Beurs gesloten -
Hong Kong S.E.
10:08:06 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1,36
HKD
|
-1,45%
|
|
+43,16%
|
+7,09%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
49.976
|
33.712
|
26.666
|
18.035
|
8.156
|
8.893
|
-
|
-
|
Bedrijfswaarde
1 |
72.330
|
78.520
|
82.749
|
65.119
|
8.156
|
51.088
|
56.172
|
51.419
|
K/w-verhouding
|
6,42
x
|
3,29
x
|
3,11
x
|
63,8
x
|
9,62
x
|
3,87
x
|
3,49
x
|
8,93
x
|
Dividendrendement
|
3,66%
|
7,55%
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,58
x
|
0,23
x
|
0,16
x
|
0,15
x
|
0,07
x
|
0,09
x
|
0,12
x
|
0,13
x
|
Bedrijfswaarde/omzet
|
0,83
x
|
0,54
x
|
0,49
x
|
0,56
x
|
0,07
x
|
0,54
x
|
0,73
x
|
0,74
x
|
Bedrijfswaarde/EBITDA
|
3,3
x
|
3,13
x
|
3,85
x
|
9,67
x
|
1,18
x
|
5,24
x
|
5,78
x
|
-
|
Bedrijfswaarde/FCF
|
1.950.162
x
|
-10.024.034
x
|
5.856.729
x
|
-123.070.534
x
|
-
|
-
|
-12.674.187
x
|
-380.744
x
|
FCF Yield
|
0%
|
-0%
|
0%
|
-0%
|
-
|
-
|
-0%
|
-0%
|
Price to Book
|
2
x
|
0,94
x
|
0,63
x
|
0,4
x
|
-
|
0,19
x
|
0,17
x
|
0,19
x
|
Aantal aandelen (in duizenden)
|
5.899.000
|
6.210.000
|
6.210.026
|
7.065.742
|
7.065.742
|
7.065.742
|
-
|
-
|
Referentieprijs
2 |
8,472
|
5,429
|
4,294
|
2,552
|
1,154
|
1,259
|
1,259
|
1,259
|
Datum van publicatie
|
27-03-20
|
26-03-21
|
30-03-22
|
31-03-23
|
28-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
86.851
|
146.119
|
169.537
|
116.541
|
119.464
|
95.434
|
77.244
|
69.707
|
EBITDA
1 |
21.901
|
25.091
|
21.499
|
6.735
|
6.918
|
9.754
|
9.712
|
-
|
Bedrijfsresultaat (EBIT)
|
21.217
|
24.190
|
20.634
|
6.504
|
7.422
|
-
|
8.173
|
-
|
Operationele Marge
|
24,43%
|
16,56%
|
12,17%
|
5,58%
|
6,21%
|
-
|
10,58%
|
-
|
Resultaat voor belastingen (EBT)
1 |
21.625
|
-
|
21.397
|
3.695
|
5.020
|
5.859
|
6.512
|
-
|
Nettowinst (verlies)
1 |
7.812
|
10.178
|
8.591
|
280,7
|
879,3
|
1.806
|
1.999
|
918,4
|
Nettomarge
|
9%
|
6,97%
|
5,07%
|
0,24%
|
0,74%
|
1,89%
|
2,59%
|
1,32%
|
WPA
2 |
1,320
|
1,650
|
1,380
|
0,0400
|
0,1200
|
0,3254
|
0,3603
|
0,1410
|
Free Cash Flow
|
37.089
|
-7.833
|
14.129
|
-529,1
|
-
|
-
|
-4.432
|
-135.048
|
FCF-marge
|
42,7%
|
-5,36%
|
8,33%
|
-0,45%
|
-
|
-
|
-5,74%
|
-193,74%
|
Kasstroomconversie (ebitda)
|
169,35%
|
-
|
65,72%
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
474,76%
|
-
|
164,47%
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,3100
|
0,4100
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27-03-20
|
26-03-21
|
30-03-22
|
31-03-23
|
28-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
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 |
69.299
|
37.905
|
108.214
|
79.802
|
89.735
|
43.352
|
73.189
|
42.532
|
76.931
|
38.104
|
57.155
|
32.865
|
49.297
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
9.047
|
11.587
|
5.592
|
912,8
|
4.338
|
3.085
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
11,34%
|
12,91%
|
12,9%
|
1,25%
|
10,2%
|
4,01%
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
2.915
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
3,65%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27-03-20
|
21-08-20
|
26-03-21
|
27-08-21
|
30-03-22
|
30-08-22
|
31-03-23
|
30-08-23
|
28-03-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
22.354
|
44.808
|
56.082
|
47.084
|
-
|
42.195
|
47.279
|
42.526
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,021
x
|
1,786
x
|
2,609
x
|
6,991
x
|
-
|
4,326
x
|
4,868
x
|
-
|
Free Cash Flow
|
37.089
|
-7.833
|
14.129
|
-529
|
-
|
-
|
-4.432
|
-135.048
|
ROE (netto-inkomsten/eigen vermogen)
|
35,4%
|
33,5%
|
22,8%
|
0,43%
|
-
|
0,9%
|
4,41%
|
1,93%
|
ROA (netto-inkomsten/totale activa)
|
1,94%
|
2,01%
|
1,64%
|
0,04%
|
-
|
0,12%
|
0,32%
|
0,33%
|
Totale activa
1 |
402.487
|
506.355
|
524.519
|
759.602
|
-
|
1.505.011
|
615.978
|
279.991
|
Nettoactief per aandeel
2 |
4,240
|
5,780
|
6,820
|
6,330
|
-
|
6,550
|
7,240
|
6,790
|
Cashflow per aandeel
2 |
-
|
-
|
2,520
|
1,150
|
-
|
-0,1000
|
0,5600
|
-
|
Capex
1 |
566
|
1.207
|
1.467
|
8.486
|
-
|
1.190
|
2.167
|
1.190
|
Capex/omzet
|
0,65%
|
0,83%
|
0,87%
|
7,28%
|
-
|
1,25%
|
2,81%
|
1,71%
|
Datum van publicatie
|
27-03-20
|
26-03-21
|
30-03-22
|
31-03-23
|
28-03-24
|
-
|
-
|
-
|
Laatste slotkoers
1,259
CNY Gemiddelde koersdoel
1,195
CNY Spread / Gemiddelde doel -5,06% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +7,09% | 1,23 mld. | | +37,77% | 28,71 mld. | | -13,85% | 26,95 mld. | | +22,78% | 26,45 mld. | | +1,61% | 25,94 mld. | | +46,99% | 23,39 mld. | | +5,96% | 20,4 mld. | | -2,65% | 19,76 mld. | | +28,59% | 16,53 mld. | | -14,16% | 15,1 mld. |
andere onroerend goed ontwikkeling & transacties
|