Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
56,5
HKD
|
+7,01%
|
|
+27,40%
|
+6,70%
|
Fiscaal tijdperk: december |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
248.142
|
270.113
|
208.961
|
226.742
|
-
|
-
|
Bedrijfswaarde
1 |
215.529
|
256.839
|
208.961
|
198.172
|
173.791
|
143.853
|
K/w-verhouding
|
-2,88
x
|
-19,5
x
|
33,4
x
|
17,9
x
|
12,8
x
|
9,36
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
3,06
x
|
2,87
x
|
1,84
x
|
1,78
x
|
1,58
x
|
1,43
x
|
Bedrijfswaarde/omzet
|
2,66
x
|
2,73
x
|
1,84
x
|
1,55
x
|
1,21
x
|
0,91
x
|
Bedrijfswaarde/EBITDA
|
-16,6
x
|
142
x
|
12
x
|
8,38
x
|
5,37
x
|
3,47
x
|
Bedrijfswaarde/FCF
|
-16,2
x
|
-106
x
|
-
|
13,1
x
|
6,81
x
|
4,33
x
|
FCF Yield
|
-6,18%
|
-0,94%
|
-
|
7,61%
|
14,7%
|
23,1%
|
Price to Book
|
4,99
x
|
6,7
x
|
-
|
3,55
x
|
2,66
x
|
2,04
x
|
Aantal aandelen (in duizenden)
|
4.226.773
|
4.304.592
|
4.341.886
|
4.335.380
|
-
|
-
|
Referentieprijs
2 |
58,71
|
62,75
|
48,13
|
52,30
|
52,30
|
52,30
|
Datum van publicatie
|
29-03-22
|
29-03-23
|
20-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
39.120
|
58.776
|
81.082
|
94.183
|
113.470
|
127.633
|
143.842
|
158.804
|
EBITDA
1 |
-
|
-3.616
|
-12.953
|
1.815
|
17.424
|
23.635
|
32.367
|
41.411
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-10.320
|
-27.701
|
-12.558
|
6.431
|
13.920
|
20.849
|
27.943
|
Operationele Marge
|
-
|
-17,56%
|
-34,16%
|
-13,33%
|
5,67%
|
10,91%
|
14,49%
|
17,6%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-117.201
|
-79.102
|
-12.531
|
6.889
|
14.120
|
20.925
|
27.759
|
Nettowinst (verlies)
1 |
-
|
-116.635
|
-78.074
|
-13.691
|
6.396
|
12.728
|
18.240
|
24.143
|
Nettomarge
|
-
|
-198,44%
|
-96,29%
|
-14,54%
|
5,64%
|
9,97%
|
12,68%
|
15,2%
|
WPA
2 |
-21,04
|
-125,2
|
-20,37
|
-3,220
|
1,440
|
2,915
|
4,073
|
5,589
|
Free Cash Flow
1 |
-
|
-3.611
|
-13.319
|
-2.422
|
-
|
15.085
|
25.533
|
33.233
|
FCF-marge
|
-
|
-6,14%
|
-16,43%
|
-2,57%
|
-
|
11,82%
|
17,75%
|
20,93%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
63,82%
|
78,89%
|
80,25%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
118,52%
|
139,98%
|
137,65%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
26-01-21
|
23-03-21
|
29-03-22
|
29-03-23
|
20-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
20.493
|
24.430
|
21.100
|
21.695
|
23.128
|
28.292
|
25.217
|
27.744
|
27.948
|
32.561
|
29.060
|
30.789
|
31.112
|
36.492
|
EBITDA
1 |
-
|
-1.290
|
-1.552
|
407,2
|
1.023
|
1.936
|
1.996
|
4.316
|
4.980
|
6.132
|
4.799
|
5.567
|
5.881
|
7.525
|
Bedrijfsresultaat (EBIT)
1 |
-7.404
|
-5.790
|
-5.643
|
-3.059
|
-2.612
|
-1.243
|
-698
|
1.296
|
2.211
|
3.622
|
2.239
|
3.043
|
3.234
|
4.627
|
Operationele Marge
|
-36,13%
|
-23,7%
|
-26,75%
|
-14,1%
|
-11,29%
|
-4,39%
|
-2,77%
|
4,67%
|
7,91%
|
11,12%
|
7,7%
|
9,88%
|
10,39%
|
12,68%
|
Resultaat voor belastingen (EBT)
1 |
-7.417
|
-5.872
|
-5.691
|
-3.102
|
-2.575
|
-1.163
|
-601
|
1.436
|
2.320
|
3.734
|
2.176
|
2.882
|
3.002
|
4.162
|
Nettowinst (verlies)
1 |
-7.086
|
-6.202
|
-6.254
|
-3.176
|
-2.713
|
-1.547
|
-873
|
1.480
|
2.181
|
3.608
|
2.159
|
2.640
|
2.837
|
3.774
|
Nettomarge
|
-34,58%
|
-25,39%
|
-29,64%
|
-14,64%
|
-11,73%
|
-5,47%
|
-3,46%
|
5,33%
|
7,8%
|
11,08%
|
7,43%
|
8,57%
|
9,12%
|
10,34%
|
WPA
2 |
-
|
-0,9800
|
-1,480
|
-0,7500
|
-0,6400
|
-0,3600
|
-0,2000
|
0,3400
|
0,4900
|
0,8100
|
0,4308
|
0,5565
|
0,6519
|
0,9313
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
23-11-21
|
29-03-22
|
24-05-22
|
23-08-22
|
22-11-22
|
29-03-23
|
22-05-23
|
22-08-23
|
21-11-23
|
20-03-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
170.689
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
32.612
|
13.274
|
-
|
28.570
|
52.951
|
82.889
|
Hefboom (schuld/ebitda)
|
-
|
-47,2
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-3.611
|
-13.319
|
-2.422
|
-
|
15.085
|
25.533
|
33.233
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-
|
-
|
-32,2%
|
-
|
24,6%
|
27%
|
24,7%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-276%
|
-108%
|
-15,1%
|
-
|
11,2%
|
13,5%
|
14,4%
|
Totale activa
1 |
-
|
42.281
|
72.332
|
90.912
|
-
|
113.952
|
134.819
|
167.142
|
Nettoactief per aandeel
2 |
-
|
-172,0
|
11,80
|
9,360
|
-
|
14,70
|
19,70
|
25,70
|
Cashflow per aandeel
2 |
-
|
2,460
|
-1,440
|
0,5200
|
-
|
5,070
|
6,540
|
7,740
|
Capex
1 |
-
|
5.900
|
7.800
|
4.620
|
-
|
6.745
|
7.766
|
8.324
|
Capex/omzet
|
-
|
10,04%
|
9,62%
|
4,9%
|
-
|
5,29%
|
5,4%
|
5,24%
|
Datum van publicatie
|
26-01-21
|
23-03-21
|
29-03-22
|
29-03-23
|
20-03-24
|
-
|
-
|
-
|
Laatste slotkoers
52,3
CNY Gemiddelde koersdoel
71,31
CNY Spread / Gemiddelde doel +36,34% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +6,70% | 31,29 mld. | | +42,95% | 20,08 mld. | | -12,63% | 8,55 mld. | | -19,63% | 2,14 mld. | | -28,83% | 1,32 mld. | | +6,88% | 795 mln. | | -18,60% | 504 mln. | | -24,62% | 356 mln. | | -1,51% | 346 mln. | | +1,20% | 208 mln. |
Social Media & Netwerken
|