Beurs gesloten -
Hong Kong S.E.
09:59:57 27-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
37,05
HKD
|
-7,49%
|
|
-9,85%
|
-17,94%
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
519.663
|
471.475
|
438.031
|
461.523
|
419.108
|
-
|
-
|
Bedrijfswaarde
1 |
512.958
|
459.191
|
425.244
|
440.519
|
393.715
|
388.635
|
383.314
|
K/w-verhouding
|
96,3
x
|
65,5
x
|
51,2
x
|
38,4
x
|
31,3
x
|
27,2
x
|
24
x
|
Dividendrendement
|
0,37%
|
1,07%
|
1,75%
|
1,83%
|
2,26%
|
2,58%
|
2,94%
|
Marktkapitalisatie/omzet
|
22,7
x
|
15,9
x
|
13,2
x
|
10,8
x
|
8,46
x
|
7,4
x
|
6,57
x
|
Bedrijfswaarde/omzet
|
22,4
x
|
15,5
x
|
12,8
x
|
10,3
x
|
7,95
x
|
6,86
x
|
6,01
x
|
Bedrijfswaarde/EBITDA
|
59,7
x
|
21,3
x
|
31,5
x
|
24
x
|
19,8
x
|
17,1
x
|
15
x
|
Bedrijfswaarde/FCF
|
82,8
x
|
51,4
x
|
54,2
x
|
35
x
|
30,9
x
|
24,4
x
|
21,3
x
|
FCF Yield
|
1,21%
|
1,95%
|
1,85%
|
2,86%
|
3,24%
|
4,09%
|
4,69%
|
Price to Book
|
32,6
x
|
22,7
x
|
18,2
x
|
16,2
x
|
12,3
x
|
10,5
x
|
9,09
x
|
Aantal aandelen (in duizenden)
|
11.246.466
|
11.246.466
|
11.246.466
|
11.246.466
|
11.246.466
|
-
|
-
|
Referentieprijs
2 |
46,21
|
41,92
|
38,95
|
41,04
|
37,27
|
37,27
|
37,27
|
Datum van publicatie
|
25-03-21
|
28-03-22
|
28-03-23
|
26-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
24.021
|
22.877
|
29.696
|
33.239
|
42.667
|
49.518
|
56.633
|
63.811
|
EBITDA
1 |
-
|
8.599
|
21.531
|
13.494
|
18.322
|
19.908
|
22.702
|
25.505
|
Bedrijfsresultaat (EBIT)
1 |
-
|
7.065
|
9.407
|
11.126
|
15.788
|
16.878
|
19.302
|
21.797
|
Operationele Marge
|
-
|
30,88%
|
31,68%
|
33,47%
|
37%
|
34,08%
|
34,08%
|
34,16%
|
Resultaat voor belastingen (EBT)
1 |
-
|
6.986
|
9.354
|
11.050
|
15.688
|
17.574
|
20.190
|
22.796
|
Nettowinst (verlies)
1 |
-
|
5.277
|
7.162
|
8.495
|
12.079
|
13.465
|
15.493
|
17.614
|
Nettomarge
|
-
|
23,07%
|
24,12%
|
25,56%
|
28,31%
|
27,19%
|
27,36%
|
27,6%
|
WPA
2 |
0,4600
|
0,4800
|
0,6400
|
0,7600
|
1,070
|
1,191
|
1,368
|
1,553
|
Free Cash Flow
1 |
-
|
6.193
|
8.938
|
7.848
|
12.591
|
12.756
|
15.902
|
17.996
|
FCF-marge
|
-
|
27,07%
|
30,1%
|
23,61%
|
29,51%
|
25,76%
|
28,08%
|
28,2%
|
Kasstroomconversie (ebitda)
|
-
|
72,02%
|
41,51%
|
58,16%
|
68,72%
|
64,07%
|
70,05%
|
70,56%
|
Kasstroomconversie (nettowinst)
|
-
|
117,35%
|
124,8%
|
92,38%
|
104,23%
|
94,73%
|
102,64%
|
102,17%
|
Dividend per aandeel
2 |
-
|
0,1700
|
0,4500
|
0,6800
|
0,7500
|
0,8414
|
0,9627
|
1,097
|
Datum van publicatie
|
25-08-20
|
25-03-21
|
28-03-22
|
28-03-23
|
26-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Omzet
1 |
11.545
|
11.333
|
15.175
|
14.522
|
16.599
|
16.640
|
20.462
|
22.205
|
24.283
|
25.353
|
25.931
|
28.744
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
6.338
|
-
|
9.528
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
3.241
|
5.351
|
4.057
|
6.092
|
5.035
|
7.554
|
8.234
|
8.313
|
8.487
|
-
|
-
|
Operationele Marge
|
-
|
28,6%
|
35,26%
|
27,93%
|
36,7%
|
30,26%
|
36,92%
|
37,08%
|
34,23%
|
33,48%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
3.191
|
5.327
|
4.028
|
6.069
|
4.981
|
7.524
|
8.164
|
8.687
|
8.752
|
-
|
-
|
Nettowinst (verlies)
|
-
|
2.413
|
4.013
|
3.149
|
4.608
|
3.887
|
5.775
|
6.304
|
-
|
6.782
|
-
|
-
|
Nettomarge
|
-
|
21,29%
|
26,44%
|
21,68%
|
27,76%
|
23,36%
|
28,22%
|
28,39%
|
-
|
26,75%
|
-
|
-
|
WPA
|
0,2700
|
-
|
-
|
-
|
0,4100
|
0,3500
|
0,5100
|
0,5600
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
24-09-20
|
25-03-21
|
25-08-21
|
28-03-22
|
24-08-22
|
28-03-23
|
29-08-23
|
26-03-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
6.705
|
12.283
|
12.786
|
21.005
|
25.394
|
30.473
|
35.794
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
6.193
|
8.938
|
7.848
|
12.591
|
12.756
|
15.902
|
17.996
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
50,9%
|
39,5%
|
37,9%
|
45,9%
|
43,3%
|
42,5%
|
41,5%
|
ROA (netto-inkomsten/totale activa)
|
-
|
24,2%
|
24,4%
|
23,5%
|
27,3%
|
25,7%
|
25,9%
|
26%
|
Totale activa
1 |
-
|
21.828
|
29.376
|
36.075
|
44.196
|
52.484
|
59.844
|
67.768
|
Nettoactief per aandeel
2 |
-
|
1,420
|
1,840
|
2,140
|
2,540
|
3,020
|
3,550
|
4,100
|
Cashflow per aandeel
2 |
-
|
0,7700
|
1,010
|
1,070
|
1,430
|
1,610
|
1,730
|
1,960
|
Capex
1 |
-
|
2.236
|
2.462
|
4.193
|
4.714
|
4.270
|
4.498
|
4.674
|
Capex/omzet
|
-
|
9,77%
|
8,29%
|
12,62%
|
11,05%
|
8,62%
|
7,94%
|
7,32%
|
Datum van publicatie
|
25-08-20
|
25-03-21
|
28-03-22
|
28-03-23
|
26-03-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
37,27
CNY Gemiddelde koersdoel
45,6
CNY Spread / Gemiddelde doel +22,37% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -17,94% | 57,68 mld. | | +50,95% | 3,53 mld. | | -.--% | 2 mld. | | +74,65% | 903 mln. | | -34,32% | 676 mln. | | +0,38% | 544 mln. | | +9,56% | 381 mln. | | -6,67% | 239 mln. | | +91,10% | 68,67 mln. |
Gebotteld water & ijs
|