Beurs gesloten -
Hong Kong S.E.
10:09:05 07-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
5,01
HKD
|
+1,01%
|
|
+7,05%
|
+45,64%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
195.895
|
139.008
|
160.086
|
136.494
|
141.613
|
195.475
|
-
|
-
|
Bedrijfswaarde
1 |
168.645
|
131.569
|
138.268
|
107.830
|
105.051
|
152.523
|
141.553
|
131.489
|
K/w-verhouding
|
17,9
x
|
14
x
|
16,9
x
|
12,5
x
|
12,8
x
|
15,5
x
|
13,9
x
|
12,5
x
|
Dividendrendement
|
2,1%
|
3,39%
|
2,96%
|
3,91%
|
3,8%
|
3,11%
|
3,46%
|
3,75%
|
Marktkapitalisatie/omzet
|
0,86
x
|
0,61
x
|
0,71
x
|
0,61
x
|
0,6
x
|
0,79
x
|
0,73
x
|
0,69
x
|
Bedrijfswaarde/omzet
|
0,74
x
|
0,58
x
|
0,61
x
|
0,48
x
|
0,45
x
|
0,62
x
|
0,53
x
|
0,47
x
|
Bedrijfswaarde/EBITDA
|
7,39
x
|
5,86
x
|
6,09
x
|
4,29
x
|
4,51
x
|
6,7
x
|
5,52
x
|
5,08
x
|
Bedrijfswaarde/FCF
|
11,7
x
|
-15,3
x
|
9,41
x
|
6,08
x
|
15,5
x
|
6,64
x
|
9,47
x
|
7,82
x
|
FCF Yield
|
8,58%
|
-6,54%
|
10,6%
|
16,5%
|
6,44%
|
15,1%
|
10,6%
|
12,8%
|
Price to Book
|
1,51
x
|
1,07
x
|
1,18
x
|
0,95
x
|
0,94
x
|
1,23
x
|
1,17
x
|
1,11
x
|
Aantal aandelen (in duizenden)
|
28.698.864
|
28.698.864
|
28.698.864
|
28.698.864
|
28.698.864
|
28.698.864
|
-
|
-
|
Referentieprijs
2 |
7,140
|
5,310
|
6,090
|
5,110
|
5,260
|
7,200
|
7,200
|
7,200
|
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 |
229.011
|
227.656
|
225.732
|
222.939
|
234.262
|
247.749
|
266.247
|
281.416
|
EBITDA
1 |
22.813
|
22.469
|
22.687
|
25.130
|
23.289
|
22.775
|
25.656
|
25.875
|
Bedrijfsresultaat (EBIT)
1 |
15.823
|
15.318
|
12.831
|
15.980
|
16.026
|
15.292
|
17.817
|
18.935
|
Operationele Marge
|
6,91%
|
6,73%
|
5,68%
|
7,17%
|
6,84%
|
6,17%
|
6,69%
|
6,73%
|
Resultaat voor belastingen (EBT)
1 |
16.608
|
15.991
|
13.755
|
16.120
|
16.373
|
17.853
|
20.266
|
21.875
|
Nettowinst (verlies)
1 |
11.795
|
11.331
|
10.303
|
11.653
|
11.712
|
13.202
|
14.905
|
16.478
|
Nettomarge
|
5,15%
|
4,98%
|
4,56%
|
5,23%
|
5%
|
5,33%
|
5,6%
|
5,86%
|
WPA
2 |
0,4000
|
0,3800
|
0,3600
|
0,4100
|
0,4100
|
0,4659
|
0,5191
|
0,5752
|
Free Cash Flow
1 |
14.466
|
-8.601
|
14.686
|
17.743
|
6.770
|
22.974
|
14.945
|
16.808
|
FCF-marge
|
6,32%
|
-3,78%
|
6,51%
|
7,96%
|
2,89%
|
9,27%
|
5,61%
|
5,97%
|
Kasstroomconversie (ebitda)
|
63,41%
|
-
|
64,73%
|
70,6%
|
29,07%
|
100,87%
|
58,25%
|
64,96%
|
Kasstroomconversie (nettowinst)
|
122,64%
|
-
|
142,55%
|
152,25%
|
57,8%
|
174,02%
|
100,27%
|
102%
|
Dividend per aandeel
2 |
0,1500
|
0,1800
|
0,1800
|
0,2000
|
0,2000
|
0,2238
|
0,2488
|
0,2701
|
Datum van publicatie
|
30-03-20
|
30-03-21
|
30-03-22
|
30-03-23
|
28-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
132.864
|
-
|
81.272
|
30.648
|
50.650
