Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2,99
HKD
|
+1,01%
|
|
+6,03%
|
-23,14%
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
53.716
|
56.441
|
65.556
|
45.493
|
34.000
|
22.841
|
22.841
|
-
|
Bedrijfswaarde
1 |
52.618
|
75.084
|
54.401
|
30.248
|
18.380
|
29.275
|
15.261
|
1.583
|
K/w-verhouding
|
4,14
x
|
4,39
x
|
6,07
x
|
4
x
|
3,32
x
|
-7,53
x
|
13,1
x
|
7,03
x
|
Dividendrendement
|
5,61%
|
5,34%
|
1,31%
|
5,68%
|
7,58%
|
7,41%
|
2,3%
|
4,25%
|
Marktkapitalisatie/omzet
|
0,51
x
|
0,56
x
|
0,61
x
|
0,4
x
|
0,37
x
|
0,29
x
|
0,23
x
|
0,23
x
|
Bedrijfswaarde/omzet
|
0,5
x
|
0,74
x
|
0,5
x
|
0,27
x
|
0,2
x
|
0,29
x
|
0,15
x
|
0,02
x
|
Bedrijfswaarde/EBITDA
|
35,1
x
|
31,4
x
|
13,2
x
|
9,06
x
|
16,6
x
|
-21,1
x
|
-8,64
x
|
0,39
x
|
Bedrijfswaarde/FCF
|
-1,94
x
|
-4,32
x
|
-12,6
x
|
13,8
x
|
7,68
x
|
-1,14
x
|
-2,31
x
|
-0,22
x
|
FCF Yield
|
-51,5%
|
-23,1%
|
-7,91%
|
7,26%
|
13%
|
-88%
|
-43,3%
|
-459%
|
Price to Book
|
0,45
x
|
0,44
x
|
0,48
x
|
0,31
x
|
0,22
x
|
0,15
x
|
0,15
x
|
0,15
x
|
Aantal aandelen (in duizenden)
|
8.616.120
|
8.616.120
|
8.616.120
|
8.616.120
|
8.593.170
|
8.252.588
|
8.252.588
|
-
|
Referentieprijs
2 |
6,234
|
6,551
|
7,609
|
5,280
|
3,957
|
2,768
|
2,768
|
2,768
|
Datum van publicatie
|
27-03-19
|
30-03-20
|
29-03-21
|
29-03-22
|
29-03-23
|
28-03-24
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
104.543
|
101.087
|
107.964
|
113.008
|
92.663
|
99.315
|
100.098
|
100.453
|
EBITDA
1 |
1.499
|
2.394
|
4.134
|
3.339
|
1.108
|
-1.387
|
-1.766
|
4.100
|
Bedrijfsresultaat (EBIT)
1 |
48
|
-366
|
937
|
-579
|
-3.333
|
-6.597
|
-5.839
|
-1.511
|
Operationele Marge
|
0,05%
|
-0,36%
|
0,87%
|
-0,51%
|
-3,6%
|
-6,64%
|
-5,83%
|
-1,5%
|
Resultaat voor belastingen (EBT)
1 |
14.239
|
14.605
|
12.218
|
12.760
|
8.384
|
-6.385
|
3.946
|
4.233
|
Nettowinst (verlies)
1 |
12.979
|
12.858
|
10.792
|
11.387
|
10.265
|
-3.996
|
1.775
|
3.361
|
Nettomarge
|
12,41%
|
12,72%
|
10%
|
10,08%
|
11,08%
|
-4,02%
|
1,77%
|
3,35%
|
WPA
2 |
1,506
|
1,492
|
1,253
|
1,322
|
1,191
|
-0,4694
|
0,2121
|
0,3938
|
Free Cash Flow
1 |
-27.095
|
-17.362
|
-4.302
|
2.195
|
2.394
|
-5.547
|
-6.613
|
-7.258
|
FCF-marge
|
-25,92%
|
-17,18%
|
-3,98%
|
1,94%
|
2,58%
|
-5,93%
|
-6,61%
|
-7,23%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
65,74%
|
216,06%
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
19,28%
|
23,32%
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,3500
|
0,3500
|
0,1000
|
0,3000
|
0,3000
|
0,2051
|
0,0636
|
0,1177
|
Datum van publicatie
|
27-03-19
|
30-03-20
|
29-03-21
|
29-03-22
|
29-03-23
|
28-03-24
