Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
5,6
HKD
|
+3,13%
|
|
+8,95%
|
+4,67%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
17.586
|
16.133
|
63.816
|
33.573
|
25.369
|
21.714
|
-
|
-
|
Bedrijfswaarde
1 |
20.701
|
18.150
|
64.110
|
35.077
|
25.807
|
21.097
|
19.675
|
17.473
|
K/w-verhouding
|
12,9
x
|
9,91
x
|
32,2
x
|
15,1
x
|
13,3
x
|
9,68
x
|
8,39
x
|
7,35
x
|
Dividendrendement
|
2,61%
|
4,47%
|
1,61%
|
3,49%
|
3,86%
|
5,43%
|
6,24%
|
6,96%
|
Marktkapitalisatie/omzet
|
1,56
x
|
1,33
x
|
3,88
x
|
1,56
x
|
1,46
x
|
1,19
x
|
1,07
x
|
0,97
x
|
Bedrijfswaarde/omzet
|
1,84
x
|
1,49
x
|
3,9
x
|
1,63
x
|
1,49
x
|
1,16
x
|
0,97
x
|
0,78
x
|
Bedrijfswaarde/EBITDA
|
10,1
x
|
7,14
x
|
22,6
x
|
9,81
x
|
8,08
x
|
5,79
x
|
4,76
x
|
3,78
x
|
Bedrijfswaarde/FCF
|
280
x
|
9,83
x
|
97,7
x
|
59,9
x
|
10,3
x
|
12,8
x
|
7,85
x
|
5,82
x
|
FCF Yield
|
0,36%
|
10,2%
|
1,02%
|
1,67%
|
9,7%
|
7,84%
|
12,7%
|
17,2%
|
Price to Book
|
2,83
x
|
2,42
x
|
5,75
x
|
2,9
x
|
2,2
x
|
1,69
x
|
1,51
x
|
1,34
x
|
Aantal aandelen (in duizenden)
|
3.823.123
|
3.795.940
|
3.958.795
|
3.908.340
|
3.920.950
|
3.877.538
|
-
|
-
|
Referentieprijs
2 |
4,600
|
4,250
|
16,12
|
8,590
|
6,470
|
5,600
|
5,600
|
5,600
|
Datum van publicatie
|
21-05-19
|
15-05-20
|
14-05-21
|
16-05-22
|
15-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
11.258
|
12.144
|
16.434
|
21.497
|
17.351
|
18.238
|
20.210
|
22.465
|
EBITDA
1 |
2.052
|
2.543
|
2.841
|
3.574
|
3.194
|
3.645
|
4.136
|
4.626
|
Bedrijfsresultaat (EBIT)
1 |
1.795
|
2.264
|
2.451
|
2.890
|
2.510
|
2.957
|
3.370
|
3.750
|
Operationele Marge
|
15,95%
|
18,65%
|
14,91%
|
13,44%
|
14,46%
|
16,21%
|
16,68%
|
16,69%
|
Resultaat voor belastingen (EBT)
1 |
1.716
|
2.109
|
2.360
|
2.819
|
2.355
|
2.838
|
3.382
|
3.836
|
Nettowinst (verlies)
1 |
1.364
|
1.638
|
1.925
|
2.247
|
1.915
|
2.252
|
2.612
|
3.013
|
Nettomarge
|
12,11%
|
13,49%
|
11,71%
|
10,46%
|
11,04%
|
12,35%
|
12,93%
|
13,41%
|
WPA
2 |
0,3560
|
0,4287
|
0,5010
|
0,5677
|
0,4877
|
0,5785
|
0,6674
|
0,7620
|
Free Cash Flow
1 |
74,01
|
1.847
|
656,2
|
585,9
|
2.504
|
1.654
|
2.506
|
3.004
|
FCF-marge
|
0,66%
|
15,2%
|
3,99%
|
2,73%
|
14,43%
|
9,07%
|
12,4%
|
13,37%
|
Kasstroomconversie (ebitda)
|
3,61%
|
72,62%
|
23,1%
|
16,39%
|
78,38%
|
45,39%
|
60,59%
|
64,95%
|
Kasstroomconversie (nettowinst)
|
5,43%
|
112,73%
|
34,1%
|
26,07%
|
130,75%
|
73,47%
|
95,93%
|
99,71%
|
Dividend per aandeel
2 |
0,1200
|
0,1900
|
0,2600
|
0,3000
|
0,2500
|
0,3043
|
