Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
25,15
HKD
|
+0,60%
|
|
+7,25%
|
-17,00%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
283.574
|
267.943
|
259.196
|
256.455
|
188.381
|
156.363
|
-
|
-
|
Bedrijfswaarde
1 |
301.988
|
297.535
|
282.124
|
288.307
|
188.381
|
205.553
|
217.083
|
229.114
|
K/w-verhouding
|
23,7
x
|
-55,6
x
|
27,2
x
|
26
x
|
24,2
x
|
11,2
x
|
9,11
x
|
9,73
x
|
Dividendrendement
|
2,67%
|
2,84%
|
3,03%
|
3,17%
|
4,32%
|
5,3%
|
5,36%
|
5,41%
|
Marktkapitalisatie/omzet
|
5,2
x
|
6,3
x
|
5,49
x
|
5,36
x
|
3,31
x
|
2,61
x
|
2,48
x
|
2,39
x
|
Bedrijfswaarde/omzet
|
5,54
x
|
6,99
x
|
5,98
x
|
6,03
x
|
3,31
x
|
3,42
x
|
3,44
x
|
3,5
x
|
Bedrijfswaarde/EBITDA
|
16,4
x
|
26
x
|
34,6
x
|
36,4
x
|
12,3
x
|
9,58
x
|
9,39
x
|
9,85
x
|
Bedrijfswaarde/FCF
|
39,2
x
|
-41,8
x
|
-537
x
|
-23
x
|
-
|
18,1
x
|
218
x
|
20
x
|
FCF Yield
|
2,55%
|
-2,39%
|
-0,19%
|
-4,35%
|
-
|
5,53%
|
0,46%
|
4,99%
|
Price to Book
|
1,52
x
|
1,51
x
|
1,44
x
|
1,43
x
|
1,05
x
|
0,83
x
|
0,8
x
|
0,78
x
|
Aantal aandelen (in duizenden)
|
6.157.949
|
6.180.928
|
6.193.463
|
6.202.061
|
6.217.197
|
6.217.197
|
-
|
-
|
Referentieprijs
2 |
46,05
|
43,35
|
41,85
|
41,35
|
30,30
|
25,15
|
25,15
|
25,15
|
Datum van publicatie
|
05-03-20
|
11-03-21
|
10-03-22
|
09-03-23
|
07-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
54.504
|
42.541
|
47.202
|
47.812
|
56.982
|
60.023
|
63.058
|
65.467
|
EBITDA
1 |
18.450
|
11.434
|
8.148
|
7.911
|
15.310
|
21.466
|
23.125
|
23.262
|
Bedrijfsresultaat (EBIT)
1 |
13.213
|
6.069
|
13.555
|
12.446
|
10.675
|
18.944
|
21.542
|
19.218
|
Operationele Marge
|
24,24%
|
14,27%
|
28,72%
|
26,03%
|
18,73%
|
31,56%
|
34,16%
|
29,36%
|
Resultaat voor belastingen (EBT)
1 |
14.014
|
-3.520
|
11.940
|
11.749
|
9.663
|
27.912
|
24.903
|
-
|
Nettowinst (verlies)
1 |
11.932
|
-4.809
|
9.552
|
9.827
|
7.784
|
16.115
|
18.184
|
15.725
|
Nettomarge
|
21,89%
|
-11,3%
|
20,24%
|
20,55%
|
13,66%
|
26,85%
|
28,84%
|
24,02%
|
WPA
2 |
1,940
|
-0,7800
|
1,540
|
1,590
|
1,250
|
2,248
|
2,761
|
2,584
|
Free Cash Flow
1 |
7.712
|
-7.113
|
-525
|
-12.527
|
-
|
11.376
|
995,2
|
11.435
|
FCF-marge
|
14,15%
|
-16,72%
|
-1,11%
|
-26,2%
|
-
|
18,95%
|
1,58%
|
17,47%
|
Kasstroomconversie (ebitda)
|
41,8%
|
-
|
-
|
-
|
-
|
53%
|
4,3%
|
49,16%
|
Kasstroomconversie (nettowinst)
|
64,63%
|
-
|
-
|
-
|
-
|
70,59%
|
5,47%
|
72,72%
|
Dividend per aandeel
