Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
38,25
HKD
|
+0,13%
|
|
+6,69%
|
-8,60%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
286.519
|
208.623
|
192.882
|
179.438
|
160.287
|
146.499
|
-
|
-
|
Bedrijfswaarde
1 |
489.167
|
393.726
|
361.051
|
328.246
|
292.097
|
283.391
|
260.191
|
258.951
|
K/w-verhouding
|
7,19
x
|
7,16
x
|
5,78
x
|
4,9
x
|
6,82
x
|
5,55
x
|
4,92
x
|
4,79
x
|
Dividendrendement
|
4,27%
|
4,28%
|
5,29%
|
6,25%
|
6,05%
|
6,86%
|
7,91%
|
8,75%
|
Marktkapitalisatie/omzet
|
0,65
x
|
0,52
x
|
0,43
x
|
0,39
x
|
0,35
x
|
0,34
x
|
0,33
x
|
0,36
x
|
Bedrijfswaarde/omzet
|
1,11
x
|
0,97
x
|
0,81
x
|
0,72
x
|
0,63
x
|
0,66
x
|
0,59
x
|
0,63
x
|
Bedrijfswaarde/EBITDA
|
5
x
|
3,22
x
|
2,66
x
|
2,31
x
|
2,29
x
|
5,12
x
|
4,39
x
|
4,25
x
|
Bedrijfswaarde/FCF
|
14,9
x
|
8,55
x
|
28,8
x
|
10,6
x
|
11,2
x
|
7,78
x
|
5,8
x
|
-
|
FCF Yield
|
6,72%
|
11,7%
|
3,47%
|
9,4%
|
8,95%
|
12,8%
|
17,2%
|
-
|
Price to Book
|
0,62
x
|
0,42
x
|
0,37
x
|
0,16
x
|
0,29
x
|
0,26
x
|
0,24
x
|
0,24
x
|
Aantal aandelen (in duizenden)
|
3.856.241
|
3.856.241
|
3.834.635
|
3.830.045
|
3.830.045
|
3.830.044
|
-
|
-
|
Referentieprijs
2 |
74,30
|
54,10
|
50,30
|
46,85
|
41,85
|
38,25
|
38,25
|
38,25
|
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 |
439.856
|
403.846
|
445.383
|
457.229
|
461.558
|
426.164
|
439.670
|
411.710
|
EBITDA
1 |
97.786
|
122.348
|
135.653
|
142.132
|
127.309
|
55.346
|
59.309
|
60.918
|
Bedrijfsresultaat (EBIT)
1 |
54.045
|
58.304
|
68.818
|
78.261
|
62.770
|
28.556
|
36.770
|
34.092
|
Operationele Marge
|
12,29%
|
14,44%
|
15,45%
|
17,12%
|
13,6%
|
6,7%
|
8,36%
|
8,28%
|
Resultaat voor belastingen (EBT)
1 |
55.451
|
38.713
|
49.977
|
59.863
|
38.570
|
41.092
|
43.248
|
42.254
|
Nettowinst (verlies)
1 |
39.888
|
29.143
|
33.484
|
36.680
|
23.500
|
26.416
|
29.729
|
30.437
|
Nettomarge
|
9,07%
|
7,22%
|
7,52%
|
8,02%
|
5,09%
|
6,2%
|
6,76%
|
7,39%
|
WPA
2 |
10,33
|
7,560
|
8,700
|
9,570
|
6,140
|
6,896
|
7,777
|
7,987
|
Free Cash Flow
1 |
32.884
|
46.067
|
12.541
|
30.862
|
26.136
|
36.403
|
44.865
|
-
|
FCF-marge
|
7,48%
|
11,41%
|
2,82%
|
6,75%
|
5,66%
|
8,54%
|
10,2%
|
-
|
Kasstroomconversie (ebitda)
|
33,63%
|
37,65%
|
9,24%
|
21,71%
|
20,53%
|
65,77%
|
75,65%
|
-
|
Kasstroomconversie (nettowinst)
|
82,44%
|
158,07%
|
37,45%
|
84,14%
|
111,22%
|
137,81%
|
150,91%
|
-
|
Dividend per aandeel
2 |
3,170
|
2,314
|
2,660
|
2,926
|
2,531
|
2,624
|
3,027
|
3,346
|
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
|
222.794
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
-
|
-
|
18.420
|
59.841
|
29.613
|
33.157
|
13.993
|
14.564
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
5,580
|
3,370
|
4,190
|
4,750
|
3,950
|
4,980
|
4,590
|
2,930
|
3,210
|
3,410
|
3,550
|
Dividend per aandeel
|
-
|
-
|
-
|
0,8000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
19-03-20
|
20-08-20
|
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 |
202.648
|
185.103
|
168.169
|
148.808
|
131.810
|
136.892
|
113.692
|
112.452
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,072
x
|
1,513
x
|
1,24
x
|
1,047
x
|
1,035
x
|
2,473
x
|
1,917
x
|
1,846
x
|
Free Cash Flow
1 |
32.884
|
46.067
|
12.541
|
30.862
|
26.136
|
36.403
|
44.865
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
8,76%
|
6,08%
|
6,49%
|
6,96%
|
4,37%
|
4,67%
|
5,3%
|
4,92%
|
ROA (netto-inkomsten/totale activa)
|
3,27%
|
2,36%
|
2,71%
|
3,11%
|
2,04%
|
4,45%
|
3,38%
|
2,4%
|
Totale activa
1 |
1.221.610
|
1.232.783
|
1.234.069
|
1.180.978
|
1.153.657
|
593.153
|
880.816
|
1.268.202
|
Nettoactief per aandeel
2 |
120,0
|
128,0
|
137,0
|
300,0
|
143,0
|
146,0
|
158,0
|
162,0
|
Cashflow per aandeel
2 |
18,00
|
19,00
|
13,60
|
14,80
|
13,40
|
15,70
|
16,10
|
16,20
|
Capex
1 |
36.386
|
27.104
|
39.643
|
25.852
|
25.301
|
26.849
|
24.645
|
30.102
|
Capex/omzet
|
8,27%
|
6,71%
|
8,9%
|
5,65%
|
5,48%
|
6,3%
|
5,61%
|
7,31%
|
Datum van publicatie
|
19-03-20
|
18-03-21
|
17-03-22
|
16-03-23
|
21-03-24
|
-
|
-
|
-
|
Laatste slotkoers
38,25
HKD Gemiddelde koersdoel
57,72
HKD Spread / Gemiddelde doel +50,89% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -8,60% | 18,71 mld. | | -17,06% | 19,48 mld. | | +6,67% | 10,35 mld. | | +24,45% | 9,97 mld. | | 0,00% | 2,45 mld. | | +897,50% | 2,44 mld. | | -2,75% | 1,67 mld. | | -11,87% | 1,54 mld. | | +99,24% | 327 mln. | | -21,78% | 313 mln. |
Schoonheidsbevoorradingswinkel
|