Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
8,88
HKD
|
-1,00%
|
|
0,00%
|
+20,49%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
21.713
|
26.474
|
23.663
|
48.650
|
51.269
|
65.416
|
-
|
-
|
Bedrijfswaarde
1 |
46.797
|
47.638
|
43.360
|
73.170
|
73.710
|
85.350
|
83.586
|
79.417
|
K/w-verhouding
|
32,1
x
|
4,94
x
|
-2,32
x
|
17,3
x
|
9,54
x
|
6,84
x
|
5,83
x
|
5,72
x
|
Dividendrendement
|
1,22%
|
7,79%
|
-
|
2,84%
|
-
|
7,29%
|
7,37%
|
7,97%
|
Marktkapitalisatie/omzet
|
1,56
x
|
1,63
x
|
1,86
x
|
2,62
x
|
2,34
x
|
2,55
x
|
2,31
x
|
2,15
x
|
Bedrijfswaarde/omzet
|
3,37
x
|
2,93
x
|
3,41
x
|
3,94
x
|
3,36
x
|
3,32
x
|
2,95
x
|
2,61
x
|
Bedrijfswaarde/EBITDA
|
13,7
x
|
7,95
x
|
-22,5
x
|
13,7
x
|
9,58
x
|
7,48
x
|
6,49
x
|
5,66
x
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
593
x
|
18,1
x
|
9,91
x
|
8,99
x
|
8,44
x
|
FCF Yield
|
-
|
-
|
-
|
0,17%
|
5,52%
|
10,1%
|
11,1%
|
11,9%
|
Price to Book
|
0,47
x
|
0,34
x
|
0,4
x
|
0,8
x
|
-
|
1,01
x
|
0,92
x
|
0,84
x
|
Aantal aandelen (in duizenden)
|
4.032.033
|
4.762.692
|
4.762.692
|
4.770.776
|
4.770.776
|
4.770.776
|
-
|
-
|
Referentieprijs
2 |
3,289
|
2,567
|
2,420
|
5,281
|
6,699
|
8,220
|
8,220
|
8,220
|
Datum van publicatie
|
30-03-20
|
30-03-21
|
30-03-22
|
30-03-23
|
28-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
13.880
|
16.268
|
12.699
|
18.567
|
21.912
|
25.686
|
28.306
|
30.430
|
EBITDA
1 |
3.426
|
5.993
|
-1.929
|
5.359
|
7.690
|
11.404
|
12.872
|
13.368
|
Bedrijfsresultaat (EBIT)
1 |
1.076
|
2.988
|
-4.482
|
2.457
|
6.325
|
8.247
|
9.963
|
10.081
|
Operationele Marge
|
7,75%
|
18,37%
|
-35,3%
|
13,23%
|
28,86%
|
32,11%
|
35,2%
|
33,13%
|
Resultaat voor belastingen (EBT)
1 |
1.020
|
2.904
|
-4.517
|
2.753
|
4.740
|
8.207
|
10.787
|
15.614
|
Nettowinst (verlies)
1 |
431,6
|
2.381
|
-4.975
|
1.461
|
3.349
|
6.153
|
6.750
|
7.028
|
Nettomarge
|
3,11%
|
14,64%
|
-39,18%
|
7,87%
|
15,28%
|
23,95%
|
23,84%
|
23,1%
|
WPA
2 |
0,1026
|
0,5196
|
-1,045
|
0,3060
|
0,7019
|
1,202
|
1,410
|
1,436
|
Free Cash Flow
1 |
-
|
-
|
-
|
123,3
|
4.066
|
8.616
|
9.294
|
9.412
|
FCF-marge
|
-
|
-
|
-
|
0,66%
|
18,55%
|
33,54%
|
32,84%
|
30,93%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
2,3%
|
52,87%
|
75,56%
|
72,21%
|
70,4%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
8,44%
|
121,41%
|
140,04%
|
137,71%
|
133,91%
|
Dividend per aandeel
2 |
0,0400
|
0,2000
|
-
|
0,1500
|
-
|
0,5991
|
0,6056
|
0,6551
|
Datum van publicatie
|
30-03-20
|
30-03-21
|
30-03-22
|
30-03-23
|
28-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
-
|
-
|
-
|
-
|
-
|
-
|
4.959
|
5.378
|
5.838
|
6.905
|
6.905
|
6.905
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
1.099
|
-211,6
|
1.558
|
2.148
|
2.148
|
2.148
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
-
|
22,16%
|
-3,93%
|
26,68%
|
31,11%
|
31,11%
|
31,11%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-5.519
|
25,03
|
133,8
|
158,8
|
1.096
|
1.710
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
30-03-22
|
29-04-22
|
30-08-22
|
30-08-22
|
28-04-23
|
30-08-23
|
26-10-23
|
28-03-24
|
26-04-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
25.084
|
21.164
|
19.698
|
24.519
|
22.441
|
19.934
|
18.170
|
14.002
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
7,322
x
|
3,532
x
|
-10,21
x
|
4,576
x
|
2,918
x
|
1,748
x
|
1,412
x
|
0,9973
x
|
Free Cash Flow
1 |
-
|
-
|
-
|
123
|
4.066
|
8.616
|
9.295
|
9.412
|
ROE (netto-inkomsten/eigen vermogen)
|
1,54%
|
7,59%
|
-15,5%
|
4,84%
|
10,1%
|
16,2%
|
18,1%
|
15,3%
|
ROA (netto-inkomsten/totale activa)
|
0,67%
|
3,61%
|
-7,92%
|
2,29%
|
-
|
8,21%
|
8,69%
|
8,63%
|
Totale activa
1 |
64.612
|
65.901
|
62.851
|
63.818
|
-
|
67.922
|
78.073
|
81.427
|
Nettoactief per aandeel
2 |
6,980
|
7,560
|
6,000
|
6,620
|
-
|
8,110
|
8,910
|
9,800
|
Cashflow per aandeel
2 |
1,300
|
1,520
|
0,7100
|
0,8700
|
-
|
1,620
|
2,240
|
1,600
|
Capex
1 |
1.276
|
5.506
|
2.926
|
4.450
|
4.757
|
4.425
|
5.011
|
4.223
|
Capex/omzet
|
9,19%
|
33,85%
|
23,04%
|
23,97%
|
21,71%
|
17,23%
|
17,7%
|
13,88%
|
Datum van publicatie
|
30-03-20
|
30-03-21
|
30-03-22
|
30-03-23
|
28-03-24
|
-
|
-
|
-
|
Laatste slotkoers
8,22
CNY Gemiddelde koersdoel
10,11
CNY Spread / Gemiddelde doel +22,94% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +20,49% | 9,03 mld. | | +18,70% | 5,3 mld. | | +19,69% | 3,63 mld. | | +21,22% | 2,7 mld. | | +36,43% | 2,53 mld. | | +17,33% | 1,86 mld. | | +2,31% | 1,85 mld. | | -10,01% | 1,41 mld. | | +49,36% | 1,21 mld. | | +4,54% | 1,11 mld. |
Zeetankers
|