Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
17,98
HKD
|
+6,52%
|
|
+12,66%
|
+23,66%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
148.251
|
266.307
|
79.935
|
110.272
|
73.663
|
92.771
|
-
|
-
|
Bedrijfswaarde
1 |
144.455
|
267.438
|
81.790
|
108.325
|
73.663
|
83.992
|
80.876
|
78.031
|
K/w-verhouding
|
63,6
x
|
837
x
|
-18,4
x
|
79,1
x
|
15,9
x
|
18,2
x
|
16,2
x
|
14,7
x
|
Dividendrendement
|
0,46%
|
0,04%
|
-
|
0,52%
|
-
|
3,43%
|
3,75%
|
4,79%
|
Marktkapitalisatie/omzet
|
5,58
x
|
9,31
x
|
1,94
x
|
3,17
x
|
1,78
x
|
2
x
|
1,84
x
|
1,69
x
|
Bedrijfswaarde/omzet
|
5,44
x
|
9,35
x
|
1,99
x
|
3,12
x
|
1,78
x
|
1,81
x
|
1,6
x
|
1,42
x
|
Bedrijfswaarde/EBITDA
|
29,2
x
|
66,5
x
|
18,7
x
|
19,6
x
|
9,31
x
|
9,19
x
|
8,15
x
|
7,23
x
|
Bedrijfswaarde/FCF
|
-324
x
|
-66,3
x
|
-131
x
|
20,3
x
|
-
|
12,8
x
|
11,3
x
|
10,3
x
|
FCF Yield
|
-0,31%
|
-1,51%
|
-0,76%
|
4,92%
|
-
|
7,83%
|
8,84%
|
9,68%
|
Price to Book
|
14
x
|
26
x
|
10,1
x
|
14,8
x
|
-
|
6,83
x
|
5,66
x
|
4,64
x
|
Aantal aandelen (in duizenden)
|
5.300.000
|
5.300.000
|
5.574.000
|
5.574.000
|
5.574.000
|
5.574.000
|
-
|
-
|
Referentieprijs
2 |
27,97
|
50,25
|
14,34
|
19,78
|
13,22
|
16,64
|
16,64
|
16,64
|
Datum van publicatie
|
25-03-20
|
23-03-21
|
23-03-22
|
30-03-23
|
26-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
26.556
|
28.614
|
41.112
|
34.741
|
41.453
|
46.425
|
50.522
|
54.857
|
EBITDA
1 |
4.952
|
4.024
|
4.364
|
5.539
|
7.916
|
9.141
|
9.924
|
10.785
|
Bedrijfsresultaat (EBIT)
1 |
3.061
|
989,9
|
-184,1
|
1.732
|
4.970
|
6.499
|
7.295
|
8.231
|
Operationele Marge
|
11,53%
|
3,46%
|
-0,45%
|
4,99%
|
11,99%
|
14%
|
14,44%
|
15%
|
Resultaat voor belastingen (EBT)
1 |
3.247
|
735,1
|
-3.976
|
1.914
|
5.833
|
6.595
|
7.448
|
8.374
|
Nettowinst (verlies)
1 |
2.345
|
309,3
|
-4.163
|
1.374
|
4.499
|
5.012
|
5.656
|
6.362
|
Nettomarge
|
8,83%
|
1,08%
|
-10,13%
|
3,96%
|
10,85%
|
10,8%
|
11,2%
|
11,6%
|
WPA
2 |
0,4400
|
0,0600
|
-0,7800
|
0,2500
|
0,8300
|
0,9145
|
1,025
|
1,135
|
Free Cash Flow
1 |
-445,8
|
-4.036
|
-623,5
|
5.327
|
-
|
6.576
|
7.147
|
7.550
|
FCF-marge
|
-1,68%
|
-14,1%
|
-1,52%
|
15,33%
|
-
|
14,16%
|
14,15%
|
13,76%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
96,17%
|
-
|
71,93%
|
72,02%
|
70%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
387,58%
|
-
|
131,19%
|
126,35%
|
118,68%
|
Dividend per aandeel
2 |
0,1300
|
0,0180
|
-
|
0,1020
|
-
|
0,5706
|
0,6243
|
0,7974
|
Datum van publicatie
|
25-03-20
|
23-03-21
|
23-03-22
