Vertraagde tijd
Hong Kong S.E.
04:18:22 03-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
7,65
HKD
|
+2,41%
|
|
+2,00%
|
-6,93%
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
19.815
|
22.963
|
30.552
|
34.447
|
25.376
|
13.501
|
13.501
|
-
|
Bedrijfswaarde
1 |
24.774
|
28.875
|
31.326
|
31.507
|
25.165
|
17.105
|
14.286
|
11.517
|
K/w-verhouding
|
8,13
x
|
6,05
x
|
10,4
x
|
4,34
x
|
7,09
x
|
18,7
x
|
9,29
x
|
8,59
x
|
Dividendrendement
|
3,18%
|
4,63%
|
2,86%
|
3,73%
|
4,7%
|
2,68%
|
3,6%
|
3,99%
|
Marktkapitalisatie/omzet
|
0,52
x
|
0,56
x
|
0,57
x
|
0,42
x
|
0,29
x
|
0,29
x
|
0,26
x
|
0,24
x
|
Bedrijfswaarde/omzet
|
0,65
x
|
0,7
x
|
0,59
x
|
0,39
x
|
0,29
x
|
0,34
x
|
0,27
x
|
0,21
x
|
Bedrijfswaarde/EBITDA
|
7,88
x
|
6,16
x
|
5,69
x
|
3,82
x
|
3,6
x
|
4,95
x
|
3,62
x
|
2,83
x
|
Bedrijfswaarde/FCF
|
-109
x
|
19
x
|
10,2
x
|
7,62
x
|
6,67
x
|
4,52
x
|
3,86
x
|
4,91
x
|
FCF Yield
|
-0,92%
|
5,27%
|
9,77%
|
13,1%
|
15%
|
22,1%
|
25,9%
|
20,4%
|
Price to Book
|
0,99
x
|
1
x
|
1,1
x
|
1,63
x
|
1,38
x
|
0,84
x
|
0,72
x
|
0,67
x
|
Aantal aandelen (in duizenden)
|
1.705.263
|
1.716.203
|
1.797.200
|
1.807.310
|
1.807.425
|
1.807.429
|
1.807.429
|
-
|
Referentieprijs
2 |
11,62
|
13,38
|
17,00
|
19,06
|
14,04
|
7,470
|
7,470
|
7,470
|
Datum van publicatie
|
28-03-19
|
31-03-20
|
25-03-21
|
30-03-22
|
28-03-23
|
26-03-24
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
38.139
|
41.139
|
53.361
|
81.771
|
86.649
|
50.706
|
52.527
|
55.733
|
EBITDA
1 |
3.144
|
4.686
|
5.507
|
8.245
|
6.999
|
3.459
|
3.946
|
4.074
|
Bedrijfsresultaat (EBIT)
1 |
2.364
|
2.765
|
3.358
|
6.229
|
4.790
|
1.279
|
2.460
|
2.677
|
Operationele Marge
|
6,2%
|
6,72%
|
6,29%
|
7,62%
|
5,53%
|
2,52%
|
4,68%
|
4,8%
|
Resultaat voor belastingen (EBT)
1 |
3.378
|
4.928
|
4.242
|
5.564
|
5.076
|
889,1
|
2.110
|
2.345
|
Nettowinst (verlies)
1 |
2.440
|
3.788
|
2.896
|
7.939
|
3.579
|
791,2
|
1.449
|
1.536
|
Nettomarge
|
6,4%
|
9,21%
|
5,43%
|
9,71%
|
4,13%
|
1,56%
|
2,76%
|
2,76%
|
WPA
2 |
1,430
|
2,210
|
1,630
|
4,390
|
1,980
|
0,4400
|
0,8038
|
0,8701
|
Free Cash Flow
1 |
-226,7
|
1.522
|
3.060
|
4.136
|
3.771
|
2.482
|
3.698
|
2.346
|
FCF-marge
|
-0,59%
|
3,7%
|
5,73%
|
5,06%
|
4,35%
|
4,72%
|
7,04%
|
4,21%
|
Kasstroomconversie (ebitda)
|
-
|
32,49%
|
55,56%
|
50,17%
|
53,88%
|
74,5%
|
93,72%
|
57,57%
|
Kasstroomconversie (nettowinst)
|
-
|
40,19%
|
105,67%
|
52,11%
|
105,36%
|
286,21%
|
255,19%
