Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
7,63
HKD
|
+6,71%
|
|
+0,53%
|
+78,69%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
88.742
|
126.809
|
110.936
|
91.829
|
106.182
|
189.818
|
-
|
-
|
Bedrijfswaarde
1 |
116.804
|
154.647
|
133.244
|
107.319
|
124.958
|
193.651
|
191.332
|
194.824
|
K/w-verhouding
|
33,2
x
|
38,7
x
|
14
x
|
11,4
x
|
10,2
x
|
14,1
x
|
11,5
x
|
11
x
|
Dividendrendement
|
1,44%
|
0,77%
|
2,13%
|
-
|
3,97%
|
2,83%
|
3,67%
|
3,65%
|
Marktkapitalisatie/omzet
|
1,29
x
|
1,12
x
|
0,64
x
|
0,53
x
|
0,57
x
|
0,92
x
|
0,88
x
|
0,87
x
|
Bedrijfswaarde/omzet
|
1,7
x
|
1,37
x
|
0,77
x
|
0,62
x
|
0,67
x
|
0,94
x
|
0,89
x
|
0,89
x
|
Bedrijfswaarde/EBITDA
|
20
x
|
21,8
x
|
10,4
x
|
7,52
x
|
7,73
x
|
8,22
x
|
6,96
x
|
6,99
x
|
Bedrijfswaarde/FCF
|
-115
x
|
157
x
|
69
x
|
21,5
x
|
41,4
x
|
28,7
x
|
15,7
x
|
15,7
x
|
FCF Yield
|
-0,87%
|
0,64%
|
1,45%
|
4,64%
|
2,41%
|
3,48%
|
6,36%
|
6,35%
|
Price to Book
|
1,58
x
|
2,36
x
|
1,81
x
|
-
|
1,39
x
|
2,31
x
|
2,08
x
|
1,8
x
|
Aantal aandelen (in duizenden)
|
21.599.241
|
21.550.727
|
21.450.727
|
21.394.310
|
21.394.310
|
21.394.310
|
-
|
-
|
Referentieprijs
2 |
2,985
|
4,259
|
3,349
|
3,179
|
3,881
|
7,063
|
7,063
|
7,063
|
Datum van publicatie
|
29-03-20
|
22-03-21
|
15-03-22
|
17-03-23
|
12-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
68.677
|
112.981
|
173.863
|
172.991
|
186.269
|
206.124
|
214.993
|
217.843
|
EBITDA
1 |
5.847
|
7.087
|
12.817
|
14.271
|
16.167
|
23.555
|
27.490
|
27.864
|
Bedrijfsresultaat (EBIT)
1 |
2.222
|
2.947
|
8.789
|
9.889
|
13.288
|
18.571
|
21.915
|
22.136
|
Operationele Marge
|
3,23%
|
2,61%
|
5,05%
|
5,72%
|
7,13%
|
9,01%
|
10,19%
|
10,16%
|
Resultaat voor belastingen (EBT)
1 |
2.358
|
2.876
|
8.755
|
9.804
|
13.208
|
17.732
|
21.243
|
22.039
|
Nettowinst (verlies)
1 |
1.857
|
2.329
|
5.106
|
6.067
|
8.250
|
10.701
|
12.630
|
13.196
|
Nettomarge
|
2,7%
|
2,06%
|
2,94%
|
3,51%
|
4,43%
|
5,19%
|
5,87%
|
6,06%
|
WPA
2 |
0,0900
|
0,1100
|
0,2400
|
0,2800
|
0,3800
|
0,5001
|
0,6124
|
0,6408
|
Free Cash Flow
1 |
-1.014
|
984,8
|
1.930
|
4.984
|
3.015
|
6.740
|
12.162
|
12.375
|
FCF-marge
|
-1,48%
|
0,87%
|
1,11%
|
2,88%
|
1,62%
|
3,27%
|
5,66%
|
5,68%
|
Kasstroomconversie (ebitda)
|
-
|
13,89%
|
15,06%
|
34,92%
|
18,65%
|
28,62%
|
44,24%
|
44,41%
|
Kasstroomconversie (nettowinst)
|
-
|
42,29%
|
37,8%
|
82,15%
|
36,55%
|
62,99%
|
96,29%
|
93,78%
|
Dividend per aandeel
2 |
0,0430
|
0,0330
|
0,0712
|
-
|
0,1542
|
0,1995
|
0,2592
|
0,2579
|
Datum van publicatie
|
29-03-20
|
22-03-21
|
15-03-22
|
17-03-23
|
12-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Omzet
1 |
46.744
|
41.743
|
-
|
44.525
|
47.242
|
91.767
