Beurs gesloten -
Hong Kong S.E.
10:08:06 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
78,2
HKD
|
+2,62%
|
|
+6,76%
|
-2,74%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
153.012
|
192.309
|
183.604
|
116.565
|
109.850
|
108.788
|
-
|
-
|
Bedrijfswaarde
1 |
151.919
|
190.690
|
187.505
|
118.393
|
108.457
|
105.890
|
104.938
|
103.834
|
K/w-verhouding
|
30
x
|
37,6
x
|
54,5
x
|
25,5
x
|
24,1
x
|
19,7
x
|
16,7
x
|
14,7
x
|
Dividendrendement
|
1,71%
|
1,37%
|
1,11%
|
2,15%
|
2,78%
|
3,13%
|
3,71%
|
4,26%
|
Marktkapitalisatie/omzet
|
6,75
x
|
8,35
x
|
7,7
x
|
4,2
x
|
4,4
x
|
3,78
x
|
3,34
x
|
2,98
x
|
Bedrijfswaarde/omzet
|
6,7
x
|
8,28
x
|
7,86
x
|
4,26
x
|
4,34
x
|
3,68
x
|
3,22
x
|
2,85
x
|
Bedrijfswaarde/EBITDA
|
25,8
x
|
29,5
x
|
40,2
x
|
22,4
x
|
19,8
x
|
13,9
x
|
11,7
x
|
10,3
x
|
Bedrijfswaarde/FCF
|
49,6
x
|
55,6
x
|
133
x
|
34,9
x
|
-
|
23,7
x
|
18,8
x
|
15,9
x
|
FCF Yield
|
2,02%
|
1,8%
|
0,75%
|
2,86%
|
-
|
4,22%
|
5,32%
|
6,31%
|
Price to Book
|
6,08
x
|
7,05
x
|
6,61
x
|
3,79
x
|
3,34
x
|
3,07
x
|
2,83
x
|
2,62
x
|
Aantal aandelen (in duizenden)
|
1.503.222
|
1.503.222
|
1.503.222
|
1.503.222
|
1.503.222
|
1.503.222
|
-
|
-
|
Referentieprijs
2 |
101,8
|
127,9
|
122,1
|
77,54
|
73,08
|
72,37
|
72,37
|
72,37
|
Datum van publicatie
|
23-03-20
|
29-03-21
|
30-03-22
|
28-03-23
|
26-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
22.665
|
23.031
|
23.845
|
27.781
|
24.970
|
28.745
|
32.543
|
36.463
|
EBITDA
1 |
5.892
|
6.461
|
4.669
|
5.293
|
5.489
|
7.593
|
8.952
|
10.125
|
Bedrijfsresultaat (EBIT)
1 |
4.925
|
5.407
|
3.579
|
3.967
|
4.014
|
5.975
|
7.165
|
8.226
|
Operationele Marge
|
21,73%
|
23,48%
|
15,01%
|
14,28%
|
16,08%
|
20,79%
|
22,02%
|
22,56%
|
Resultaat voor belastingen (EBT)
1 |
5.572
|
5.512
|
3.823
|
5.262
|
4.996
|
6.214
|
7.362
|
8.392
|
Nettowinst (verlies)
1 |
5.095
|
5.107
|
3.372
|
4.563
|
4.557
|
5.514
|
6.482
|
7.355
|
Nettomarge
|
22,48%
|
22,17%
|
14,14%
|
16,42%
|
18,25%
|
19,18%
|
19,92%
|
20,17%
|
WPA
2 |
3,390
|
3,400
|
2,240
|
3,040
|
3,030
|
3,673
|
4,333
|
4,921
|
Free Cash Flow
1 |
3.062
|
3.430
|
1.413
|
3.388
|
-
|
4.466
|
5.587
|
6.549
|
FCF-marge
|
13,51%
|
14,89%
|
5,93%
|
12,19%
|
-
|
15,54%
|
17,17%
|
17,96%
|
Kasstroomconversie (ebitda)
|
51,98%
|
53,09%
|
30,27%
|
64%
|
-
|
58,82%
|
62,41%
|
64,68%
|
Kasstroomconversie (nettowinst)
|
60,1%
|
67,17%
|
41,92%
|
74,25%
|
-
|
81%
|
86,2%
|
89,04%
|
Dividend per aandeel
2 |
1,737
|
1,750
|
1,350
|
1,670
|
2,030
|
2,262
|
2,688
