Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2,01
HKD
|
+2,03%
|
|
+2,03%
|
+32,24%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
20.489
|
14.229
|
14.214
|
14.631
|
16.636
|
20.694
|
-
|
-
|
Bedrijfswaarde
1 |
18.926
|
12.745
|
12.718
|
14.892
|
16.710
|
20.137
|
19.297
|
19.129
|
K/w-verhouding
|
20,3
x
|
-14,7
x
|
-7,74
x
|
-4,54
x
|
9,21
x
|
11,2
x
|
9,37
x
|
8,94
x
|
Dividendrendement
|
2,69%
|
-
|
-
|
-
|
5,07%
|
4,44%
|
5,52%
|
5,45%
|
Marktkapitalisatie/omzet
|
0,97
x
|
0,87
x
|
0,7
x
|
0,73
x
|
0,64
x
|
0,76
x
|
0,72
x
|
0,66
x
|
Bedrijfswaarde/omzet
|
0,89
x
|
0,78
x
|
0,63
x
|
0,75
x
|
0,64
x
|
0,73
x
|
0,67
x
|
0,61
x
|
Bedrijfswaarde/EBITDA
|
6,8
x
|
11,2
x
|
24,4
x
|
-23,6
x
|
4,9
x
|
5,44
x
|
5,02
x
|
4,85
x
|
Bedrijfswaarde/FCF
|
61.406.649
x
|
26.397.418
x
|
-220.059.026
x
|
-9.194.185
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
-0%
|
-0%
|
-
|
-
|
-
|
-
|
Price to Book
|
0,54
x
|
0,3
x
|
0,28
x
|
-
|
0,37
x
|
0,49
x
|
0,47
x
|
0,46
x
|
Aantal aandelen (in duizenden)
|
7.083.537
|
7.083.537
|
7.083.537
|
7.083.537
|
7.083.537
|
7.083.537
|
-
|
-
|
Referentieprijs
2 |
2,234
|
1,178
|
1,084
|
1,272
|
1,382
|
1,861
|
1,861
|
1,861
|
Datum van publicatie
|
30-03-20
|
29-03-21
|
30-03-22
|
29-03-23
|
28-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
21.178
|
16.349
|
20.206
|
19.943
|
26.195
|
27.406
|
28.833
|
31.215
|
EBITDA
1 |
2.782
|
1.141
|
521,4
|
-631,4
|
3.408
|
3.699
|
3.844
|
3.941
|
Bedrijfsresultaat (EBIT)
1 |
1.076
|
-593,1
|
-1.344
|
-2.544
|
1.468
|
1.605
|
1.896
|
2.012
|
Operationele Marge
|
5,08%
|
-3,63%
|
-6,65%
|
-12,75%
|
5,61%
|
5,86%
|
6,57%
|
6,45%
|
Resultaat voor belastingen (EBT)
1 |
1.009
|
-690,7
|
-1.250
|
-2.580
|
1.457
|
1.622
|
1.880
|
1.990
|
Nettowinst (verlies)
1 |
748,4
|
-557,9
|
-973,1
|
-1.995
|
1.058
|
1.207
|
1.397
|
1.477
|
Nettomarge
|
3,53%
|
-3,41%
|
-4,82%
|
-10%
|
4,04%
|
4,4%
|
4,84%
|
4,73%
|
WPA
2 |
0,1100
|
-0,0800
|
-0,1400
|
-0,2800
|
0,1500
|
0,1664
|
0,1986
|
0,2082
|
Free Cash Flow
|
308,2
|
482,8
|
-57,79
|
-1.620
|
-
|
-
|
-
|
-
|
FCF-marge
|
1,46%
|
2,95%
|
-0,29%
|
-8,12%
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
11,08%
|
42,33%
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
41,18%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,0600
|
-
|
-
|
-
|
0,0700
|
0,0825
|
0,1027
|
0,1014
|
Datum van publicatie
|
30-03-20
|
29-03-21
|
30-03-22
|
29-03-23
|
28-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
---|
Omzet
1 |
-
|
-
|
-
|
5.279
|
5.259
|
-
|
4.999
|
4.493
|
-
|
5.749
|
4.703
|
6.146
|
6.234
|
6.798
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
-123,6
|
-1.022
|
-
|
-500,8
|
-505,6
|
-
|
-286,7
|
-1.276
|
561,7
|
369
|
484,7
|
Operationele Marge
|
-
|
-
|
-
|
-2,34%
|
-19,43%
|
-
|
-10,02%
|
-11,25%
|
-
|
-4,99%
|
-27,14%
|
9,14%
|
5,92%
|
7,13%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-13,72
|
-614
|
4,277
|
-260,5
|
-717,8
|
-977,4
|
-398,4
|
-367
|
-765,3
|
-241,8
|
-1.001
|
405,2
|
272,3
|
341,5
|
Nettomarge
|
-
|
-
|
-
|
-4,93%
|
-13,65%
|
-
|
-7,97%
|
-8,17%
|
-
|
-4,21%
|
-21,28%
|
6,59%
|
4,37%
|
5,02%
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
30-03-20
|
27-08-20
|
30-08-21
|
28-10-21
|
30-03-22
|
30-03-22
|
28-04-22
|
30-08-22
|
30-08-22
|
27-10-22
|
29-03-23
|
27-04-23
|
29-08-23
|
30-10-23
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
261
|
74
|
-
|
-
|
-
|
Nettokaspositie
1 |
1.562
|
1.483
|
1.496
|
-
|
-
|
557
|
1.396
|
1.565
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-0,4135
x
|
0,0217
x
|
-
|
-
|
-
|
Free Cash Flow
|
308
|
483
|
-57,8
|
-1.620
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
2,58%
|
-1,94%
|
-3,51%
|
-7,6%
|
4,09%
|
4,45%
|
4,94%
|
5,15%
|
ROA (netto-inkomsten/totale activa)
|
2,07%
|
-1,51%
|
-2,62%
|
-5,45%
|
2,85%
|
3,05%
|
3,35%
|
3,55%
|
Totale activa
1 |
36.148
|
36.848
|
37.092
|
36.573
|
37.138
|
39.638
|
41.698
|
41.606
|
Nettoactief per aandeel
2 |
4,120
|
3,980
|
3,850
|
-
|
3,730
|
3,830
|
3,940
|
4,050
|
Cashflow per aandeel
2 |
0,3500
|
0,1900
|
0,1400
|
-
|
0,1600
|
0,4300
|
0,4700
|
0,4900
|
Capex
1 |
2.441
|
689
|
937
|
1.426
|
951
|
2.242
|
2.011
|
2.755
|
Capex/omzet
|
11,53%
|
4,21%
|
4,64%
|
7,15%
|
3,63%
|
8,18%
|
6,97%
|
8,83%
|
Datum van publicatie
|
30-03-20
|
29-03-21
|
30-03-22
|
29-03-23
|
28-03-24
|
-
|
-
|
-
|
Laatste slotkoers
1,861
CNY Gemiddelde koersdoel
2,511
CNY Spread / Gemiddelde doel +34,96% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +32,24% | 2,86 mld. | | -2,44% | 5,17 mld. | | +10,59% | 3,43 mld. | | -15,43% | 459 mln. | | -17,31% | 133 mln. | | +41,93% | 88,25 mln. | | -24,44% | 77,94 mln. |
Spoorwegdiensten
|