Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
44,8
HKD
|
+0,34%
|
|
+5,16%
|
+3,70%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
139.712
|
104.942
|
118.591
|
102.926
|
108.847
|
112.879
|
-
|
-
|
Bedrijfswaarde
1 |
174.078
|
124.053
|
150.238
|
113.092
|
119.967
|
121.769
|
120.399
|
121.983
|
K/w-verhouding
|
13,3
x
|
14,3
x
|
16,7
x
|
13,3
x
|
13,5
x
|
13,4
x
|
12,7
x
|
12
x
|
Dividendrendement
|
4,44%
|
5,93%
|
5,04%
|
6,19%
|
5,93%
|
5,77%
|
5,93%
|
5,91%
|
Marktkapitalisatie/omzet
|
20,8
x
|
14,6
x
|
16,8
x
|
15,6
x
|
18,2
x
|
17,2
x
|
16,8
x
|
16,9
x
|
Bedrijfswaarde/omzet
|
25,9
x
|
17,3
x
|
21,3
x
|
17,1
x
|
20
x
|
18,5
x
|
17,9
x
|
18,2
x
|
Bedrijfswaarde/EBITDA
|
51,7
x
|
34,8
x
|
46,9
x
|
32,1
x
|
42,2
x
|
39,6
x
|
37,7
x
|
37,4
x
|
Bedrijfswaarde/FCF
|
45,8
x
|
47,3
x
|
55,8
x
|
90,9
x
|
-
|
39,2
x
|
37,4
x
|
-
|
FCF Yield
|
2,18%
|
2,11%
|
1,79%
|
1,1%
|
-
|
2,55%
|
2,68%
|
-
|
Price to Book
|
1,32
x
|
0,99
x
|
1,08
x
|
0,86
x
|
0,88
x
|
0,85
x
|
0,86
x
|
0,8
x
|
Aantal aandelen (in duizenden)
|
2.519.611
|
2.519.611
|
2.388.546
|
2.519.611
|
2.519.611
|
2.519.611
|
-
|
-
|
Referentieprijs
2 |
55,45
|
41,65
|
49,65
|
40,85
|
43,20
|
44,80
|
44,80
|
44,80
|
Datum van publicatie
|
18-03-20
|
17-03-21
|
16-03-22
|
15-03-23
|
20-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.733
|
7.182
|
7.048
|
6.615
|
5.990
|
6.576
|
6.732
|
6.693
|
EBITDA
1 |
3.369
|
3.568
|
3.202
|
3.518
|
2.842
|
3.073
|
3.193
|
3.261
|
Bedrijfsresultaat (EBIT)
1 |
3.068
|
3.173
|
2.833
|
3.176
|
2.517
|
2.980
|
3.080
|
3.208
|
Operationele Marge
|
45,57%
|
44,18%
|
40,2%
|
48,01%
|
42,02%
|
45,31%
|
45,76%
|
47,94%
|
Resultaat voor belastingen (EBT)
1 |
11.473
|
8.347
|
8.115
|
8.294
|
8.578
|
8.919
|
9.365
|
10.007
|
Nettowinst (verlies)
1 |
10.506
|
7.320
|
7.515
|
7.748
|
8.027
|
8.377
|
8.863
|
9.524
|
Nettomarge
|
156,04%
|
101,92%
|
106,63%
|
117,13%
|
134,01%
|
127,39%
|
131,66%
|
142,29%
|
WPA
2 |
4,170
|
2,910
|
2,980
|
3,080
|
3,190
|
3,337
|
3,519
|
3,732
|
Free Cash Flow
1 |
3.801
|
2.622
|
2.692
|
1.244
|
-
|
3.104
|
3.222
|
-
|
FCF-marge
|
56,45%
|
36,51%
|
38,2%
|
18,81%
|
-
|
47,2%
|
47,85%
|
-
|
Kasstroomconversie (ebitda)
|
112,82%
|
73,49%
|
84,07%
|
35,36%
|
-
|
101%
|
100,88%
|
-
|
Kasstroomconversie (nettowinst)
|
36,18%
|
35,82%
|
35,82%
|
16,06%
|
-
|
37,05%
|
36,35%
|
-
|
Dividend per aandeel
2 |
2,460
|
2,470
|
2,500
|
2,530
|
2,560
|
2,585
|
2,658
|
2,648
|
Datum van publicatie
|
18-03-20
|
17-03-21
|
16-03-22
|
