Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
12
HKD
|
+1,52%
|
|
+5,45%
|
-22,58%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
31.880
|
29.579
|
24.926
|
25.983
|
15.919
|
12.324
|
-
|
-
|
Bedrijfswaarde
1 |
35.077
|
23.614
|
45.047
|
55.549
|
37.629
|
39.108
|
40.028
|
41.281
|
K/w-verhouding
|
6,6
x
|
-11,7
x
|
18,1
x
|
-22,6
x
|
-18,2
x
|
8,08
x
|
7,94
x
|
7,83
x
|
Dividendrendement
|
4,71%
|
5,06%
|
5,98%
|
5,69%
|
6,97%
|
9%
|
9,61%
|
9,1%
|
Marktkapitalisatie/omzet
|
7,99
x
|
7,97
x
|
6,91
x
|
7,51
x
|
4,96
x
|
3,76
x
|
3,59
x
|
3,57
x
|
Bedrijfswaarde/omzet
|
8,8
x
|
6,37
x
|
12,5
x
|
16,1
x
|
11,7
x
|
11,9
x
|
11,7
x
|
12
x
|
Bedrijfswaarde/EBITDA
|
10,9
x
|
7,93
x
|
15,7
x
|
21,4
x
|
16,3
x
|
15,3
x
|
15
x
|
15
x
|
Bedrijfswaarde/FCF
|
15,6
x
|
21
x
|
-2,27
x
|
-81
x
|
-
|
32,1
x
|
36,7
x
|
74,8
x
|
FCF Yield
|
6,4%
|
4,77%
|
-44,1%
|
-1,23%
|
-
|
3,12%
|
2,73%
|
1,34%
|
Price to Book
|
0,41
x
|
0,4
x
|
0,34
x
|
0,32
x
|
0,24
x
|
0,17
x
|
0,17
x
|
0,17
x
|
Aantal aandelen (in duizenden)
|
1.043.551
|
1.039.701
|
1.034.258
|
1.027.008
|
1.027.008
|
1.027.008
|
-
|
-
|
Referentieprijs
2 |
30,55
|
28,45
|
24,10
|
25,30
|
15,50
|
12,00
|
12,00
|
12,00
|
Datum van publicatie
|
20-02-20
|
25-02-21
|
24-02-22
|
17-02-23
|
22-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.988
|
3.710
|
3.608
|
3.460
|
3.210
|
3.276
|
3.431
|
3.451
|
EBITDA
1 |
3.205
|
2.976
|
2.864
|
2.593
|
2.315
|
2.558
|
2.674
|
2.745
|
Bedrijfsresultaat (EBIT)
1 |
3.183
|
2.952
|
2.835
|
2.561
|
2.282
|
2.473
|
2.612
|
2.638
|
Operationele Marge
|
79,81%
|
79,57%
|
78,58%
|
74,02%
|
71,09%
|
75,47%
|
76,14%
|
76,45%
|
Resultaat voor belastingen (EBT)
1 |
5.559
|
-1.995
|
2.261
|
-607
|
-731
|
2.394
|
2.498
|
2.617
|
Nettowinst (verlies)
1 |
4.845
|
-2.547
|
1.383
|
-1.157
|
-872
|
1.611
|
1.652
|
1.727
|
Nettomarge
|
121,49%
|
-68,65%
|
38,33%
|
-33,44%
|
-27,17%
|
49,16%
|
48,17%
|
50,05%
|
WPA
2 |
4,630
|
-2,440
|
1,330
|
-1,120
|
-0,8500
|
1,485
|
1,510
|
1,533
|
Free Cash Flow
1 |
2.246
|
1.127
|
-19.858
|
-686
|
-
|
1.220
|
1.091
|
552
|
FCF-marge
|
56,32%
|
30,38%
|
-550,39%
|
-19,83%
|
-
|
37,22%
|
31,8%
|
16%
|
Kasstroomconversie (ebitda)
|
70,08%
|
37,87%
|
-
|
-
|
-
|
47,68%
|
40,8%
|
20,11%
|
Kasstroomconversie (nettowinst)
|
46,36%
|
-
|
-
|
-
|
-
|
75,72%
|
66,02%
|
31,96%
|
Dividend per aandeel
2 |
1,440
|
1,440
|
1,440
|
1,440
|
1,080
|
1,080
|
1,153
