Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
4
HKD
|
+8,99%
|
|
+12,36%
|
-25,51%
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
16.727
|
26.283
|
17.939
|
12.190
|
14.413
|
5.315
|
5.315
|
-
|
Bedrijfswaarde
1 |
16.727
|
62.087
|
58.170
|
42.451
|
41.162
|
7.006
|
28.412
|
29.767
|
K/w-verhouding
|
4,56
x
|
5,92
x
|
4,14
x
|
3,25
x
|
7,94
x
|
7,4
x
|
5,52
x
|
5,65
x
|
Dividendrendement
|
7,66%
|
6,86%
|
4,61%
|
13,2%
|
6,58%
|
14,8%
|
8,88%
|
9,11%
|
Marktkapitalisatie/omzet
|
0,56
x
|
0,64
x
|
0,34
x
|
0,17
x
|
0,2
x
|
0,1
x
|
0,09
x
|
0,11
x
|
Bedrijfswaarde/omzet
|
0,56
x
|
1,51
x
|
1,11
x
|
0,58
x
|
0,56
x
|
0,1
x
|
0,49
x
|
0,59
x
|
Bedrijfswaarde/EBITDA
|
2,48
x
|
8,21
x
|
8,9
x
|
5,09
x
|
5,64
x
|
1,43
x
|
7,13
x
|
8,38
x
|
Bedrijfswaarde/FCF
|
-1
x
|
175
x
|
-28
x
|
13,9
x
|
13,8
x
|
7,91
x
|
-39,9
x
|
7,68
x
|
FCF Yield
|
-100%
|
0,57%
|
-3,58%
|
7,18%
|
7,23%
|
12,6%
|
-2,51%
|
13%
|
Price to Book
|
1,04
x
|
1,34
x
|
0,81
x
|
0,52
x
|
0,58
x
|
0,19
x
|
0,2
x
|
0,19
x
|
Aantal aandelen (in duizenden)
|
1.190.567
|
1.230.567
|
1.230.567
|
1.234.362
|
1.355.412
|
1.435.411
|
1.435.411
|
-
|
Referentieprijs
2 |
14,05
|
21,36
|
14,58
|
9,876
|
10,63
|
3,703
|
3,703
|
3,703
|
Datum van publicatie
|
28-03-19
|
30-03-20
|
24-03-21
|
25-03-22
|
24-03-23
|
27-03-24
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
30.120
|
41.139
|
52.484
|
73.703
|
73.631
|
73.564
|
57.870
|
50.365
|
EBITDA
1 |
6.755
|
7.561
|
6.537
|
8.338
|
7.293
|
4.889
|
3.988
|
3.552
|
Bedrijfsresultaat (EBIT)
1 |
6.695
|
7.353
|
6.329
|
8.158
|
7.140
|
4.757
|
3.595
|
3.248
|
Operationele Marge
|
22,23%
|
17,87%
|
12,06%
|
11,07%
|
9,7%
|
6,47%
|
6,21%
|
6,45%
|
Resultaat voor belastingen (EBT)
1 |
6.657
|
8.381
|
-
|
8.720
|
6.888
|
4.487
|
4.263
|
3.757
|
Nettowinst (verlies)
1 |
3.210
|
4.305
|
4.326
|
3.744
|
1.726
|
913,6
|
939,6
|
874,8
|
Nettomarge
|
10,66%
|
10,47%
|
8,24%
|
5,08%
|
2,34%
|
1,24%
|
1,62%
|
1,74%
|
WPA
2 |
3,080
|
3,610
|
3,520
|
3,040
|
1,340
|
0,6600
|
0,6712
|
0,6558
|
Free Cash Flow
1 |
-16.757
|
353,8
|
-2.081
|
3.048
|
2.975
|
3.299
|
-712
|
3.876
|
FCF-marge
|
-55,63%
|
0,86%
|
-3,96%
|
4,14%
|
4,04%
|
4,58%
|
-1,23%
|
7,7%
|
Kasstroomconversie (ebitda)
|
-
|
4,68%
|
-
|
36,56%
|
40,8%
|
51,69%
|
-
|
109,13%
|
Kasstroomconversie (nettowinst)
|
-
|
8,22%
|
-
|
81,42%
|
172,35%
|
193,94%
|
-
|
443,05%
|
Dividend per aandeel
2 |
1,077
|
1,465
|
0,6719
|
1,301
|
0,6999
|
0,5465
|
0,3287
|
0,3372
|
Datum van publicatie
|
28-03-19
|
30-03-20
|
24-03-21
|
25-03-22
|
24-03-23
|
27-03-24
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S1
|
2020 S1
|
2021 S1
|
2022 S1
|
2022 S2
|
---|
Omzet
|
14.195
|
-
|
-
|
31.663
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
1.769
|
-
|
-
|
-
|
-
|
Nettomarge
|
12,46%
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
1 |
-
|
-
|
-
|
-
|
0,6999
|
Datum van publicatie
|
19-08-19
|
20-08-20
|
25-08-21
|
26-08-22
|
24-03-23
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
1 |
-
|
35.804
|
40.232
|
30.261
|
26.749
|
20.779
|
23.098
|
24.452
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
4,735
x
|
6,155
x
|
3,629
x
|
3,668
x
|
3,256
x
|
5,792
x
|
6,885
x
|
Free Cash Flow
1 |
-16.757
|
354
|
-2.081
|
3.048
|
2.975
|
3.299
|
-712
|
3.876
|
ROE (netto-inkomsten/eigen vermogen)
|
24,4%
|
24%
|
20,7%
|
16,4%
|
7,14%
|
6,93%
|
3,63%
|
3,35%
|
ROA (netto-inkomsten/totale activa)
|
2,21%
|
2,02%
|
1,62%
|
1,31%
|
0,64%
|
0,99%
|
0,6%
|
0,66%
|
Totale activa
1 |
145.150
|
213.517
|
266.734
|
286.139
|
270.230
|
171.459
|
157.124
|
132.551
|
Nettoactief per aandeel
2 |
13,60
|
16,00
|
17,90
|
19,00
|
18,30
|
19,50
|
18,50
|
19,10
|
Cashflow per aandeel
2 |
-14,00
|
0,5000
|
-1,650
|
2,600
|
2,360
|
2,400
|
-0,3600
|
2,850
|
Capex
1 |
222
|
290
|
47,6
|
110
|
69
|
315
|
361
|
370
|
Capex/omzet
|
0,74%
|
0,71%
|
0,09%
|
0,15%
|
0,09%
|
0,44%
|
0,62%
|
0,73%
|
Datum van publicatie
|
28-03-19
|
30-03-20
|
24-03-21
|
25-03-22
|
24-03-23
|
27-03-24
|
-
|
-
|
Laatste slotkoers
3,703
CNY Gemiddelde koersdoel
4,792
CNY Spread / Gemiddelde doel +29,42% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -25,51% | 733 mln. | | +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
|