Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
14,48
HKD
|
+0,98%
|
|
+4,78%
|
+1,40%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
36.048
|
28.606
|
29.526
|
24.672
|
20.725
|
21.015
|
-
|
-
|
Bedrijfswaarde
1 |
66.719
|
59.822
|
49.570
|
65.841
|
62.316
|
68.640
|
63.799
|
54.690
|
K/w-verhouding
|
5,22
x
|
5,29
x
|
2,86
x
|
8,95
x
|
6,4
x
|
6,07
x
|
5,38
x
|
4,54
x
|
Dividendrendement
|
5,45%
|
6,87%
|
6,65%
|
7,94%
|
9,45%
|
9,25%
|
9,25%
|
9,34%
|
Marktkapitalisatie/omzet
|
2
x
|
1,97
x
|
1,93
x
|
1,69
x
|
1,58
x
|
1,34
x
|
1,26
x
|
1,22
x
|
Bedrijfswaarde/omzet
|
3,7
x
|
4,12
x
|
3,23
x
|
4,51
x
|
4,76
x
|
4,36
x
|
3,83
x
|
3,18
x
|
Bedrijfswaarde/EBITDA
|
7,8
x
|
7,43
x
|
4,83
x
|
9,88
x
|
11,3
x
|
11,9
x
|
10,7
x
|
9,21
x
|
Bedrijfswaarde/FCF
|
-10,9
x
|
-111
x
|
10,8
x
|
-
|
-
|
-6,85
x
|
5,7
x
|
5,24
x
|
FCF Yield
|
-9,17%
|
-0,9%
|
9,25%
|
-
|
-
|
-14,6%
|
17,5%
|
19,1%
|
Price to Book
|
0,35
x
|
0,26
x
|
0,25
x
|
0,23
x
|
0,19
x
|
0,19
x
|
0,19
x
|
0,19
x
|
Aantal aandelen (in duizenden)
|
1.456.501
|
1.456.501
|
1.454.472
|
1.451.306
|
1.451.306
|
1.451.306
|
-
|
-
|
Referentieprijs
2 |
24,75
|
19,64
|
20,30
|
17,00
|
14,28
|
14,48
|
14,48
|
14,48
|
Datum van publicatie
|
17-03-20
|
18-03-21
|
17-03-22
|
29-03-23
|
20-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
18.025
|
14.526
|
15.327
|
14.590
|
13.090
|
15.734
|
16.657
|
17.173
|
EBITDA
1 |
8.556
|
8.052
|
10.253
|
6.663
|
5.512
|
5.777
|
5.977
|
5.937
|
Bedrijfsresultaat (EBIT)
1 |
8.079
|
7.574
|
9.732
|
6.180
|
5.068
|
5.203
|
5.471
|
5.596
|
Operationele Marge
|
44,82%
|
52,14%
|
63,5%
|
42,36%
|
38,72%
|
33,07%
|
32,85%
|
32,59%
|
Resultaat voor belastingen (EBT)
1 |
10.036
|
9.169
|
14.226
|
5.168
|
6.859
|
6.136
|
6.528
|
6.883
|
Nettowinst (verlies)
1 |
6.897
|
5.403
|
10.358
|
2.755
|
3.243
|
3.383
|
3.735
|
4.555
|
Nettomarge
|
38,27%
|
37,2%
|
67,58%
|
18,88%
|
24,78%
|
21,5%
|
22,42%
|
26,52%
|
WPA
2 |
4,740
|
3,710
|
7,110
|
1,900
|
2,230
|
2,387
|
2,693
|
3,187
|
Free Cash Flow
1 |
-6.120
|
-538,7
|
4.585
|
-
|
-
|
-10.020
|
11.186
|
10.430
|
FCF-marge
|
-33,95%
|
-3,71%
|
29,92%
|
-
|
-
|
-63,68%
|
67,16%
|
60,73%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
44,72%
|
-
|
-
|
-
|
187,14%
|
175,68%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
44,27%
|
-
|
-
|
-
|
299,49%
|
229%
|
Dividend per aandeel
2 |
1,350
|
1,350
|
1,350
|
1,350
|
1,350
|
1,339
|
1,340
|
1,353
|
Datum van publicatie
|
17-03-20
|
18-03-21
|
17-03-22
|
29-03-23
|
20-03-24
|
-
|
-
|
-
|
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 |
6.801
|
3.918
|
10.609
|
6.374
|
8.953
|
4.641
|
9.949
|
5.472
|
7.617
|
4.407
|
10.619
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
4.432
|
6.510
|
2.725
|
3.336
|
-
|
2.838
|
2.306
|
2.337
|
Operationele Marge
|
-
|
-
|
-
|
69,54%
|
72,72%
|
58,72%
|
33,53%
|
-
|
37,26%
|
52,33%
|
22,01%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
2,270
|
0,7400
|
2,970
|
2,590
|
4,520
|
1,890
|
0,0100
|
1,200
|
1,030
|
1,270
|
0,9800
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
17-03-20
|
20-08-20
|
18-03-21
|
19-08-21
|
17-03-22
|
18-08-22
|
29-03-23
|
11-09-23
|
20-03-24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
30.670
|
31.216
|
20.044
|
41.169
|
41.591
|
47.625
|
42.784
|
33.675
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,585
x
|
3,877
x
|
1,955
x
|
6,179
x
|
7,545
x
|
8,244
x
|
7,158
x
|
5,672
x
|
Free Cash Flow
1 |
-6.120
|
-539
|
4.585
|
-
|
-
|
-10.020
|
11.186
|
10.430
|
ROE (netto-inkomsten/eigen vermogen)
|
6,92%
|
5,11%
|
7,97%
|
4,01%
|
3%
|
3,27%
|
3,63%
|
4,16%
|
ROA (netto-inkomsten/totale activa)
|
3,96%
|
2,89%
|
5,23%
|
2,25%
|
2,03%
|
1,84%
|
1,83%
|
2,1%
|
Totale activa
1 |
174.033
|
186.826
|
197.912
|
122.380
|
159.646
|
183.542
|
204.098
|
217.404
|
Nettoactief per aandeel
2 |
69,80
|
75,40
|
80,30
|
75,00
|
73,90
|
74,90
|
76,20
|
77,90
|
Cashflow per aandeel
2 |
2,620
|
4,090
|
3,760
|
-
|
-
|
1,440
|
7,220
|
9,770
|
Capex
1 |
9.939
|
6.493
|
103
|
25.068
|
-
|
10.282
|
7.112
|
7.155
|
Capex/omzet
|
55,14%
|
44,7%
|
0,67%
|
171,81%
|
-
|
65,35%
|
42,69%
|
41,66%
|
Datum van publicatie
|
17-03-20
|
18-03-21
|
17-03-22
|
29-03-23
|
20-03-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
14,48
HKD Gemiddelde koersdoel
15,88
HKD Spread / Gemiddelde doel +9,65% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +1,40% | 2,68 mld. | | +36,16% | 27,94 mld. | | -13,74% | 26,97 mld. | | +25,00% | 26,95 mld. | | -0,71% | 25,32 mld. | | +44,49% | 22,58 mld. | | +2,78% | 19,59 mld. | | +1,45% | 19,52 mld. | | +28,54% | 16,23 mld. | | -14,80% | 14,98 mld. |
andere onroerend goed ontwikkeling & transacties
|