|
1,092
|
Datum van publicatie
|
20-02-20
|
25-02-21
|
24-02-22
|
17-02-23
|
22-02-24
|
-
|
-
|
-
|
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 |
1.902
|
1.981
|
1.729
|
1.834
|
1.774
|
1.777
|
1.683
|
1.611
|
1.599
|
2.268
|
2.251
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
1.495
|
1.340
|
1.384
|
1.177
|
1.202
|
1.080
|
1.305
|
1.204
|
Operationele Marge
|
-
|
-
|
-
|
81,52%
|
75,54%
|
77,88%
|
69,93%
|
74,61%
|
67,54%
|
57,56%
|
53,47%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-1.217
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-1.062
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-66,42%
|
-
|
-
|
WPA
2 |
1,970
|
-2,520
|
0,0800
|
0,5000
|
0,8300
|
0,0700
|
-1,190
|
0,1900
|
-1,040
|
-0,3300
|
1,870
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,8100
|
-
|
-
|
Datum van publicatie
|
20-02-20
|
10-08-20
|
25-02-21
|
11-08-21
|
24-02-22
|
22-08-22
|
17-02-23
|
10-08-23
|
22-02-24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.197
|
-
|
20.121
|
29.566
|
21.710
|
26.784
|
27.703
|
28.957
|
Nettokaspositie
1 |
-
|
5.965
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,9975
x
|
-
|
7,025
x
|
11,4
x
|
9,378
x
|
10,47
x
|
10,36
x
|
10,55
x
|
Free Cash Flow
1 |
2.246
|
1.127
|
-19.858
|
-686
|
-
|
1.220
|
1.091
|
552
|
ROE (netto-inkomsten/eigen vermogen)
|
3,4%
|
3,17%
|
2,76%
|
2,5%
|
2,32%
|
2,28%
|
2,5%
|
2,34%
|
ROA (netto-inkomsten/totale activa)
|
2,81%
|
2,32%
|
2,05%
|
1,74%
|
1,57%
|
1,64%
|
1,67%
|
1,76%
|
Totale activa
1 |
172.383
|
-109.822
|
67.408
|
-66.342
|
-55.616
|
98.086
|
99.068
|
97.990
|
Nettoactief per aandeel
2 |
74,40
|
70,90
|
71,10
|
78,30
|
65,40
|
69,40
|
70,30
|
69,50
|
Cashflow per aandeel
2 |
3,060
|
1,960
|
2,380
|
2,330
|
-
|
2,790
|
3,050
|
3,250
|
Capex
1 |
956
|
913
|
22.334
|
3.081
|
1.669
|
1.563
|
1.677
|
1.628
|
Capex/omzet
|
23,97%
|
24,61%
|
619,01%
|
89,05%
|
51,99%
|
47,71%
|
48,87%
|
47,19%
|
Datum van publicatie
|
20-02-20
|
25-02-21
|
24-02-22
|
17-02-23
|
22-02-24
|
-
|
-
|
-
|
Gemiddelde koersdoel
16,77
HKD Spread / Gemiddelde doel +39,78% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -22,58% | 1,57 mld. | | -6,13% | 3,18 mld. | | -10,13% | 2,36 mld. | | -11,61% | 1,68 mld. | | +5,46% | 970 mln. | | +12,47% | 964 mln. | | -4,76% | 683 mln. | | -19,46% | 556 mln. | | 0,00% | 458 mln. | | -20,52% | 380 mln. |
onroerend goed ontwikkeling & transacties
|