Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
7,83
HKD
|
-0,63%
|
|
-0,89%
|
+11,54%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
54.464
|
44.044
|
40.853
|
39.011
|
46.960
|
52.700
|
-
|
-
|
Bedrijfswaarde
1 |
68.427
|
59.766
|
60.918
|
68.354
|
77.566
|
79.845
|
83.129
|
79.738
|
K/w-verhouding
|
11,4
x
|
14,9
x
|
7,77
x
|
8,52
x
|
7,28
x
|
7,66
x
|
7,1
x
|
6,71
x
|
Dividendrendement
|
4,82%
|
6,3%
|
7,07%
|
7,3%
|
7,37%
|
6,53%
|
6,69%
|
6,57%
|
Marktkapitalisatie/omzet
|
5,4
x
|
5,48
x
|
2,96
x
|
2,94
x
|
3,09
x
|
3,21
x
|
3,1
x
|
3,08
x
|
Bedrijfswaarde/omzet
|
6,79
x
|
7,44
x
|
4,42
x
|
5,16
x
|
5,11
x
|
4,86
x
|
4,88
x
|
4,66
x
|
Bedrijfswaarde/EBITDA
|
9,63
x
|
12,3
x
|
8,24
x
|
10,2
x
|
9,45
x
|
10,1
x
|
9,55
x
|
8,23
x
|
Bedrijfswaarde/FCF
|
74,3
x
|
-54
x
|
28,2
x
|
-
|
21,5
x
|
11,4
x
|
16,1
x
|
13,1
x
|
FCF Yield
|
1,35%
|
-1,85%
|
3,54%
|
-
|
4,64%
|
8,77%
|
6,19%
|
7,63%
|
Price to Book
|
1,68
x
|
1,3
x
|
1,08
x
|
0,99
x
|
0,95
x
|
1
x
|
0,93
x
|
0,87
x
|
Aantal aandelen (in duizenden)
|
5.037.748
|
5.037.748
|
5.037.748
|
5.037.748
|
5.037.748
|
5.037.748
|
-
|
-
|
Referentieprijs
2 |
9,544
|
7,297
|
6,510
|
6,297
|
6,381
|
7,248
|
7,248
|
7,248
|
Datum van publicatie
|
31-03-20
|
28-03-21
|
23-02-22
|
26-03-23
|
28-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
10.078
|
8.032
|
13.793
|
13.256
|
15.192
|
16.436
|
17.019
|
17.096
|
EBITDA
1 |
7.108
|
4.872
|
7.396
|
6.669
|
8.212
|
7.890
|
8.703
|
9.684
|
Bedrijfsresultaat (EBIT)
1 |
5.542
|
3.239
|
5.435
|
4.620
|
5.698
|
6.427
|
6.887
|
7.073
|
Operationele Marge
|
54,99%
|
40,32%
|
39,41%
|
34,86%
|
37,51%
|
39,1%
|
40,46%
|
41,37%
|
Resultaat voor belastingen (EBT)
1 |
5.522
|
3.234
|
5.420
|
4.581
|
5.672
|
6.266
|
6.770
|
7.147
|
Nettowinst (verlies)
1 |
4.200
|
2.464
|
4.179
|
3.724
|
4.413
|
4.855
|
5.225
|
5.470
|
Nettomarge
|
41,67%
|
30,68%
|
30,3%
|
28,09%
|
29,05%
|
29,54%
|
30,7%
|
32%
|
WPA
2 |
0,8336
|
0,4891
|
0,8374
|
0,7392
|
0,8760
|
0,9465
|
1,020
|
1,081
|
Free Cash Flow
1 |
920,9
|
-1.108
|
2.159
|
-
|
3.602
|
7.001
|
5.148
|
6.081
|
FCF-marge
|
9,14%
|
-13,79%
|
15,65%
|
-
|
23,71%
|
42,6%
|
30,25%
|
35,57%
|
Kasstroomconversie (ebitda)
|
12,96%
|
-
|
29,19%
|
-
|
43,86%
|
88,74%
|
59,15%
|
62,79%
|
Kasstroomconversie (nettowinst)
|
21,93%
|
-
|
51,66%
|
-
|
81,62%
|
144,2%
|
98,52%
|
111,17%
|
Dividend per aandeel
2 |
0,4600
|
0,4600
|
0,4600
|
0,4600
|
0,4700
|
0,4733
|
0,4850
|
0,4765
|
Datum van publicatie
|
31-03-20
|
28-03-21
|
23-02-22
|
26-03-23
|
28-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
