Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
3,25
HKD
|
+2,52%
|
|
+4,50%
|
-10,47%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
110.293
|
118.675
|
129.707
|
95.508
|
74.972
|
73.378
|
-
|
-
|
Bedrijfswaarde
1 |
91.731
|
105.224
|
121.684
|
75.294
|
53.708
|
52.549
|
43.158
|
43.128
|
K/w-verhouding
|
13,3
x
|
12,5
x
|
8,58
x
|
-
|
7,86
x
|
5,53
x
|
5,27
x
|
5,21
x
|
Dividendrendement
|
2,31%
|
2,48%
|
3,51%
|
-
|
4,55%
|
5,5%
|
6,18%
|
6,85%
|
Marktkapitalisatie/omzet
|
1,86
x
|
1,89
x
|
1,73
x
|
0,87
x
|
0,58
x
|
0,55
x
|
0,43
x
|
0,41
x
|
Bedrijfswaarde/omzet
|
1,55
x
|
1,68
x
|
1,62
x
|
0,69
x
|
0,42
x
|
0,39
x
|
0,26
x
|
0,24
x
|
Bedrijfswaarde/EBITDA
|
9,32
x
|
9,95
x
|
9,59
x
|
5,42
x
|
5,62
x
|
4
x
|
6,41
x
|
5,22
x
|
Bedrijfswaarde/FCF
|
-8,79
x
|
-11,2
x
|
-10,4
x
|
-5,69
x
|
-11,4
x
|
-31,8
x
|
-31,3
x
|
-38
x
|
FCF Yield
|
-11,4%
|
-8,9%
|
-9,62%
|
-17,6%
|
-8,77%
|
-3,14%
|
-3,2%
|
-2,63%
|
Price to Book
|
1,11
x
|
0,89
x
|
0,71
x
|
-
|
-
|
0,26
x
|
0,25
x
|
0,24
x
|
Aantal aandelen (in duizenden)
|
10.237.708
|
10.340.032
|
10.358.187
|
10.463.958
|
10.488.743
|
10.486.904
|
-
|
-
|
Referentieprijs
2 |
8,669
|
7,255
|
6,266
|
4,646
|
3,299
|
3,008
|
3,008
|
3,008
|
Datum van publicatie
|
31-03-20
|
25-03-21
|
30-03-22
|
29-03-23
|
28-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
59.234
|
62.717
|
75.110
|
109.335
|
128.757
|
133.689
|
169.018
|
180.668
|
EBITDA
1 |
9.847
|
10.575
|
12.695
|
13.891
|
9.560
|
13.150
|
15.139
|
8.265
|
Bedrijfsresultaat (EBIT)
1 |
5.682
|
5.638
|
7.145
|
7.456
|
3.283
|
-4.173
|
-2.856
|
-2.091
|
Operationele Marge
|
9,59%
|
8,99%
|
9,51%
|
6,82%
|
2,55%
|
-3,12%
|
-1,69%
|
-1,16%
|
Resultaat voor belastingen (EBT)
1 |
6.294
|
5.695
|
7.237
|
7.463
|
3.525
|
5.178
|
5.543
|
5.518
|
Nettowinst (verlies)
1 |
6.618
|
5.966
|
7.335
|
8.068
|
4.429
|
5.685
|
5.962
|
6.241
|
Nettomarge
|
11,17%
|
9,51%
|
9,77%
|
7,38%
|
3,44%
|
4,25%
|
3,53%
|
3,45%
|
WPA
2 |
0,6500
|
0,5800
|
0,7300
|
-
|
0,4200
|
0,5444
|
0,5709
|
0,5778
|
Free Cash Flow
1 |
-10.438
|
-9.370
|
-11.707
|
-13.221
|
-4.710
|
-1.652
|
-1.380
|
-1.136
|
FCF-marge
|
-17,62%
|
-14,94%
|
-15,59%
|
-12,09%
|
-3,66%
|
-1,24%
|
-0,82%
|
-0,63%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,2000
|
0,1800
|
0,2200
|
-
|
0,1500
|
0,1654
|
0,1858
|
0,2061
|
Datum van publicatie
|
31-03-20
|
25-03-21
|
30-03-22
|
29-03-23
|
28-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q4
|
2021 S2
|
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 |
31.353
|
25.642
|
37.515
|
34.572
|
19.993
|
41.104
|
23.145
|
25.421
|
48.689
|
31.678
|
29.359
|
26.393
|
35.518
|
36.069
|
31.101
|
21.346
|
33.905
|
35.786
|
68.941
