesloten -
Hong Kong S.E.
10:08:42 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
11,5
HKD
|
-0,86%
|
|
-3,04%
|
-27,85%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
285.128
|
346.599
|
318.997
|
279.483
|
286.433
|
250.456
|
-
|
-
|
Bedrijfswaarde
1 |
512.055
|
524.490
|
531.054
|
509.610
|
183.962
|
151.176
|
69.295
|
69.155
|
K/w-verhouding
|
25
x
|
25,3
x
|
14,9
x
|
-
|
15,7
x
|
12,7
x
|
11,4
x
|
11,1
x
|
Dividendrendement
|
1,98%
|
1,36%
|
2,04%
|
2,46%
|
2,33%
|
2,9%
|
3,57%
|
4,13%
|
Marktkapitalisatie/omzet
|
6,61
x
|
6,37
x
|
4,17
x
|
3,65
x
|
3,71
x
|
4
x
|
3,35
x
|
3,16
x
|
Bedrijfswaarde/omzet
|
11,9
x
|
9,64
x
|
6,94
x
|
6,65
x
|
2,38
x
|
2,42
x
|
0,93
x
|
0,87
x
|
Bedrijfswaarde/EBITDA
|
27,8
x
|
23,7
x
|
-
|
-
|
6,69
x
|
6,31
x
|
2,6
x
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,9
x
|
2,09
x
|
1,63
x
|
1,23
x
|
1,2
x
|
0,98
x
|
0,92
x
|
0,86
x
|
Aantal aandelen (in duizenden)
|
12.116.908
|
12.926.776
|
12.926.776
|
14.820.547
|
14.820.547
|
14.820.547
|
-
|
-
|
Referentieprijs
2 |
25,30
|
29,40
|
26,41
|
19,91
|
20,37
|
18,23
|
18,23
|
18,23
|
Datum van publicatie
|
13-01-20
|
22-01-21
|
12-01-22
|
12-01-23
|
24-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
43.140
|
54.383
|
76.524
|
76.605
|
77.202
|
62.598
|
74.835
|
71.476
|
EBITDA
1 |
18.443
|
22.145
|
-
|
-
|
27.512
|
23.969
|
26.603
|
-
|
Bedrijfsresultaat (EBIT)
1 |
17.011
|
20.638
|
32.425
|
28.277
|
25.544
|
27.291
|
30.375
|
29.270
|
Operationele Marge
|
39,43%
|
37,95%
|
42,37%
|
36,91%
|
33,09%
|
43,6%
|
40,59%
|
40,95%
|
Resultaat voor belastingen (EBT)
1 |
16.995
|
20.470
|
31.894
|
28.950
|
26.185
|
28.594
|
31.561
|
32.514
|
Nettowinst (verlies)
1 |
12.229
|
14.902
|
23.100
|
21.317
|
19.721
|
21.571
|
25.610
|
24.619
|
Nettomarge
|
28,35%
|
27,4%
|
30,19%
|
27,83%
|
25,54%
|
34,46%
|
34,22%
|
34,44%
|
WPA
2 |
1,010
|
1,160
|
1,770
|
-
|
1,300
|
1,431
|
1,603
|
1,646
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,5000
|
0,4000
|
0,5400
|
0,4900
|
0,4750
|
0,5283
|
0,6500
|
0,7532
|
Datum van publicatie
|
13-01-20
|
22-01-21
|
12-01-22
|
12-01-23
|
24-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
18.758
|
-
|
19.669
|
14.936
|
-
|
41.720
|
15.348
|
16.152
|
31.500
|
14.307
|
14.261
|
13.755
|
14.873
|
14.208
|
14.149
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
-
|
-
|
13.036
|
-
|
-
|
15.125
|
-
|
-
|
6.634
|
7.160
|
6.750
|
5.599
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
31,25%
|
-
|
-
|
48,02%
|
-
|
-
|
48,23%
|
48,14%
|
47,51%
|
39,57%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
7.961
|
-
|
8.320
|
-
|
-
|
-
|
7.337
|
-
|
-
|
6.727
|
-
|
-
|
8.331
|
8.331
|
8.665
|
10.523
|
10.962
|
Nettowinst (verlies)
1 |
5.334
|
-
|
5.967
|
5.371
|
-
|
-
|
-
|
-
|
11.306
|
5.108
|
-
|
4.959
|
6.369
|
6.369
|
6.703
|
7.971
|
8.411
|
Nettomarge
|
28,43%
|
-
|
30,34%
|
35,96%
|
-
|
-
|
-
|
-
|
35,89%
|
35,7%
|
-
|
36,05%
|
42,82%
|
44,83%
|
47,38%
|
-
|
-
|
WPA
2 |
0,4100
|
0,3600
|
0,4000
|
0,3500
|
0,3000
|
0,6600
|
0,3600
|
0,3900
|
0,7500
|
0,3300
|
0,2200
|
0,3200
|
0,4066
|
0,3999
|
0,3841
|
0,5379
|
0,5675
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
12-01-22
|
12-04-22
|
29-08-22
|
28-10-22
|
12-01-23
|
12-01-23
|
27-04-23
|
29-08-23
|
29-08-23
|
30-10-23
|
24-01-24
|
26-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
226.927
|
177.892
|
212.057
|
230.126
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
102.471
|
99.280
|
181.161
|
181.301
|
Hefboom (schuld/ebitda)
|
12,3
x
|
8,033
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
7,77%
|
8,68%
|
12%
|
8,67%
|
7,81%
|
7,81%
|
8,88%
|
8,68%
|
ROA (netto-inkomsten/totale activa)
|
1,69%
|
1,62%
|
1,97%
|
1,65%
|
1,43%
|
1,39%
|
1,4%
|
1,4%
|
Totale activa
1 |
722.304
|
922.345
|
1.171.143
|
1.293.454
|
1.380.826
|
1.551.872
|
1.829.279
|
1.758.474
|
Nettoactief per aandeel
2 |
13,30
|
14,10
|
16,20
|
16,20
|
17,00
|
18,60
|
19,90
|
21,20
|
Cashflow per aandeel
2 |
1,810
|
7,920
|
2,200
|
5,300
|
-
|
1,530
|
1,630
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
13-01-20
|
22-01-21
|
12-01-22
|
12-01-23
|
24-01-24
|
-
|
-
|
-
|
Laatste slotkoers
18,23
CNY Gemiddelde koersdoel
24,58
CNY Spread / Gemiddelde doel +34,84% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +4,23% | 158 mld. | | +17,25% | 154 mld. | | +7,11% | 135 mld. | | +23,37% | 121 mld. | | +10,86% | 25,62 mld. | | +22,70% | 20,87 mld. | | -16,09% | 18,13 mld. | | +44,58% | 16,93 mld. | | +1,98% | 15,21 mld. |
Investment Banking & Brokerage Services - Andere
|