Vertraagde tijd
Hong Kong S.E.
09:08:03 28-03-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
0,485
HKD
|
+1,04%
|
|
-.--%
|
-37,82%
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
179.858
|
240.364
|
196.216
|
128.970
|
64.511
|
12.408
|
12.408
|
-
|
Bedrijfswaarde
1 |
267.616
|
355.744
|
356.203
|
265.592
|
182.475
|
160.411
|
157.246
|
162.273
|
K/w-verhouding
|
5,4
x
|
6,23
x
|
5,75
x
|
4,66
x
|
-9,07
x
|
-0,22
x
|
-1,09
x
|
-2,14
x
|
Dividendrendement
|
5,84%
|
5,12%
|
5,05%
|
5,52%
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,47
x
|
0,49
x
|
0,42
x
|
0,25
x
|
0,15
x
|
0,03
x
|
0,04
x
|
0,04
x
|
Bedrijfswaarde/omzet
|
0,71
x
|
0,73
x
|
0,77
x
|
0,51
x
|
0,42
x
|
0,39
x
|
0,46
x
|
0,56
x
|
Bedrijfswaarde/EBITDA
|
3,44
x
|
3,78
x
|
4,81
x
|
4,23
x
|
21
x
|
-3,13
x
|
-185
x
|
20,8
x
|
Bedrijfswaarde/FCF
|
10,2
x
|
30,6
x
|
-14,5
x
|
34,4
x
|
5,34
x
|
-2,26
x
|
11,1
x
|
-3,16
x
|
FCF Yield
|
9,77%
|
3,27%
|
-6,91%
|
2,91%
|
18,7%
|
-44,3%
|
8,98%
|
-31,7%
|
Price to Book
|
1,49
x
|
1,6
x
|
1,14
x
|
0,66
x
|
0,32
x
|
0,08
x
|
0,09
x
|
0,09
x
|
Aantal aandelen (in duizenden)
|
21.493.141
|
21.551.475
|
21.747.330
|
22.873.207
|
27.357.471
|
27.705.249
|
27.705.249
|
-
|
Referentieprijs
2 |
8,368
|
11,15
|
9,023
|
5,638
|
2,358
|
0,4479
|
0,4479
|
0,4479
|
Datum van publicatie
|
18-03-19
|
27-03-20
|
25-03-21
|
30-03-22
|
30-03-23
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
379.079
|
485.908
|
462.856
|
523.064
|
430.371
|
409.987
|
338.176
|
288.612
|
EBITDA
1 |
77.843
|
94.208
|
74.032
|
62.786
|
8.708
|
-51.277
|
-849,7
|
7.801
|
Bedrijfsresultaat (EBIT)
1 |
77.018
|
92.660
|
71.965
|
60.399
|
6.442
|
-47.231
|
-2.892
|
935,9
|
Operationele Marge
|
20,32%
|
19,07%
|
15,55%
|
11,55%
|
1,5%
|
-11,52%
|
-0,86%
|
0,32%
|
Resultaat voor belastingen (EBT)
1 |
79.563
|
98.939
|
85.529
|
68.949
|
5.361
|
-43.371
|
-715,4
|
6.820
|
Nettowinst (verlies)
1 |
34.618
|
39.550
|
35.022
|
26.797
|
-6.052
|
-44.799
|
-13.919
|
-2.465
|
Nettomarge
|
9,13%
|
8,14%
|
7,57%
|
5,12%
|
-1,41%
|
-10,93%
|
-4,12%
|
-0,85%
|
WPA
2 |
1,550
|
1,790
|
1,570
|
1,210
|
-0,2600
|
-2,040
|
-0,4126
|
-0,2095
|
Free Cash Flow
1 |
26.151
|
11.641
|
-24.629
|
7.729
|
34.193
|
-71.041
|
14.123
|
-51.406
|
FCF-marge
|
6,9%
|
2,4%
|
-5,32%
|
1,48%
|
7,95%
|
-17,33%
|
4,18%
|
-17,81%
|
Kasstroomconversie (ebitda)
|
33,59%
|
12,36%
|
-
|
12,31%
|
392,66%
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
75,54%
|
29,43%
|
-
|
28,84%
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,4884
|
0,5712
|
0,4553
|
0,3110
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
18-03-19
|
27-03-20
|
25-03-21
|
30-03-22
|
30-03-23
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S1
|
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Omzet
1 |
202.006
|
283.902
|
184.957
|
277.899
|
234.930
|
288.134
|
162.363
|
268.008
|
226.309
|
140.453
|
72.102
|
108.153
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
-
|
32.220
|
28.179
|
7.044
|
-602
|
-45.213
|
-921,3
|
-6.702
|
-10.053
|
Operationele Marge
|
-
|
-
|
-
|
-
|
13,71%
|
9,78%
|
4,34%
|
-0,22%
|
-19,98%
|
-0,66%
|
-9,3%
|
-9,3%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-46.148
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
14.132
|
-
|
-
|
-
|
-
|
-
|
-48.932
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
7,64%
|
-
|
-
|
-
|
-
|
-
|
-21,62%
|
-
|
-
|
-
|
WPA
|
0,7100
|
-
|
0,6300
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
0,2287
|
-
|
0,2055
|
-
|
0,2098
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
22-08-19
|
27-03-20
|
25-08-20
|
25-03-21
|
24-08-21
|
30-03-22
|
30-08-22
|
30-03-23
|
30-08-23
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
1 |
87.758
|
115.380
|
159.987
|
136.622
|
117.964
|
148.002
|
144.837
|
149.864
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,127
x
|
1,225
x
|
2,161
x
|
2,176
x
|
13,55
x
|
-2,886
x
|
-170,5
x
|
19,21
x
|
Free Cash Flow
1 |
26.151
|
11.641
|
-24.629
|
7.729
|
34.193
|
-71.041
|
14.123
|
-51.406
|
ROE (netto-inkomsten/eigen vermogen)
|
32,2%
|
28,9%
|
21,4%
|
14,3%
|
1,3%
|
-26,7%
|
-7,47%
|
-3,67%
|
ROA (netto-inkomsten/totale activa)
|
3,05%
|
2,61%
|
1,79%
|
1,35%
|
0,14%
|
-3,95%
|
-1,24%
|
-0,53%
|
Totale activa
1 |
1.133.834
|
1.515.616
|
1.961.478
|
1.982.027
|
-4.277.032
|
1.134.378
|
1.119.816
|
466.649
|
Nettoactief per aandeel
2 |
5,610
|
6,960
|
7,950
|
8,590
|
7,440
|
5,540
|
5,120
|
4,920
|
Cashflow per aandeel
2 |
1,320
|
0,6500
|
-0,9700
|
0,4800
|
1,510
|
1,340
|
1,370
|
1,180
|
Capex
1 |
1.792
|
2.091
|
2.998
|
3.126
|
1.428
|
3.343
|
3.385
|
3.428
|
Capex/omzet
|
0,47%
|
0,43%
|
0,65%
|
0,6%
|
0,33%
|
0,82%
|
1%
|
1,19%
|
Datum van publicatie
|
18-03-19
|
27-03-20
|
25-03-21
|
30-03-22
|
30-03-23
|
-
|
-
|
-
|
Gemiddeld advies Onderwogen Laatste slotkoers
0,4479
CNY Gemiddelde koersdoel
0,5831
CNY Spread / Gemiddelde doel +30,19% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -37,82% | 1,72 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. | | -14,80% | 14,98 mld. |
andere onroerend goed ontwikkeling & transacties
|