|
30-03-23
|
26-03-24
|
-
|
-
|
-
|
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
|
---|
Omzet
1 |
14.861
|
9.761
|
18.854
|
20.094
|
21.017
|
16.764
|
17.977
|
18.886
|
22.567
|
21.892
|
24.099
|
EBITDA
|
2.903
|
-
|
3.723
|
2.255
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.842
|
-
|
1.987
|
644,3
|
-633,9
|
98,79
|
1.503
|
2.357
|
2.613
|
2.770
|
3.160
|
Operationele Marge
|
12,4%
|
-
|
10,54%
|
3,21%
|
-3,02%
|
0,59%
|
8,36%
|
12,48%
|
11,58%
|
12,65%
|
13,11%
|
Resultaat voor belastingen (EBT)
1 |
1.996
|
-
|
1.660
|
294,9
|
-4.271
|
-111,1
|
2.025
|
2.814
|
3.019
|
3.010
|
3.370
|
Nettowinst (verlies)
1 |
1.434
|
-964,6
|
1.274
|
94,53
|
-4.258
|
-266,3
|
1.641
|
2.258
|
2.241
|
2.226
|
2.495
|
Nettomarge
|
9,65%
|
-9,88%
|
6,76%
|
0,47%
|
-20,26%
|
-1,59%
|
9,13%
|
11,96%
|
9,93%
|
10,17%
|
10,35%
|
WPA
2 |
-
|
-
|
0,2400
|
-
|
-
|
-
|
-
|
-
|
-
|
0,4300
|
0,4200
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
25-03-20
|
25-08-20
|
23-03-21
|
24-08-21
|
23-03-22
|
30-08-22
|
30-03-23
|
29-08-23
|
26-03-24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
1.130
|
1.856
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
3.796
|
-
|
-
|
1.947
|
-
|
8.780
|
11.895
|
14.740
|
Hefboom (schuld/ebitda)
|
-
|
0,2809
x
|
0,4252
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-446
|
-4.036
|
-623
|
5.327
|
-
|
6.576
|
7.147
|
7.550
|
ROE (netto-inkomsten/eigen vermogen)
|
24,4%
|
2,97%
|
-45,9%
|
17,9%
|
-
|
39,4%
|
37,5%
|
35,3%
|
ROA (netto-inkomsten/totale activa)
|
14,4%
|
1,28%
|
-15%
|
5,56%
|
-
|
20,5%
|
20,7%
|
20,9%
|
Totale activa
1 |
16.279
|
24.070
|
27.774
|
24.730
|
-
|
24.507
|
27.323
|
30.372
|
Nettoactief per aandeel
2 |
2,000
|
1,930
|
1,420
|
1,340
|
-
|
2,440
|
2,940
|
3,590
|
Cashflow per aandeel
2 |
0,8600
|
0,3800
|
0,7200
|
1,140
|
-
|
1,370
|
1,520
|
1,630
|
Capex
1 |
4.881
|
6.070
|
4.430
|
825
|
-
|
1.781
|
2.031
|
2.335
|
Capex/omzet
|
18,38%
|
21,21%
|
10,77%
|
2,37%
|
-
|
3,84%
|
4,02%
|
4,26%
|
Datum van publicatie
|
25-03-20
|
23-03-21
|
23-03-22
|
30-03-23
|
26-03-24
|
-
|
-
|
-
|
Laatste slotkoers
16,64
CNY Gemiddelde koersdoel
18,72
CNY Spread / Gemiddelde doel +12,49% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +23,66% | 12,8 mld. | | -8,08% | 99,92 mld. | | +3,87% | 47,26 mld. | | -4,99% | 18,63 mld. | | -21,05% | 12,31 mld. | | +60,91% | 7,88 mld. | | -16,84% | 6,12 mld. | | -4,93% | 4,64 mld. | | -22,60% | 3,45 mld. | | +3,77% | 3,41 mld. |
Restaurants & Bars - NEC
|