Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
24,15
HKD
|
-3,01%
|
|
-5,66%
|
+25,00%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
26.929
|
36.000
|
28.154
|
29.460
|
28.026
|
35.678
|
-
|
-
|
Bedrijfswaarde
1 |
26.412
|
33.185
|
19.885
|
24.460
|
22.836
|
29.578
|
28.369
|
26.671
|
K/w-verhouding
|
15,3
x
|
15
x
|
9,24
x
|
13
x
|
11,3
x
|
12,4
x
|
11,1
x
|
9,94
x
|
Dividendrendement
|
2,13%
|
6,09%
|
4,38%
|
2,61%
|
3,46%
|
3,08%
|
3,44%
|
3,8%
|
Marktkapitalisatie/omzet
|
2,75
x
|
3,05
x
|
1,76
x
|
2,39
x
|
2,14
x
|
2,42
x
|
2,18
x
|
1,97
x
|
Bedrijfswaarde/omzet
|
2,69
x
|
2,81
x
|
1,24
x
|
1,99
x
|
1,75
x
|
2
x
|
1,73
x
|
1,47
x
|
Bedrijfswaarde/EBITDA
|
10,8
x
|
10,4
x
|
5,07
x
|
8,17
x
|
7,18
x
|
8,27
x
|
6,99
x
|
5,98
x
|
Bedrijfswaarde/FCF
|
11,5
x
|
14,1
x
|
8,74
x
|
78
x
|
-
|
16
x
|
12,5
x
|
9,12
x
|
FCF Yield
|
8,7%
|
7,09%
|
11,4%
|
1,28%
|
-
|
6,25%
|
8,02%
|
11%
|
Price to Book
|
2,05
x
|
2,44
x
|
1,77
x
|
1,73
x
|
1,49
x
|
1,73
x
|
1,58
x
|
1,45
x
|
Aantal aandelen (in duizenden)
|
1.596.000
|
1.596.000
|
1.596.000
|
1.596.000
|
1.596.000
|
1.596.000
|
-
|
-
|
Referentieprijs
2 |
16,87
|
22,56
|
17,64
|
18,46
|
17,56
|
22,35
|
22,35
|
22,35
|
Datum van publicatie
|
16-03-20
|
22-03-21
|
22-03-22
|
20-03-23
|
18-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
9.810
|
11.800
|
16.018
|
12.308
|
13.069
|
14.754
|
16.371
|
18.099
|
EBITDA
1 |
2.441
|
3.189
|
3.922
|
2.993
|
3.179
|
3.578
|
4.057
|
4.462
|
Bedrijfsresultaat (EBIT)
1 |
2.143
|
2.873
|
3.597
|
2.632
|
2.788
|
3.115
|
3.537
|
3.927
|
Operationele Marge
|
21,85%
|
24,35%
|
22,45%
|
21,39%
|
21,33%
|
21,11%
|
21,61%
|
21,7%
|
Resultaat voor belastingen (EBT)
1 |
2.184
|
2.970
|
3.769
|
2.779
|
3.037
|
3.513
|
3.963
|
4.439
|
Nettowinst (verlies)
1 |
1.751
|
2.388
|
3.052
|
2.265
|
2.492
|
2.868
|
3.226
|
3.591
|
Nettomarge
|
17,84%
|
20,24%
|
19,05%
|
18,4%
|
19,06%
|
19,44%
|
19,71%
|
19,84%
|
WPA
2 |
1,100
|
1,500
|
1,910
|
1,420
|
1,560
|
1,798
|
2,022
|
2,250
|
Free Cash Flow
1 |
2.298
|
2.352
|
2.276
|
313,6
|
-
|
1.848
|
2.275
|
2.923
|
FCF-marge
|
23,43%
|
19,94%
|
14,21%
|
2,55%
|
-
|
12,53%
|
13,9%
|
16,15%
|
Kasstroomconversie (ebitda)
|
94,17%
|
73,77%
|
58,03%
|
10,48%
|
-
|
51,66%
|
56,07%
|
65,51%
|
Kasstroomconversie (nettowinst)
|
131,3%
|
98,51%
|
74,58%
|
13,85%
|
-
|
64,44%
|
70,52%
|
81,39%
|
Dividend per aandeel
2 |
0,3600