-
|
6.133
|
2.578
|
1.975
|
-
|
4.931
|
3.771
|
3.630
|
3.507
|
4.473
|
3.583
|
3.101
|
3.359
|
3.359
|
3.336
|
3.336
|
EBITDA
|
-
|
1.770
|
-
|
-
|
-
|
2.189
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2.293
|
2.293
|
Bedrijfsresultaat (EBIT)
1 |
-
|
591,6
|
1.035
|
1.134
|
-
|
1.745
|
706,4
|
1.603
|
1.616
|
2.003
|
476,1
|
1.479
|
1.602
|
1.602
|
1.659
|
1.659
|
Operationele Marge
|
-
|
9,65%
|
40,14%
|
57,41%
|
-
|
35,39%
|
18,73%
|
44,16%
|
46,08%
|
44,78%
|
13,29%
|
47,68%
|
47,68%
|
47,68%
|
49,73%
|
49,73%
|
Resultaat voor belastingen (EBT)
|
-
|
575,9
|
-
|
-
|
-
|
1.738
|
678,9
|
-
|
1.617
|
2.003
|
453,4
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
1.918
|
390,5
|
-
|
953
|
1.748
|
1.361
|
615,1
|
1.227
|
-
|
-
|
376,5
|
1.144
|
1.239
|
1.239
|
-
|
-
|
Nettomarge
|
-
|
6,37%
|
-
|
48,25%
|
-
|
27,59%
|
16,31%
|
33,81%
|
-
|
-
|
10,51%
|
36,88%
|
36,88%
|
36,88%
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
31-03-20
|
23-02-22
|
29-04-22
|
26-08-22
|
26-08-22
|
26-10-22
|
26-03-23
|
28-04-23
|
27-08-23
|
27-10-23
|
28-03-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
13.963
|
15.722
|
20.065
|
29.342
|
30.606
|
27.145
|
30.429
|
27.038
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,965
x
|
3,227
x
|
2,713
x
|
4,4
x
|
3,727
x
|
3,441
x
|
3,496
x
|
2,792
x
|
Free Cash Flow
1 |
921
|
-1.108
|
2.159
|
-
|
3.602
|
7.001
|
5.148
|
6.081
|
ROE (netto-inkomsten/eigen vermogen)
|
15,9%
|
8,82%
|
14,3%
|
11,2%
|
13,4%
|
13,3%
|
13,2%
|
12,7%
|
ROA (netto-inkomsten/totale activa)
|
8,07%
|
4,22%
|
6,49%
|
4,48%
|
5,31%
|
6,02%
|
6,06%
|
6,04%
|
Totale activa
1 |
52.060
|
58.366
|
64.379
|
83.049
|
83.050
|
80.589
|
86.247
|
90.558
|
Nettoactief per aandeel
2 |
5,670
|
5,600
|
6,000
|
6,340
|
6,750
|
7,220
|
7,800
|
8,360
|
Cashflow per aandeel
2 |
1,140
|
0,6200
|
1,100
|
1,100
|
1,470
|
1,330
|
1,350
|
1,810
|
Capex
1 |
4.842
|
4.245
|
3.309
|
3.987
|
3.790
|
3.876
|
3.197
|
2.903
|
Capex/omzet
|
48,05%
|
52,85%
|
23,99%
|
30,08%
|
24,95%
|
23,58%
|
18,78%
|
16,98%
|
Datum van publicatie
|
31-03-20
|
28-03-21
|
23-02-22
|
26-03-23
|
28-03-24
|
-
|
-
|
-
|
Laatste slotkoers
7,248
CNY Gemiddelde koersdoel
8,586
CNY Spread / Gemiddelde doel +18,46% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +11,54% | 7,27 mld. | | -9,26% | 25,09 mld. | | +0,22% | 20,21 mld. | | +17,30% | 10,79 mld. | | +9,97% | 6,98 mld. | | +5,41% | 6,49 mld. | | +33,00% | 6,17 mld. | | -10,73% | 4,88 mld. | | -11,92% | 4,91 mld. | | -3,19% | 4,28 mld. |
Snelwegbeheerders
|