Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
4,9
HKD
|
-2,00%
|
|
-1,41%
|
+18,36%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
77.900
|
60.443
|
126.540
|
98.880
|
102.481
|
124.918
|
-
|
-
|
Bedrijfswaarde
1 |
297.521
|
279.571
|
393.600
|
376.961
|
367.517
|
401.790
|
468.432
|
467.753
|
K/w-verhouding
|
352
x
|
59,5
x
|
-5,24
x
|
-5,01
x
|
-
|
6,64
x
|
5,6
x
|
4,77
x
|
Dividendrendement
|
3,83%
|
7,56%
|
-
|
-
|
-
|
7,14%
|
8,22%
|
9,58%
|
Marktkapitalisatie/omzet
|
0,45
x
|
0,36
x
|
0,62
x
|
0,4
x
|
0,4
x
|
0,49
x
|
0,48
x
|
0,47
x
|
Bedrijfswaarde/omzet
|
1,71
x
|
1,65
x
|
1,92
x
|
1,53
x
|
1,44
x
|
1,58
x
|
1,81
x
|
1,78
x
|
Bedrijfswaarde/EBITDA
|
11,8
x
|
9,17
x
|
60,1
x
|
29,1
x
|
9,69
x
|
7,32
x
|
7,5
x
|
6,76
x
|
Bedrijfswaarde/FCF
|
47,3
x
|
-453
x
|
-10,7
x
|
-48,6
x
|
-26,8
x
|
-25,2
x
|
82,5
x
|
30,2
x
|
FCF Yield
|
2,12%
|
-0,22%
|
-9,38%
|
-2,06%
|
-3,73%
|
-3,97%
|
1,21%
|
3,31%
|
Price to Book
|
0,56
x
|
0,31
x
|
0,63
x
|
0,44
x
|
-
|
0,58
x
|
0,54
x
|
0,47
x
|
Aantal aandelen (in duizenden)
|
15.698.093
|
15.698.093
|
15.698.093
|
15.698.093
|
15.698.093
|
15.698.093
|
-
|
-
|
Referentieprijs
2 |
3,521
|
2,382
|
4,245
|
3,259
|
3,763
|
4,536
|
4,536
|
4,536
|
Datum van publicatie
|
31-03-20
|
23-03-21
|
22-03-22
|
21-03-23
|
19-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
173.485
|
169.439
|
204.605
|
246.725
|
254.397
|
253.712
|
259.423
|
263.487
|
EBITDA
1 |
25.139
|
30.480
|
6.549
|
12.937
|
37.936
|
54.869
|
62.430
|
69.213
|
Bedrijfsresultaat (EBIT)
1 |
4.639
|
9.628
|
-14.802
|
-10.411
|
13.246
|
21.315
|
25.476
|
26.986
|
Operationele Marge
|
2,67%
|
5,68%
|
-7,23%
|
-4,22%
|
5,21%
|
8,4%
|
9,82%
|
10,24%
|
Resultaat voor belastingen (EBT)
1 |
4.813
|
8.814
|
-14.277
|
-9.703
|
13.002
|
19.779
|
22.978
|
25.734
|
Nettowinst (verlies)
1 |
1.686
|
4.565
|
-10.264
|
-7.387
|
8.446
|
13.151
|
14.649
|
16.571
|
Nettomarge
|
0,97%
|
2,69%
|
-5,02%
|
-2,99%
|
3,32%
|
5,18%
|
5,65%
|
6,29%
|
WPA
2 |
0,0100
|
0,0400
|
-0,8100
|
-0,6500
|
-
|
0,6826
|
0,8100
|
0,9518
|
Free Cash Flow
1 |
6.293
|
-617,6
|
-36.937
|
-7.758
|
-13.721
|
-15.958
|
5.678
|
15.478
|
FCF-marge
|
3,63%
|
-0,36%
|
-18,05%
|
-3,14%
|
-5,39%
|
-6,29%
|
2,19%
|
5,87%
|
Kasstroomconversie (ebitda)
|
25,03%
|
-
|
-
|
-
|
-
|
-
|
9,09%
|
22,36%
|
Kasstroomconversie (nettowinst)
|
373,15%
|
-
|
-
|
-
|
-
|
-
|
38,76%
|
93,41%
|
Dividend per aandeel
2 |
0,1350
|
0,1800
|
-
|
-
|
-
|
0,3238
|
0,3729
|
0,4347
|
Datum van publicatie
|
31-03-20
|
23-03-21
|
22-03-22
|
21-03-23
|