|
40.702
|
40.522
|
81.224
|
-
|
42.443
|
86.726
|
44.956
|
54.587
|
99.543
|
54.363
|
54.363
|
103.190
|
56.628
|
61.158
|
106.947
|
118.219
|
115.809
|
EBITDA
|
1.441
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-512
|
2.024
|
-
|
3.268
|
4.682
|
7.949
|
1.506
|
433,4
|
1.940
|
-
|
1.213
|
-
|
3.451
|
8.188
|
11.639
|
3.665
|
3.665
|
9.197
|
3.817
|
4.123
|
12.564
|
19.741
|
17.910
|
Operationele Marge
|
-1,1%
|
4,85%
|
-
|
7,34%
|
9,91%
|
8,66%
|
3,7%
|
1,07%
|
2,39%
|
-
|
2,86%
|
-
|
7,68%
|
15%
|
11,69%
|
6,74%
|
6,74%
|
8,91%
|
6,74%
|
6,74%
|
11,75%
|
16,7%
|
15,47%
|
Resultaat voor belastingen (EBT)
|
350,5
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
1.008
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
2,16%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
-
|
0,0530
|
0,0750
|
0,0840
|
0,1100
|
0,1900
|
0,0550
|
0,0350
|
0,0900
|
0,0150
|
0,0180
|
0,0330
|
-
|
0,2700
|
0,3500
|
0,1400
|
0,1000
|
0,2100
|
0,1100
|
0,1200
|
0,2900
|
0,4600
|
0,4200
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
30-08-20
|
27-10-21
|
15-03-22
|
26-04-22
|
21-08-22
|
21-08-22
|
23-10-22
|
17-03-23
|
17-03-23
|
28-04-23
|
25-08-23
|
25-08-23
|
27-10-23
|
12-03-24
|
12-03-24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
28.062
|
27.838
|
22.309
|
15.490
|
18.776
|
3.833
|
1.514
|
5.006
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,8
x
|
3,928
x
|
1,741
x
|
1,085
x
|
1,161
x
|
0,1627
x
|
0,0551
x
|
0,1796
x
|
Free Cash Flow
1 |
-1.014
|
985
|
1.930
|
4.984
|
3.015
|
6.741
|
12.162
|
12.375
|
ROE (netto-inkomsten/eigen vermogen)
|
4,54%
|
5,83%
|
10,4%
|
13,4%
|
15%
|
17,2%
|
17,2%
|
16%
|
ROA (netto-inkomsten/totale activa)
|
1,7%
|
1,95%
|
3,16%
|
4,01%
|
4,88%
|
6,15%
|
6,64%
|
6,9%
|
Totale activa
1 |
109.044
|
119.670
|
161.685
|
151.235
|
168.997
|
174.117
|
190.094
|
191.250
|
Nettoactief per aandeel
2 |
1,890
|
1,800
|
1,850
|
-
|
2,780
|
3,050
|
3,400
|
3,920
|
Cashflow per aandeel
2 |
0,0800
|
0,3900
|
0,2900
|
-
|
0,7200
|
0,8800
|
0,8000
|
0,8900
|
Capex
1 |
2.719
|
7.508
|
4.260
|
10.470
|
12.527
|
11.402
|
8.970
|
9.174
|
Capex/omzet
|
3,96%
|
6,65%
|
2,45%
|
6,05%
|
6,73%
|
5,53%
|
4,17%
|
4,21%
|
Datum van publicatie
|
29-03-20
|
22-03-21
|
15-03-22
|
17-03-23
|
12-03-24
|
-
|
-
|
-
|
Laatste slotkoers
7,063
CNY Gemiddelde koersdoel
7,418
CNY Spread / Gemiddelde doel +5,03% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +78,69% | 26,19 mld. | | +10,65% | 2,47 mld. | | +37,79% | 1,26 mld. | | -4,90% | 1,16 mld. | | -6,99% | 1,04 mld. | | +1,58% | 259 mln. | | +13,02% | 119 mln. | | +127,27% | 81,13 mln. | | -1,15% | 75,03 mln. |
Specialty Mining & Metals Wholesale
|