15-03-23
|
20-03-24
|
-
|
-
|
-
|
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
|
2025 S1
|
2025 S2
|
2026 S1
|
---|
Omzet
1 |
3.488
|
3.158
|
4.024
|
3.588
|
3.460
|
3.381
|
3.234
|
3.180
|
2.810
|
3.108
|
3.108
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
1.688
|
1.145
|
1.338
|
1.838
|
1.460
|
1.057
|
1.238
|
1.238
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
47,05%
|
33,09%
|
39,57%
|
56,83%
|
45,91%
|
37,62%
|
39,83%
|
39,83%
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
2.860
|
-
|
3.011
|
-
|
4.409
|
-
|
4.239
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
90,56%
|
-
|
83,92%
|
-
|
130,41%
|
-
|
133,3%
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
1,810
|
1,140
|
1,770
|
1,200
|
1,780
|
1,750
|
1,330
|
1,680
|
1,510
|
1,610
|
1,610
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
1,790
|
-
|
-
|
-
|
-
|
-
|
-
|
0,7300
|
1,860
|
0,7500
|
1,870
|
0,7700
|
Datum van publicatie
|
18-03-20
|
05-08-20
|
17-03-21
|
04-08-21
|
16-03-22
|
03-08-22
|
15-03-23
|
02-08-23
|
20-03-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
34.366
|
19.111
|
31.647
|
10.166
|
11.120
|
8.890
|
7.520
|
9.105
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
10,2
x
|
5,356
x
|
9,884
x
|
2,89
x
|
3,913
x
|
2,893
x
|
2,355
x
|
2,792
x
|
Free Cash Flow
1 |
3.801
|
2.622
|
2.692
|
1.244
|
-
|
3.104
|
3.222
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
9,6%
|
6,56%
|
6,61%
|
6,59%
|
6,62%
|
6,38%
|
6,59%
|
7,04%
|
ROA (netto-inkomsten/totale activa)
|
6,51%
|
4,4%
|
4,55%
|
4,71%
|
5,37%
|
4,95%
|
5,16%
|
5,57%
|
Totale activa
1 |
161.477
|
166.299
|
165.205
|
164.435
|
149.569
|
169.337
|
171.898
|
171.058
|
Nettoactief per aandeel
2 |
42,10
|
42,00
|
46,00
|
47,40
|
48,90
|
52,90
|
52,10
|
55,70
|
Cashflow per aandeel
2 |
1,650
|
1,120
|
1,210
|
0,6800
|
-
|
3,130
|
3,190
|
3,270
|
Capex
1 |
363
|
203
|
363
|
473
|
-
|
426
|
473
|
435
|
Capex/omzet
|
5,39%
|
2,83%
|
5,15%
|
7,15%
|
-
|
6,48%
|
7,03%
|
6,49%
|
Datum van publicatie
|
18-03-20
|
17-03-21
|
16-03-22
|
15-03-23
|
20-03-24
|
-
|
-
|
-
|
Laatste slotkoers
44,8
HKD Gemiddelde koersdoel
53,4
HKD Spread / Gemiddelde doel +19,21% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +3,70% | 14,42 mld. | | -20,00% | 85,7 mld. | | +63,42% | 81,88 mld. | | -.--% | 51,55 mld. | | -0,90% | 48,58 mld. | | -4,56% | 45,12 mld. | | +1,14% | 41,62 mld. | | +2,14% | 34,6 mld. | | +10,91% | 33,81 mld. | | -10,00% | 23,21 mld. |
Multiline-Nutsvoorzieningen
|