|
152,65%
|
Dividend per aandeel
2 |
0,3700
|
0,6200
|
0,4860
|
0,7110
|
0,6600
|
0,2200
|
0,2690
|
0,2979
|
Datum van publicatie
|
28-03-19
|
31-03-20
|
25-03-21
|
30-03-22
|
28-03-23
|
26-03-24
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S1
|
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
---|
Omzet
1 |
19.810
|
21.329
|
21.885
|
31.476
|
36.709
|
45.062
|
48.034
|
38.615
|
25.315
|
25.392
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
-
|
2.536
|
3.693
|
3.461
|
1.329
|
568,2
|
711,2
|
Operationele Marge
|
-
|
-
|
-
|
-
|
6,91%
|
8,2%
|
7,21%
|
3,44%
|
2,24%
|
2,8%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
998,6
|
-
|
-
|
-
|
4.558
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
4,68%
|
-
|
-
|
-
|
10,12%
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
29-08-19
|
31-03-20
|
27-08-20
|
25-03-21
|
27-08-21
|
30-03-22
|
30-08-22
|
28-03-23
|
14-09-23
|
26-03-24
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
1 |
4.958
|
5.912
|
774
|
-
|
-
|
2.248
|
784
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
2.940
|
212
|
2.288
|
-
|
1.984
|
Hefboom (schuld/ebitda)
|
1,577
x
|
1,262
x
|
0,1406
x
|
-
|
-
|
0,6498
x
|
0,1987
x
|
-
|
Free Cash Flow
1 |
-227
|
1.522
|
3.060
|
4.136
|
3.771
|
2.482
|
3.698
|
2.346
|
ROE (netto-inkomsten/eigen vermogen)
|
12,9%
|
17,6%
|
11,5%
|
15,2%
|
18,1%
|
6,74%
|
8,05%
|
8,6%
|
ROA (netto-inkomsten/totale activa)
|
6,05%
|
8,21%
|
5,46%
|
7,03%
|
7,64%
|
2,78%
|
3,49%
|
3,69%
|
Totale activa
1 |
40.340
|
46.118
|
53.052
|
112.957
|
46.842
|
28.495
|
41.522
|
41.679
|
Nettoactief per aandeel
2 |
11,80
|
13,40
|
15,50
|
11,70
|
10,20
|
9,740
|
10,40
|
11,20
|
Cashflow per aandeel
2 |
0,9800
|
1,870
|
2,430
|
3,200
|
2,980
|
1,540
|
1,150
|
-
|
Capex
1 |
1.889
|
1.681
|
1.266
|
1.637
|
1.613
|
1.208
|
1.359
|
1.207
|
Capex/omzet
|
4,95%
|
4,09%
|
2,37%
|
2%
|
1,86%
|
2,3%
|
2,59%
|
2,17%
|
Datum van publicatie
|
28-03-19
|
31-03-20
|
25-03-21
|
30-03-22
|
28-03-23
|
26-03-24
|
-
|
-
|
Laatste slotkoers
7,47
HKD Gemiddelde koersdoel
10,33
HKD Spread / Gemiddelde doel +38,33% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -6,93% | 1,7 mld. | | -15,46% | 31,36 mld. | | -17,15% | 29,58 mld. | | -1,52% | 6,34 mld. | | -4,96% | 4,93 mld. | | +0,04% | 4,5 mld. | | +4,62% | 4,07 mld. | | +4,98% | 3,6 mld. | | +60,78% | 2,45 mld. | | +0,86% | 2,32 mld. |
Geïntegreerde logistieke dienstverleners
|