Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
33,4
HKD
|
+1,98%
|
|
+7,40%
|
-14,80%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
207.754
|
146.997
|
179.082
|
172.703
|
139.108
|
117.262
|
-
|
-
|
Bedrijfswaarde
1 |
234.168
|
165.371
|
212.185
|
160.042
|
139.108
|
137.343
|
134.563
|
134.603
|
K/w-verhouding
|
7,13
x
|
9
x
|
8,52
x
|
8,04
x
|
8,07
x
|
7,78
x
|
6,85
x
|
6,05
x
|
Dividendrendement
|
3,73%
|
4,52%
|
4,48%
|
4,75%
|
-
|
6,17%
|
6,27%
|
6,54%
|
Marktkapitalisatie/omzet
|
2,52
x
|
2,46
x
|
2,88
x
|
3,07
x
|
2,94
x
|
2,25
x
|
1,9
x
|
1,69
x
|
Bedrijfswaarde/omzet
|
2,84
x
|
2,76
x
|
3,42
x
|
2,84
x
|
2,94
x
|
2,64
x
|
2,18
x
|
1,94
x
|
Bedrijfswaarde/EBITDA
|
6,53
x
|
5,58
x
|
7,21
x
|
8,01
x
|
9,15
x
|
6,8
x
|
6,18
x
|
5,46
x
|
Bedrijfswaarde/FCF
|
6,26
x
|
11,5
x
|
10,9
x
|
-
|
-
|
10,3
x
|
11,7
x
|
12,1
x
|
FCF Yield
|
16%
|
8,69%
|
9,21%
|
-
|
-
|
9,68%
|
8,54%
|
8,25%
|
Price to Book
|
0,58
x
|
0,41
x
|
0,47
x
|
0,45
x
|
-
|
0,3
x
|
0,29
x
|
0,29
x
|
Aantal aandelen (in duizenden)
|
3.693.401
|
3.693.401
|
3.643.584
|
3.594.241
|
3.548.684
|
3.510.828
|
-
|
-
|
Referentieprijs
2 |
56,25
|
39,80
|
49,15
|
48,05
|
39,20
|
33,40
|
33,40
|
33,40
|
Datum van publicatie
|
19-03-20
|
18-03-21
|
17-03-22
|
16-03-23
|
21-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
82.382
|
59.825
|
62.094
|
56.341
|
47.243
|
52.015
|
61.812
|
69.372
|
EBITDA
1 |
35.847
|
29.655
|
29.431
|
19.980
|
15.203
|
20.189
|
21.757
|
24.647
|
Bedrijfsresultaat (EBIT)
1 |
33.655
|
26.210
|
25.915
|
17.935
|
13.276
|
17.772
|
20.174
|
23.421
|
Operationele Marge
|
40,85%
|
43,81%
|
41,74%
|
31,83%
|
28,1%
|
34,17%
|
32,64%
|
33,76%
|
Resultaat voor belastingen (EBT)
1 |
37.510
|
25.206
|
30.061
|
22.683
|
20.326
|
18.195
|
20.888
|
24.454
|
Nettowinst (verlies)
1 |
29.134
|
16.332
|
20.824
|
21.683
|
17.340
|
14.943
|
17.031
|
19.774
|
Nettomarge
|
35,36%
|
27,3%
|
33,54%
|
38,49%
|
36,7%
|
28,73%
|
27,55%
|
28,5%
|
WPA
2 |
7,890
|
4,420
|
5,770
|
5,980
|
4,860
|
4,294
|
4,879
|
5,525
|
Free Cash Flow
1 |
37.432
|
14.365
|
19.547
|
-
|
-
|
13.293
|
11.487
|
11.108
|
FCF-marge
|
45,44%
|
24,01%
|
31,48%
|
-
|
-
|
25,56%
|
18,58%
|
16,01%
|
Kasstroomconversie (ebitda)
|
104,42%
|
48,44%
|
66,42%
|
-
|
-
|
65,84%
|
52,8%
|
45,07%
|
Kasstroomconversie (nettowinst)
|
128,48%
|
87,96%
|
93,87%
|
-
|
-
|
88,96%
|
67,45%
|
56,18%
|
Dividend per aandeel
2 |
2,100
|
1,800
|
2,200
|
2,280
|
-
|
2,061
|
2,096
|
2,185
|
Datum van publicatie
|
19-03-20
|
18-03-21
|
17-03-22
|
16-03-23
|
21-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Omzet
1 |
55.546
|
29.248
|
30.577
|
24.264
|
37.830
|
35.715
|
20.626
|
24.605
|
22.638
|
24.381
|
20.870
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
10.006
|
-
|
11.192
|
14.723
|
11.642
|
6.293
|
8.015
|
5.261
|
5.939
|
6.754
|
Operationele Marge
|
-
|
34,21%
|
-
|
46,13%
|
38,92%
|
32,6%
|
30,51%
|
32,57%
|
23,24%
|
24,36%
|
32,36%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
12.368
|
7.958
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6.867
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
30,33%
|
-
|
-
|
WPA
2 |
3,790
|
1,720
|
2,700
|
2,250
|
3,520
|
3,550
|
2,430
|
2,880
|
1,980
|
2,160
|
1,970
|
Dividend per aandeel
|
-
|
0,3400
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
19-03-20
|
06-08-20
|
18-03-21
|
05-08-21
|
17-03-22
|
04-08-22
|
16-03-23
|
03-08-23
|
21-03-24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
26.414
|
18.374
|
33.103
|
-
|
-
|
20.082
|
17.302
|
17.342
|
Nettokaspositie
1 |
-
|
-
|
-
|
12.661
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,7369
x
|
0,6196
x
|
1,125
x
|
-
|
-
|
0,9947
x
|
0,7952
x
|
0,7036
x
|
Free Cash Flow
1 |
37.432
|
14.365
|
19.547
|
-
|
-
|
13.293
|
11.487
|
11.109
|
ROE (netto-inkomsten/eigen vermogen)
|
8,43%
|
4,56%
|
6,04%
|
5,65%
|
-
|
3,93%
|
4,42%
|
4,95%
|
ROA (netto-inkomsten/totale activa)
|
5,92%
|
3,18%
|
4,15%
|
4,04%
|
-
|
3,06%
|
3,32%
|
3,86%
|
Totale activa
1 |
492.004
|
514.377
|
501.638
|
536.442
|
-
|
488.000
|
512.660
|
512.267
|
Nettoactief per aandeel
2 |
96,40
|
96,00
|
104,0
|
106,0
|
-
|
111,0
|
113,0
|
116,0
|
Cashflow per aandeel
2 |
11,30
|
6,580
|
6,900
|
1,810
|
-
|
4,230
|
5,150
|
6,040
|
Capex
1 |
4.483
|
9.932
|
5.811
|
6.620
|
-
|
6.873
|
6.873
|
6.873
|
Capex/omzet
|
5,44%
|
16,6%
|
9,36%
|
11,75%
|
-
|
13,21%
|
11,12%
|
9,91%
|
Datum van publicatie
|
19-03-20
|
18-03-21
|
17-03-22
|
16-03-23
|
21-03-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
33,4
HKD Gemiddelde koersdoel
40,22
HKD Spread / Gemiddelde doel +20,43% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -14,80% | 14,98 mld. | | +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. | | -1,25% | 14,69 mld. |
andere onroerend goed ontwikkeling & transacties
|