19-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
90.406
|
-
|
-
|
-
|
-
|
116.869
|
-
|
-
|
-
|
-
|
-
|
65.289
|
63.075
|
65.367
|
62.289
|
66.929
|
64.659
|
68.256
|
63.543
|
EBITDA
|
13.074
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
1.901
|
-
|
-
|
-
|
-
|
-346
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
2,1%
|
-
|
-
|
-
|
-
|
-0,3%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-2.622
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-2.675
|
5.733
|
-
|
-956,3
|
-
|
-
|
-
|
-
|
2.250
|
4.058
|
6.308
|
6.255
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-2,96%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
9,58%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
-
|
-
|
-0,7600
|
-0,0900
|
-0,1500
|
-
|
-0,0900
|
-0,3000
|
-
|
-
|
-
|
-
|
-
|
0,2500
|
0,4900
|
0,7500
|
-0,8600
|
0,2900
|
0,5300
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
31-03-20
|
18-08-20
|
22-03-22
|
26-04-22
|
26-07-22
|
26-07-22
|
25-10-22
|
21-03-23
|
25-04-23
|
25-07-23
|
25-07-23
|
24-10-23
|
19-03-24
|
23-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
233.012
|
219.128
|
267.060
|
278.081
|
265.036
|
276.872
|
343.514
|
342.834
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
6,805
x
|
7,189
x
|
40,78
x
|
21,49
x
|
6,986
x
|
5,046
x
|
5,502
x
|
4,953
x
|
Free Cash Flow
1 |
5.293
|
-618
|
-36.937
|
-7.758
|
-13.721
|
-15.959
|
5.678
|
15.478
|
ROE (netto-inkomsten/eigen vermogen)
|
2,17%
|
3,81%
|
-9,05%
|
-18,5%
|
11,3%
|
11%
|
10,6%
|
10,7%
|
ROA (netto-inkomsten/totale activa)
|
2,87%
|
1,07%
|
-1,24%
|
-1,58%
|
1,59%
|
2,22%
|
2,23%
|
2,35%
|
Totale activa
1 |
26.702
|
426.635
|
827.771
|
466.300
|
531.268
|
591.813
|
657.909
|
705.529
|
Nettoactief per aandeel
2 |
6,280
|
7,760
|
6,700
|
7,370
|
-
|
7,890
|
8,470
|
9,720
|
Cashflow per aandeel
2 |
-
|
2,680
|
-2,390
|
2,070
|
-
|
3,190
|
3,290
|
3,620
|
Capex
1 |
31.496
|
42.213
|
42.969
|
40.278
|
59.218
|
58.587
|
58.257
|
43.835
|
Capex/omzet
|
18,1%
|
24,91%
|
21%
|
16,32%
|
23,28%
|
23,09%
|
22,46%
|
16,64%
|
Datum van publicatie
|
31-03-20
|
23-03-21
|
22-03-22
|
21-03-23
|
19-03-24
|
-
|
-
|
-
|
Laatste slotkoers
4,536
CNY Gemiddelde koersdoel
5,217
CNY Spread / Gemiddelde doel +15,02% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +18,36% | 17,24 mld. | | -10,11% | 12,67 mld. | | +46,81% | 12,56 mld. | | +36,88% | 11,68 mld. | | +20,23% | 5,32 mld. | | -1,85% | 4,63 mld. | | +26,33% | 4,33 mld. | | -1,55% | 3,64 mld. | | +9,41% | 3,5 mld. | | +15,54% | 3,16 mld. |
Fossiele brandstof IPP's
|