Beurs gesloten -
Hong Kong S.E.
10:08:06 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
23,8
HKD
|
-0,21%
|
|
+5,08%
|
-1,04%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
185.183
|
146.452
|
160.734
|
131.928
|
116.435
|
115.225
|
-
|
-
|
Bedrijfswaarde
1 |
267.693
|
236.553
|
249.526
|
208.160
|
116.435
|
223.600
|
227.509
|
277.844
|
K/w-verhouding
|
10,9
x
|
14,3
x
|
12,2
x
|
14,3
x
|
12,6
x
|
10,7
x
|
10,2
x
|
9,1
x
|
Dividendrendement
|
4,71%
|
5,95%
|
5,42%
|
6,61%
|
-
|
7,56%
|
7,58%
|
7,62%
|
Marktkapitalisatie/omzet
|
7,66
x
|
5,85
x
|
6,83
x
|
5,16
x
|
4,22
x
|
3,89
x
|
3,63
x
|
3,89
x
|
Bedrijfswaarde/omzet
|
11,1
x
|
9,45
x
|
10,6
x
|
8,15
x
|
4,22
x
|
7,56
x
|
7,16
x
|
9,38
x
|
Bedrijfswaarde/EBITDA
|
24,2
x
|
18,8
x
|
20
x
|
26,9
x
|
13,8
x
|
24,9
x
|
24,8
x
|
28,2
x
|
Bedrijfswaarde/FCF
|
84,3
x
|
52,5
x
|
-4,61
x
|
26,2
x
|
-
|
12,1
x
|
16,3
x
|
15,4
x
|
FCF Yield
|
1,19%
|
1,91%
|
-21,7%
|
3,82%
|
-
|
8,26%
|
6,12%
|
6,51%
|
Price to Book
|
0,58
x
|
0,45
x
|
0,48
x
|
0,4
x
|
-
|
0,35
x
|
0,34
x
|
0,35
x
|
Aantal aandelen (in duizenden)
|
4.841.387
|
4.841.387
|
4.841.387
|
4.841.387
|
4.841.387
|
4.841.387
|
-
|
-
|
Referentieprijs
2 |
38,25
|
30,25
|
33,20
|
27,25
|
24,05
|
23,80
|
23,80
|
23,80
|
Datum van publicatie
|
23-03-20
|
23-03-21
|
22-03-22
|
21-03-23
|
21-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
24.184
|
25.020
|
23.527
|
25.551
|
27.570
|
29.590
|
31.758
|
29.631
|
EBITDA
1 |
11.078
|
12.599
|
12.495
|
7.747
|
8.446
|
8.991
|
9.161
|
9.838
|
Bedrijfsresultaat (EBIT)
1 |
10.701
|
12.171
|
11.990
|
7.207
|
7.907
|
8.312
|
9.073
|
9.001
|
Operationele Marge
|
44,25%
|
48,65%
|
50,96%
|
28,21%
|
28,68%
|
28,09%
|
28,57%
|
30,38%
|
Resultaat voor belastingen (EBT)
1 |
19.086
|
12.714
|
15.378
|
10.780
|
10.444
|
11.967
|
12.843
|
12.415
|
Nettowinst (verlies)
1 |
16.994
|
10.192
|
13.195
|
9.239
|
9.261
|
11.439
|
11.743
|
12.903
|
Nettomarge
|
70,27%
|
40,74%
|
56,08%
|
36,16%
|
33,59%
|
38,66%
|
36,98%
|
43,54%
|
WPA
2 |
3,510
|
2,110
|
2,730
|
1,910
|
1,910
|
2,227
|
2,329
|
2,616
|
Free Cash Flow
1 |
3.175
|
4.510
|
-54.165
|
7.945
|
-
|
18.480
|
13.925
|
18.099
|
FCF-marge
|
13,13%
|
18,03%
|
-230,22%
|
31,09%
|
-
|
62,45%
|
43,85%
|
61,08%
|
Kasstroomconversie (ebitda)
|
28,66%
|
35,8%
|
-
|
102,56%
|
-
|
205,53%
|
152%
|
183,97%
|
Kasstroomconversie (nettowinst)
|
18,68%
|
44,25%
|
-
|
85,99%
|
-
|
161,56%
|
118,58%
|
140,27%
|
Dividend per aandeel
2 |