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S1
|
2019 S2
|
2020 S1
|
2020 S2
|
2021 Q1
|
2021 Q2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
---|
Omzet
|
48.447
|
52.640
|
50.576
|
57.388
|
-
|
-
|
69.856
|
-
|
-
|
43.152
|
-
|
-
|
44.309
|
-
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
868
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
1,51%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
8.671
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
8.499
|
-
|
-
|
7.774
|
-
|
-
|
-
|
-
|
-
|
2.758
|
-
|
-
|
-
|
1.270
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
17,54%
|
-
|
-
|
13,55%
|
-
|
-
|
-
|
-
|
-
|
6,39%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
1 |
0,9864
|
0,5100
|
0,3503
|
0,9023
|
0,5000
|
0,5000
|
1,002
|
0,1600
|
0,1600
|
0,3201
|
0,3200
|
0,3200
|
0,6417
|
0,1479
|
0,1300
|
0,1200
|
0,0900
|
0,1200
|
0,1200
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
29-08-19
|
30-03-20
|
28-08-20
|
29-03-21
|
29-09-22
|
26-08-21
|
26-08-21
|
29-09-22
|
29-03-22
|
29-03-22
|
29-09-22
|
29-08-22
|
29-08-22
|
28-08-23
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
1 |
-
|
18.643
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
1.098
|
-
|
11.155
|
15.245
|
15.620
|
16.537
|
7.580
|
21.258
|
Hefboom (schuld/ebitda)
|
-
|
7,787
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-27.095
|
-17.362
|
-4.302
|
2.195
|
2.394
|
-5.547
|
-6.613
|
-7.259
|
ROE (netto-inkomsten/eigen vermogen)
|
11,4%
|
10,4%
|
8,19%
|
8%
|
6,77%
|
2,91%
|
0,31%
|
2,07%
|
ROA (netto-inkomsten/totale activa)
|
5,89%
|
5,16%
|
3,67%
|
3,6%
|
3,16%
|
1,46%
|
0,06%
|
0,44%
|
Totale activa
1 |
220.211
|
249.259
|
294.260
|
316.306
|
325.058
|
314.013
|
3.029.623
|
759.571
|
Nettoactief per aandeel
2 |
13,70
|
14,80
|
15,80
|
17,10
|
18,10
|
18,60
|
18,30
|
18,80
|
Cashflow per aandeel
2 |
-2,580
|
-1,340
|
0,1400
|
1,030
|
0,7600
|
-0,1400
|
-0,2900
|
-0,1000
|
Capex
1 |
4.846
|
5.807
|
4.039
|
6.648
|
4.168
|
6.624
|
6.509
|
5.815
|
Capex/omzet
|
4,64%
|
5,74%
|
3,74%
|
5,88%
|
4,5%
|
7,08%
|
6,5%
|
5,79%
|
Datum van publicatie
|
27-03-19
|
30-03-20
|
29-03-21
|
29-03-22
|
29-03-23
|
28-03-24
|
-
|
-
|
Laatste slotkoers
2,768
CNY Gemiddelde koersdoel
3,424
CNY Spread / Gemiddelde doel +23,71% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -23,14% | 3,15 mld. | | +35,50% | 300 mld. | | +18,88% | 82,12 mld. | | +5,58% | 71,52 mld. | | +7,42% | 70,32 mld. | | +19,41% | 53,62 mld. | | +27,62% | 52,28 mld. | | +4,92% | 51,06 mld. | | +28,00% | 43,93 mld. | | +22,60% | 39,41 mld. |
Auto- en vrachtwagenfabrikanten - Andere
|