Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
8,4
HKD
|
+0,36%
|
|
+2,31%
|
-22,79%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
76.911
|
91.980
|
72.168
|
68.659
|
48.952
|
37.794
|
-
|
-
|
Bedrijfswaarde
1 |
103.278
|
123.578
|
109.684
|
108.954
|
94.304
|
83.334
|
81.984
|
78.175
|
K/w-verhouding
|
12,5
x
|
-35,9
x
|
18,7
x
|
18
x
|
12,4
x
|
8,33
x
|
7,68
x
|
7,2
x
|
Dividendrendement
|
4,44%
|
3,72%
|
4,86%
|
5,11%
|
7,17%
|
9,29%
|
9,29%
|
9,32%
|
Marktkapitalisatie/omzet
|
8,69
x
|
10,3
x
|
6,99
x
|
6,64
x
|
4,75
x
|
3,06
x
|
2,87
x
|
2,67
x
|
Bedrijfswaarde/omzet
|
11,7
x
|
13,8
x
|
10,6
x
|
10,5
x
|
9,14
x
|
6,75
x
|
6,22
x
|
5,53
x
|
Bedrijfswaarde/EBITDA
|
17,3
x
|
20,6
x
|
15,9
x
|
16,3
x
|
13,8
x
|
11,3
x
|
10,4
x
|
9,4
x
|
Bedrijfswaarde/FCF
|
-14,9
x
|
404
x
|
-892
x
|
75,7
x
|
-
|
-152
x
|
-719
x
|
-
|
FCF Yield
|
-6,72%
|
0,25%
|
-0,11%
|
1,32%
|
-
|
-0,66%
|
-0,14%
|
-
|
Price to Book
|
0,56
x
|
0,67
x
|
0,51
x
|
0,52
x
|
0,37
x
|
0,28
x
|
0,28
x
|
0,28
x
|
Aantal aandelen (in duizenden)
|
4.497.719
|
4.497.800
|
4.499.261
|
4.499.261
|
4.499.261
|
4.499.261
|
-
|
-
|
Referentieprijs
2 |
17,10
|
20,45
|
16,04
|
15,26
|
10,88
|
8,400
|
8,400
|
8,400
|
Datum van publicatie
|
21-01-20
|
28-01-21
|
27-01-22
|
31-01-23
|
30-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
8.852
|
8.973
|
10.321
|
10.347
|
10.316
|
12.354
|
13.174
|
14.144
|
EBITDA
1 |
5.953
|
5.998
|
6.895
|
6.698
|
6.850
|
7.363
|
7.882
|
8.317
|
Bedrijfsresultaat (EBIT)
1 |
5.903
|
6.000
|
6.834
|
6.620
|
6.762
|
7.476
|
8.121
|
8.633
|
Operationele Marge
|
66,69%
|
66,87%
|
66,21%
|
63,98%
|
65,55%
|
60,52%
|
61,64%
|
61,03%
|
Resultaat voor belastingen (EBT)
1 |
14.809
|
-863
|
6.888
|
5.850
|
6.168
|
6.695
|
7.242
|
7.653
|
Nettowinst (verlies)
1 |
6.172
|
-2.571
|
3.868
|
3.836
|
3.970
|
4.543
|
4.986
|
5.347
|
Nettomarge
|
69,72%
|
-28,65%
|
37,48%
|
37,07%
|
38,48%
|
36,78%
|
37,85%
|
37,81%
|
WPA
2 |
1,370
|
-0,5700
|
0,8600
|
0,8500
|
0,8800
|
1,009
|
1,094
|
1,166
|
Free Cash Flow
1 |
-6.943
|
306
|
-123
|
1.440
|
-
|
-548
|
-114
|
-
|
FCF-marge
|
-78,43%
|
3,41%
|
-1,19%
|
13,92%
|
-
|
-4,44%
|
-0,87%
|
-
|
Kasstroomconversie (ebitda)
|
-
|
5,1%
|
-
|
21,5%
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
37,54%
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,7600
|
0,7600
|
0,7800
|
0,7800
|
0,7800
|
0,7800
|
0,7800
|
0,7830
|
Datum van publicatie
|
21-01-20
|
28-01-21
|
27-01-22
|
31-01-23
|
30-01-24
|
-
|
-
|
-
|
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 |
4.648
|
4.184
|
4.789
|
4.975
|
5.346
|
-
|
5.045
|
5.237
|
5.079
|
0,189
|
12.193
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
3.045
|
-
|
3.652
|
3.182
|
-
|
3.206
|
3.519
|
3.243
|
0,164
|
7.693
|
Operationele Marge
|
-
|
72,78%
|
-
|
73,41%
|
59,52%
|
-
|
63,55%
|
67,19%
|
63,85%
|
86,77%
|
63,1%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
1.948
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
0,5900
|
-0,5600
|
1,130
|
0,5000
|
0,3600
|
0,4300
|
0,4200
|
0,5300
|
0,3500
|
0,5100
|
0,5100
|
Dividend per aandeel
|
-
|
0,1700
|
0,5900
|
-
|
-
|
-
|
-
|
-
|
0,6000
|
-
|
-
|
Datum van publicatie
|
21-01-20
|
30-07-20
|
28-01-21
|
29-07-21
|
27-01-22
|
28-07-22
|
31-01-23
|
31-07-23
|
30-01-24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
26.367
|
31.598
|
37.516
|
40.295
|
45.352
|
45.540
|
44.190
|
40.382
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,429
x
|
5,268
x
|
5,441
x
|
6,016
x
|
6,621
x
|
6,185
x
|
5,606
x
|
4,855
x
|
Free Cash Flow
1 |
-6.943
|
306
|
-123
|
1.440
|
-
|
-548
|
-114
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
3,24%
|
3,03%
|
3,12%
|
3,05%
|
3,11%
|
3,34%
|
3,62%
|
3,78%
|
ROA (netto-inkomsten/totale activa)
|
2,32%
|
2,04%
|
2%
|
1,92%
|
1,92%
|
2,25%
|
2,28%
|
2,4%
|
Totale activa
1 |
266.494
|
-125.844
|
193.400
|
199.792
|
206.320
|
202.303
|
218.954
|
222.995
|
Nettoactief per aandeel
2 |
30,80
|
30,70
|
31,50
|
29,60
|
29,40
|
29,70
|
30,00
|
30,30
|
Cashflow per aandeel
2 |
1,180
|
0,7600
|
0,6100
|
0,9200
|
-
|
2,530
|
1,530
|
1,760
|
Capex
1 |
12.262
|
3.107
|
2.855
|
2.699
|
-
|
4.229
|
3.547
|
2.717
|
Capex/omzet
|
138,52%
|
34,63%
|
27,66%
|
26,08%
|
-
|
34,23%
|
26,93%
|
19,21%
|
Datum van publicatie
|
21-01-20
|
28-01-21
|
27-01-22
|
31-01-23
|
30-01-24
|
-
|
-
|
-
|
Laatste slotkoers
8,4
HKD Gemiddelde koersdoel
11,98
HKD Spread / Gemiddelde doel +42,57% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -22,79% | 4,83 mld. | | +36,16% | 27,94 mld. | | -13,74% | 26,97 mld. | | +25,00% | 26,95 mld. | | -0,71% | 25,32 mld. | | +44,49% | 22,58 mld. | | +2,78% | 19,59 mld. | | +1,45% | 19,52 mld. | | +28,54% | 16,23 mld. | | -14,80% | 14,98 mld. |
andere onroerend goed ontwikkeling & transacties
|