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-2.015
|
-2.360
|
1.951
|
-2.637
|
2.854
|
-1.440
|
-
|
2.102
|
-382,8
|
1.145
|
-1.476
|
1.480
|
-582,6
|
960,7
|
-1.795
|
-1.179
|
-2.508
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-5,37%
|
-6,83%
|
9,76%
|
-6,41%
|
12,33%
|
-5,67%
|
-
|
6,64%
|
-1,3%
|
4,34%
|
-4,16%
|
4,1%
|
-1,87%
|
4,5%
|
-5,3%
|
-3,3%
|
-3,64%
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
1.316
|
-
|
3.442
|
-
|
2.035
|
-
|
-
|
2.888
|
-
|
2.098
|
-380,2
|
1.153
|
-
|
1.477
|
-321,9
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
1.698
|
2.318
|
3.646
|
-
|
2.051
|
3.175
|
3.009
|
2.742
|
5.751
|
2.312
|
6,018
|
1.538
|
-
|
1.545
|
-81,91
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
5,41%
|
9,04%
|
9,72%
|
-
|
10,26%
|
7,72%
|
13%
|
10,79%
|
11,81%
|
7,3%
|
0,02%
|
5,83%
|
-
|
4,28%
|
-0,26%
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
0,1700
|
0,2300
|
0,3500
|
0,4200
|
0,2200
|
0,3100
|
0,2900
|
0,2600
|
0,5500
|
0,2300
|
-
|
-
|
0,1300
|
-
|
-
|
-
|
0,1100
|
0,1300
|
0,1400
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,1542
|
-
|
-
|
Datum van publicatie
|
31-03-20
|
28-08-20
|
25-03-21
|
30-08-21
|
30-03-22
|
30-03-22
|
27-04-22
|
30-08-22
|
30-08-22
|
27-10-22
|
29-03-23
|
28-04-23
|
25-08-23
|
26-10-23
|
28-03-24
|
26-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
18.561
|
13.451
|
8.023
|
20.213
|
21.264
|
20.829
|
30.220
|
30.250
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-10.438
|
-9.370
|
-11.707
|
-13.221
|
-4.710
|
-1.652
|
-1.380
|
-1.136
|
ROE (netto-inkomsten/eigen vermogen)
|
8,46%
|
7,27%
|
8,6%
|
7,93%
|
3,87%
|
5,28%
|
6,01%
|
4,99%
|
ROA (netto-inkomsten/totale activa)
|
4,91%
|
4,26%
|
5,06%
|
4,64%
|
2,17%
|
2,43%
|
2,55%
|
3,09%
|
Totale activa
1 |
134.777
|
140.109
|
145.073
|
174.002
|
204.116
|
233.520
|
233.893
|
202.003
|
Nettoactief per aandeel
2 |
7,830
|
8,150
|
8,810
|
-
|
-
|
11,40
|
12,00
|
12,30
|
Cashflow per aandeel
2 |
-0,0400
|
-0,2800
|
-0,5400
|
-
|
-
|
0,6500
|
0,6200
|
0,8900
|
Capex
1 |
10.057
|
6.483
|
6.118
|
7.873
|
11.437
|
6.623
|
7.924
|
6.347
|
Capex/omzet
|
16,98%
|
10,34%
|
8,15%
|
7,2%
|
8,88%
|
4,95%
|
4,69%
|
3,51%
|
Datum van publicatie
|
31-03-20
|
25-03-21
|
30-03-22
|
29-03-23
|
28-03-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
3,008
CNY Gemiddelde koersdoel
4,411
CNY Spread / Gemiddelde doel +46,63% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -10,47% | 10,13 mld. | | +8,96% | 94,79 mld. | | +12,39% | 87,34 mld. | | -0,75% | 84,51 mld. | | +24,83% | 76,07 mld. | | +23,31% | 47,89 mld. | | +18,20% | 34,02 mld. | | -1,54% | 19,82 mld. | | +49,97% | 11,99 mld. | | +93,89% | 7,85 mld. |
Automobielen & Multifunctionele voertuigen
|