0,3492
|
0,3899
|
Datum van publicatie
|
21-05-19
|
15-05-20
|
14-05-21
|
16-05-22
|
15-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Omzet
1 |
5.593
|
6.552
|
6.637
|
9.797
|
10.214
|
11.282
|
9.289
|
8.062
|
8.938
|
9.394
|
9.508
|
9.682
|
EBITDA
|
-
|
1.406
|
-
|
-
|
1.468
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
1.274
|
-
|
1.477
|
1.151
|
1.598
|
1.420
|
1.090
|
1.509
|
1.424
|
1.466
|
1.420
|
Operationele Marge
|
-
|
19,44%
|
-
|
15,07%
|
11,26%
|
14,17%
|
15,28%
|
13,52%
|
16,89%
|
15,15%
|
15,42%
|
14,67%
|
Resultaat voor belastingen (EBT)
|
-
|
1.201
|
-
|
-
|
1.263
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
705,7
|
932,4
|
-
|
-
|
988,1
|
-
|
1.092
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
12,62%
|
14,23%
|
-
|
-
|
9,67%
|
-
|
11,76%
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
0,2778
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
15-11-19
|
15-05-20
|
30-11-21
|
14-05-21
|
12-11-21
|
16-05-22
|
15-11-22
|
15-05-23
|
15-11-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.114
|
2.017
|
294
|
1.504
|
438
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
618
|
2.040
|
4.241
|
Hefboom (schuld/ebitda)
|
1,517
x
|
0,7934
x
|
0,1034
x
|
0,4208
x
|
0,1372
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
74
|
1.847
|
656
|
586
|
2.504
|
1.655
|
2.506
|
3.005
|
ROE (netto-inkomsten/eigen vermogen)
|
22,4%
|
25,3%
|
22,1%
|
20%
|
16,5%
|
18,3%
|
18,9%
|
18,2%
|
ROA (netto-inkomsten/totale activa)
|
12,1%
|
12,4%
|
12,6%
|
11,8%
|
9,54%
|
12,8%
|
13,8%
|
14,7%
|
Totale activa
1 |
11.308
|
13.180
|
15.323
|
18.980
|
20.081
|
17.572
|
18.968
|
20.446
|
Nettoactief per aandeel
2 |
1,620
|
1,760
|
2,810
|
2,960
|
2,950
|
3,310
|
3,720
|
4,180
|
Cashflow per aandeel
2 |
0,2900
|
0,7000
|
0,5000
|
0,5900
|
1,030
|
0,7700
|
0,6600
|
1,080
|
Capex
1 |
1.055
|
836
|
1.266
|
1.738
|
1.555
|
1.144
|
1.038
|
1.010
|
Capex/omzet
|
9,37%
|
6,88%
|
7,7%
|
8,08%
|
8,96%
|
6,27%
|
5,13%
|
4,5%
|
Datum van publicatie
|
21-05-19
|
15-05-20
|
14-05-21
|
16-05-22
|
15-05-23
|
-
|
-
|
-
|
Laatste slotkoers
5,6
HKD Gemiddelde koersdoel
7,183
HKD Spread / Gemiddelde doel +28,27% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +4,67% | 2,77 mld. | | -1,38% | 1,31 mld. | | +2,26% | 1,09 mld. | | +7,48% | 830 mln. | | +18,64% | 609 mln. | | -23,90% | 423 mln. | | -15,55% | 312 mln. | | -6,93% | 307 mln. | | -18,25% | 303 mln. | | +4,13% | 304 mln. |
Home Inrichting - Andere
|