|
1,374
|
0,7727
|
0,4823
|
0,6075
|
0,6891
|
0,7692
|
0,8485
|
Datum van publicatie
|
16-03-20
|
22-03-21
|
22-03-22
|
20-03-23
|
18-03-24
|
-
|
-
|
-
|
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 |
4.801
|
5.016
|
6.784
|
8.226
|
7.792
|
6.510
|
5.799
|
6.380
|
6.689
|
7.210
|
7.962
|
EBITDA
|
994,9
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
838,4
|
-
|
-
|
1.737
|
1.733
|
1.076
|
1.278
|
1.039
|
1.426
|
1.291
|
1.472
|
Operationele Marge
|
17,46%
|
-
|
-
|
21,12%
|
22,24%
|
16,53%
|
22,04%
|
16,29%
|
21,31%
|
17,9%
|
18,49%
|
Resultaat voor belastingen (EBT)
|
1.053
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
842,5
|
1.028
|
-
|
-
|
1.468
|
1.172
|
1.092
|
-
|
-
|
-
|
-
|
Nettomarge
|
17,55%
|
20,5%
|
-
|
-
|
18,84%
|
18,01%
|
18,84%
|
-
|
-
|
-
|
-
|
WPA
2 |
0,5300
|
0,6400
|
0,8600
|
0,9900
|
0,9200
|
0,7300
|
0,6900
|
0,7700
|
0,7900
|
0,8700
|
0,9600
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
16-03-20
|
17-08-20
|
22-03-21
|
10-08-21
|
22-03-22
|
15-08-22
|
20-03-23
|
21-08-23
|
18-03-24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
516
|
2.814
|
8.269
|
5.000
|
5.190
|
6.100
|
7.309
|
9.007
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
2.298
|
2.352
|
2.276
|
314
|
-
|
1.849
|
2.275
|
2.923
|
ROE (netto-inkomsten/eigen vermogen)
|
14%
|
17,1%
|
19,9%
|
13,7%
|
13,9%
|
14,2%
|
14,5%
|
14,7%
|
ROA (netto-inkomsten/totale activa)
|
9,19%
|
11,2%
|
12,3%
|
8,72%
|
9,08%
|
8,64%
|
9,02%
|
8,77%
|
Totale activa
1 |
19.048
|
21.348
|
24.772
|
25.972
|
27.443
|
33.199
|
35.767
|
40.964
|
Nettoactief per aandeel
2 |
8,220
|
9,260
|
9,980
|
10,70
|
11,80
|
12,90
|
14,10
|
15,40
|
Cashflow per aandeel
2 |
1,710
|
2,050
|
1,960
|
1,120
|
1,260
|
1,820
|
2,090
|
2,480
|
Capex
1 |
431
|
926
|
848
|
1.467
|
-
|
1.165
|
1.203
|
1.111
|
Capex/omzet
|
4,4%
|
7,85%
|
5,29%
|
11,92%
|
-
|
7,9%
|
7,35%
|
6,14%
|
Datum van publicatie
|
16-03-20
|
22-03-21
|
22-03-22
|
20-03-23
|
18-03-24
|
-
|
-
|
-
|
Laatste slotkoers
22,35
CNY Gemiddelde koersdoel
24,31
CNY Spread / Gemiddelde doel +8,75% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +25,00% | 4,92 mld. | | -1,42% | 14,89 mld. | | -14,84% | 4,68 mld. | | -11,99% | 4,52 mld. | | +10,91% | 4,18 mld. | | -17,31% | 4,12 mld. | | +13,00% | 3,73 mld. | | +29,08% | 3,43 mld. | | +0,73% | 3,31 mld. | | -3,89% | 3,18 mld. |
Industriële machines
|