1,800
|
1,800
|
1,800
|
1,800
|
-
|
1,800
|
1,803
|
1,813
|
Datum van publicatie
|
23-03-20
|
23-03-21
|
22-03-22
|
21-03-23
|
21-03-24
|
-
|
-
|
-
|
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 |
16.055
|
10.943
|
14.077
|
8.792
|
14.735
|
9.506
|
16.045
|
10.278
|
17.292
|
13.259
|
17.683
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
5.793
|
6.197
|
3.442
|
3.765
|
4.568
|
3.339
|
4.475
|
6.130
|
Operationele Marge
|
-
|
-
|
-
|
65,89%
|
42,06%
|
36,21%
|
23,47%
|
44,44%
|
19,31%
|
33,75%
|
34,67%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4.205
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3.304
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
19,11%
|
-
|
-
|
WPA
2 |
1,960
|
0,5900
|
1,520
|
1,350
|
1,380
|
0,9900
|
0,9200
|
1,230
|
0,6800
|
1,290
|
1,470
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
23-03-20
|
20-08-20
|
23-03-21
|
23-08-21
|
22-03-22
|
23-08-22
|
21-03-23
|
22-08-23
|
21-03-24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
82.510
|
90.101
|
88.792
|
76.232
|
-
|
108.375
|
112.284
|
162.619
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
7,448
x
|
7,151
x
|
7,106
x
|
9,84
x
|
-
|
12,05
x
|
12,26
x
|
16,53
x
|
Free Cash Flow
1 |
3.175
|
4.510
|
-54.165
|
7.945
|
-
|
18.480
|
13.925
|
18.099
|
ROE (netto-inkomsten/eigen vermogen)
|
5,36%
|
3,14%
|
3,98%
|
2,79%
|
-
|
3,16%
|
3,27%
|
3,54%
|
ROA (netto-inkomsten/totale activa)
|
3,79%
|
2,22%
|
2,61%
|
1,71%
|
-
|
1,78%
|
1,9%
|
2,21%
|
Totale activa
1 |
448.178
|
458.170
|
505.691
|
539.977
|
-
|
644.263
|
617.166
|
584.710
|
Nettoactief per aandeel
2 |
66,30
|
67,70
|
69,20
|
67,70
|
-
|
68,00
|
69,70
|
68,90
|
Cashflow per aandeel
2 |
1,390
|
1,460
|
0,1400
|
2,300
|
-
|
0,0700
|
0,0600
|
1,050
|
Capex
1 |
3.569
|
2.562
|
54.850
|
3.186
|
-
|
5.865
|
10.737
|
13.127
|
Capex/omzet
|
14,76%
|
10,24%
|
233,14%
|
12,47%
|
-
|
19,82%
|
33,81%
|
44,3%
|
Datum van publicatie
|
23-03-20
|
23-03-21
|
22-03-22
|
21-03-23
|
21-03-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
23,8
HKD Gemiddelde koersdoel
25,53
HKD Spread / Gemiddelde doel +7,26% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -1,04% | 14,75 mld. | | +39,94% | 28,07 mld. | | -13,85% | 26,92 mld. | | +22,78% | 26,28 mld. | | +1,61% | 26,06 mld. | | +49,67% | 22,69 mld. | | +5,96% | 20,3 mld. | | +3,66% | 19,59 mld. | | +30,95% | 16,31 mld. | | -10,00% | 15,21 mld. |
andere onroerend goed ontwikkeling & transacties
|