Beurs gesloten -
Hong Kong S.E.
10:08:42 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
6,14
HKD
|
0,00%
|
|
-8,08%
|
-22,77%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
18.503
|
23.735
|
25.590
|
25.493
|
18.296
|
14.469
|
-
|
-
|
Bedrijfswaarde
1 |
62.186
|
77.733
|
81.553
|
95.220
|
90.993
|
94.947
|
100.539
|
108.082
|
K/w-verhouding
|
15,5
x
|
9,18
x
|
7,87
x
|
9,87
x
|
5,92
x
|
4,58
x
|
3,66
x
|
3,41
x
|
Dividendrendement
|
3,51%
|
3,67%
|
4,49%
|
4,97%
|
5,95%
|
7,54%
|
8,12%
|
8,91%
|
Marktkapitalisatie/omzet
|
0,3
x
|
0,36
x
|
0,26
x
|
0,2
x
|
0,14
x
|
0,11
x
|
0,11
x
|
0,1
x
|
Bedrijfswaarde/omzet
|
1,01
x
|
1,18
x
|
0,81
x
|
0,75
x
|
0,69
x
|
0,71
x
|
0,74
x
|
0,76
x
|
Bedrijfswaarde/EBITDA
|
6,32
x
|
8,19
x
|
7,59
x
|
6,6
x
|
9,14
x
|
7,02
x
|
7,13
x
|
7,46
x
|
Bedrijfswaarde/FCF
|
-
|
-21,5
x
|
15
x
|
7,59
x
|
4,18
x
|
12,1
x
|
-52,8
x
|
-
|
FCF Yield
|
-
|
-4,66%
|
6,68%
|
13,2%
|
23,9%
|
8,26%
|
-1,89%
|
-
|
Price to Book
|
0,67
x
|
0,7
x
|
0,56
x
|
0,48
x
|
0,51
x
|
0,37
x
|
0,34
x
|
0,31
x
|
Aantal aandelen (in duizenden)
|
2.163.506
|
2.486.762
|
2.500.444
|
2.531.999
|
2.531.999
|
2.531.999
|
-
|
-
|
Referentieprijs
2 |
8,552
|
9,544
|
10,23
|
10,07
|
7,226
|
5,714
|
5,714
|
5,714
|
Datum van publicatie
|
23-03-20
|
22-03-21
|
22-03-22
|
27-03-23
|
22-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
61.593
|
65.783
|
100.240
|
127.153
|
131.383
|
134.409
|
136.636
|
142.394
|
EBITDA
1 |
9.836
|
9.488
|
10.741
|
14.433
|
9.961
|
13.518
|
14.097
|
14.482
|
Bedrijfsresultaat (EBIT)
1 |
9.246
|
8.929
|
10.134
|
13.731
|
9.206
|
11.247
|
12.145
|
12.848
|
Operationele Marge
|
15,01%
|
13,57%
|
10,11%
|
10,8%
|
7,01%
|
8,37%
|
8,89%
|
9,02%
|
Resultaat voor belastingen (EBT)
1 |
9.953
|
10.754
|
12.555
|
13.256
|
9.725
|
10.918
|
11.401
|
11.940
|
Nettowinst (verlies)
1 |
2.480
|
3.796
|
4.469
|
2.756
|
3.118
|
3.229
|
3.441
|
3.719
|
Nettomarge
|
4,03%
|
5,77%
|
4,46%
|
2,17%
|
2,37%
|
2,4%
|
2,52%
|
2,61%
|
WPA
2 |
0,5500
|
1,040
|
1,300
|
1,020
|
1,220
|
1,248
|
1,562
|
1,674
|
Free Cash Flow
1 |
-
|
-3.621
|
5.449
|
12.541
|
21.790
|
7.841
|
-1.905
|
-
|
FCF-marge
|
-
|
-5,5%
|
5,44%
|
9,86%
|
16,58%
|
5,83%
|
-1,39%
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
50,73%
|
86,89%
|
218,76%
|
58%
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
121,91%
|
455,03%
|
698,91%
|
242,83%
|
-
|
-
|
Dividend per aandeel
2 |
0,3000
|
0,3500
|
0,4600
|
0,5000
|
0,4300
|
0,4310
|
0,4639
|
0,5093
|
Datum van publicatie
|
23-03-20
|
22-03-21
|
22-03-22
|
27-03-23
|
22-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Omzet
1 |
42.935
|
23.896
|
41.886
|
36.135
|
64.105
|
64.731
|
62.422
|
56.976
|
74.407
|
55.367
|
83.050
|
54.450
|
81.676
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
5.372
|
4.762
|
8.118
|
5.613
|
7.253
|
1.953
|
3.969
|
5.953
|
4.332
|
6.498
|
Operationele Marge
|
-
|
-
|
-
|
14,87%
|
7,43%
|
12,54%
|
8,99%
|
12,73%
|
2,62%
|
7,17%
|
7,17%
|
7,96%
|
7,96%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
7.721
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
1.801
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
2,78%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-0,1200
|
0,6500
|
0,3900
|
0,7100
|
0,5900
|
0,6600
|
0,3600
|
0,9900
|
0,2300
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
0,5000
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
23-03-20
|
27-08-20
|
22-03-21
|
24-08-21
|
22-03-22
|
25-08-22
|
27-03-23
|
22-09-23
|
22-03-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
43.682
|
53.999
|
55.963
|
69.727
|
72.697
|
80.478
|
86.071
|
93.613
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,441
x
|
5,691
x
|
5,21
x
|
4,831
x
|
7,298
x
|
5,953
x
|
6,105
x
|
6,464
x
|
Free Cash Flow
1 |
-
|
-3.621
|
5.449
|
12.541
|
21.790
|
7.841
|
-1.905
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
9,44%
|
7,46%
|
9,09%
|
11,6%
|
12,9%
|
10%
|
10%
|
10,1%
|
ROA (netto-inkomsten/totale activa)
|
1,41%
|
1,01%
|
0,96%
|
0,91%
|
0,88%
|
0,99%
|
1,05%
|
1,11%
|
Totale activa
1 |
176.429
|
375.703
|
467.683
|
302.868
|
352.360
|
327.485
|
326.490
|
335.614
|
Nettoactief per aandeel
2 |
12,70
|
13,60
|
18,20
|
21,10
|
14,30
|
15,50
|
16,80
|
18,10
|
Cashflow per aandeel
2 |
-
|
-1,310
|
2,340
|
5,750
|
9,070
|
3,290
|
2,980
|
2,970
|
Capex
1 |
-
|
467
|
413
|
2.243
|
1.301
|
488
|
531
|
558
|
Capex/omzet
|
-
|
0,71%
|
0,41%
|
1,76%
|
0,99%
|
0,36%
|
0,39%
|
0,39%
|
Datum van publicatie
|
23-03-20
|
22-03-21
|
22-03-22
|
27-03-23
|
22-03-24
|
-
|
-
|
-
|
Laatste slotkoers
5,714
CNY Gemiddelde koersdoel
8,571
CNY Spread / Gemiddelde doel +49,99% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -22,77% | 1,99 mld. | | +27,40% | 25,35 mld. | | -5,18% | 24,24 mld. | | +13,54% | 24,23 mld. | | -20,01% | 23,68 mld. | | +3,54% | 19,49 mld. | | +29,70% | 19,42 mld. | | -1,60% | 19 mld. | | +46,90% | 18,34 mld. | | -11,52% | 14,64 mld. |
andere onroerend goed ontwikkeling & transacties
|