|
-
|
54.266
|
87.375
|
32.379
|
54.925
|
55.732
|
91.226
|
32.183
|
57.671
|
58.519
|
97.466
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
9.169
|
-
|
4.180
|
-
|
3.891
|
-
|
4.125
|
7.221
|
1.226
|
4.010
|
3.871
|
6.919
|
1.909
|
2.711
|
2.984
|
5.274
|
-
|
-
|
Operationele Marge
|
6,9%
|
-
|
5,14%
|
-
|
7,68%
|
-
|
7,6%
|
8,26%
|
3,79%
|
7,3%
|
6,95%
|
7,58%
|
5,93%
|
4,7%
|
5,1%
|
5,41%
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
9.790
|
-
|
-
|
-
|
-
|
-
|
4.231
|
7.041
|
1.317
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
7.014
|
3.693
|
3.842
|
-
|
2.911
|
3.131
|
2.897
|
5.626
|
615,3
|
2.845
|
2.691
|
5.560
|
1.008
|
3.254
|
3.254
|
3.904
|
-
|
-
|
Nettomarge
|
5,28%
|
-
|
4,73%
|
-
|
5,75%
|
-
|
5,34%
|
6,44%
|
1,9%
|
5,18%
|
4,83%
|
6,09%
|
3,13%
|
5,64%
|
5,56%
|
4,01%
|
-
|
-
|
WPA
2 |
-
|
0,1300
|
0,1300
|
0,0100
|
0,1000
|
-
|
0,1000
|
0,2000
|
0,0200
|
0,1000
|
0,0900
|
0,2000
|
0,0400
|
0,1100
|
0,1200
|
0,1550
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
0,1800
|
-
|
-
|
-
|
-
|
0,2000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,2222
|
-
|
-
|
Datum van publicatie
|
30-03-20
|
28-08-20
|
30-03-22
|
29-04-22
|
26-08-22
|
26-08-22
|
28-10-22
|
30-03-23
|
28-04-23
|
25-08-23
|
27-10-23
|
28-03-24
|
29-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
27.250
|
13.715
|
21.818
|
35.138
|
36.562
|
42.952
|
53.922
|
63.986
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
14.466
|
-1.720
|
14.686
|
16.536
|
6.770
|
22.974
|
14.945
|
16.808
|
ROE (netto-inkomsten/eigen vermogen)
|
8,92%
|
8,13%
|
7,07%
|
7,68%
|
7,41%
|
8,17%
|
8,53%
|
8,99%
|
ROA (netto-inkomsten/totale activa)
|
3,18%
|
2,92%
|
2,52%
|
2,68%
|
2,56%
|
2,85%
|
3,08%
|
3,34%
|
Totale activa
1 |
370.548
|
387.970
|
409.597
|
434.506
|
456.948
|
463.597
|
483.449
|
493.359
|
Nettoactief per aandeel
2 |
4,740
|
4,980
|
5,180
|
5,400
|
5,610
|
5,850
|
6,140
|
6,460
|
Cashflow per aandeel
2 |
0,7800
|
-0,0700
|
0,7100
|
0,8300
|
0,5100
|
0,8300
|
0,9600
|
1,070
|
Capex
1 |
8.065
|
7.775
|
5.907
|
7.417
|
7.952
|
7.551
|
9.145
|
9.507
|
Capex/omzet
|
3,52%
|
3,42%
|
2,62%
|
3,33%
|
3,39%
|
3,05%
|
3,43%
|
3,38%
|
Datum van publicatie
|
30-03-20
|
30-03-21
|
30-03-22
|
30-03-23
|
28-03-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
7,2
CNY Gemiddelde koersdoel
7,806
CNY Spread / Gemiddelde doel +8,41% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +28,58% | 28,78 mld. | | -9,18% | 3,07 mld. | | +42,48% | 3 mld. | | +10,15% | 2,4 mld. | | +15,30% | 1,59 mld. | | +14,18% | 790 mln. | | +0,80% | 589 mln. | | -35,57% | 346 mln. | | +26,85% | 309 mln. |
Locomotieven en rollend materieel
|