2 |
1,230
|
1,230
|
1,270
|
1,310
|
1,310
|
1,332
|
1,349
|
1,360
|
Datum van publicatie
|
05-03-20
|
11-03-21
|
10-03-22
|
09-03-23
|
07-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Omzet
1 |
-
|
20.949
|
22.317
|
24.885
|
23.033
|
24.779
|
27.574
|
29.408
|
27.912
|
30.238
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
4.818
|
8.737
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
21,59%
|
35,11%
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
8.423
|
-
|
-
|
-
|
4.683
|
-
|
-
|
Nettowinst (verlies)
|
-334
|
-
|
-
|
6.879
|
-
|
-
|
-
|
3.606
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
27,64%
|
-
|
-
|
-
|
12,26%
|
-
|
-
|
WPA
2 |
-
|
-0,7300
|
0,4300
|
1,110
|
0,7600
|
0,8300
|
0,6700
|
0,5800
|
1,050
|
1,140
|
Dividend per aandeel
|
-
|
0,9800
|
-
|
-
|
-
|
-
|
-
|
0,8900
|
-
|
-
|
Datum van publicatie
|
06-08-20
|
11-03-21
|
12-08-21
|
10-03-22
|
11-08-22
|
09-03-23
|
10-08-23
|
07-03-24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
18.414
|
29.592
|
22.928
|
31.852
|
-
|
49.190
|
60.720
|
72.752
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,998
x
|
2,588
x
|
2,814
x
|
4,026
x
|
-
|
2,292
x
|
2,626
x
|
3,128
x
|
Free Cash Flow
1 |
7.712
|
-7.113
|
-525
|
-12.527
|
-
|
11.376
|
995
|
11.435
|
ROE (netto-inkomsten/eigen vermogen)
|
5,75%
|
2,41%
|
6,26%
|
5,47%
|
4,35%
|
8,6%
|
9,26%
|
6,95%
|
ROA (netto-inkomsten/totale activa)
|
3,75%
|
1,51%
|
3,28%
|
3,17%
|
2,31%
|
4,97%
|
5,37%
|
4,1%
|
Totale activa
1 |
318.586
|
-318.224
|
291.328
|
309.580
|
336.751
|
323.953
|
338.914
|
383.528
|
Nettoactief per aandeel
2 |
30,30
|
28,70
|
29,00
|
28,90
|
28,70
|
30,20
|
31,50
|
32,40
|
Cashflow per aandeel
2 |
2,770
|
41,30
|
1,210
|
1,090
|
1,800
|
5,390
|
2,770
|
3,000
|
Capex
1 |
9.331
|
9.661
|
7.997
|
10.808
|
-
|
20.968
|
22.941
|
28.443
|
Capex/omzet
|
17,12%
|
22,71%
|
16,94%
|
22,61%
|
-
|
34,93%
|
36,38%
|
43,45%
|
Datum van publicatie
|
05-03-20
|
11-03-21
|
10-03-22
|
09-03-23
|
07-03-24
|
-
|
-
|
-
|
Laatste slotkoers
25,15
HKD Gemiddelde koersdoel
30,31
HKD Spread / Gemiddelde doel +20,52% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -17,00% | 19,97 mld. | | +5,71% | 2,35 mld. | | -13,79% | 2,22 mld. | | -5,60% | 1,29 mld. | | -0,96% | 614 mln. | | -4,67% | 567 mln. | | -5,28% | 291 mln. | | +10,87% | 220 mln. | | -0,44% | 209 mln. | | -1,20% | 151 mln. |
Woon-werkverkeer
|