|
3,085
|
Datum van publicatie
|
23-03-20
|
29-03-21
|
30-03-22
|
28-03-23
|
26-03-24
|
-
|
-
|
-
|
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
|
---|
Omzet
1 |
12.386
|
10.234
|
12.797
|
11.369
|
12.476
|
13.593
|
14.189
|
11.562
|
13.408
|
13.833
|
15.084
|
EBITDA
|
3.298
|
-
|
3.683
|
-
|
-
|
-
|
2.738
|
2.351
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
3.141
|
2.582
|
1.235
|
1.938
|
2.029
|
1.600
|
2.414
|
2.515
|
3.054
|
Operationele Marge
|
-
|
-
|
24,55%
|
22,71%
|
9,9%
|
14,26%
|
14,3%
|
13,84%
|
18,01%
|
18,18%
|
20,25%
|
Resultaat voor belastingen (EBT)
1 |
2.958
|
-
|
2.734
|
-
|
1.293
|
2.768
|
2.494
|
2.348
|
2.647
|
3.472
|
3.847
|
Nettowinst (verlies)
1 |
2.679
|
2.512
|
2.594
|
2.226
|
1.145
|
2.367
|
2.196
|
2.127
|
2.430
|
3.125
|
3.366
|
Nettomarge
|
21,63%
|
24,55%
|
20,27%
|
19,58%
|
9,18%
|
17,41%
|
15,48%
|
18,4%
|
18,13%
|
22,59%
|
22,31%
|
WPA
2 |
-
|
-
|
-
|
-
|
-
|
-
|
1,470
|
1,410
|
-
|
2,080
|
2,240
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,300
|
1,400
|
Datum van publicatie
|
23-03-20
|
25-08-20
|
29-03-21
|
26-08-21
|
30-03-22
|
25-08-22
|
28-03-23
|
30-08-23
|
26-03-24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
3.901
|
1.828
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
1.092
|
1.619
|
-
|
-
|
1.392
|
2.898
|
3.850
|
4.955
|
Hefboom (schuld/ebitda)
|
-
|
-
|
0,8356
x
|
0,3454
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
3.062
|
3.430
|
1.413
|
3.388
|
-
|
4.466
|
5.587
|
6.549
|
ROE (netto-inkomsten/eigen vermogen)
|
21,5%
|
19,5%
|
12,3%
|
15,6%
|
14,3%
|
16,3%
|
17,8%
|
18,8%
|
ROA (netto-inkomsten/totale activa)
|
17,2%
|
14,9%
|
8,54%
|
10,7%
|
9,9%
|
10,9%
|
12%
|
13,1%
|
Totale activa
1 |
29.703
|
34.353
|
39.491
|
42.812
|
46.052
|
50.707
|
54.145
|
56.057
|
Nettoactief per aandeel
2 |
16,70
|
18,10
|
18,50
|
20,50
|
21,90
|
23,50
|
25,60
|
27,60
|
Cashflow per aandeel
2 |
3,730
|
3,830
|
2,390
|
3,080
|
-
|
3,910
|
4,460
|
5,100
|
Capex
1 |
2.542
|
2.324
|
2.181
|
1.240
|
-
|
1.832
|
1.779
|
1.722
|
Capex/omzet
|
11,22%
|
10,09%
|
9,15%
|
4,47%
|
-
|
6,37%
|
5,47%
|
4,72%
|
Datum van publicatie
|
23-03-20
|
29-03-21
|
30-03-22
|
28-03-23
|
26-03-24
|
-
|
-
|
-
|
Laatste slotkoers
72,37
CNY Gemiddelde koersdoel
87,32
CNY Spread / Gemiddelde doel +20,66% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -2,74% | 15,03 mld. | | +2,85% | 616 mln. | | +15,10% | 539 mln. | | +28,00% | 187 mln. | | -.--% | 116 mln. | | -25,81% | 99,66 mln. |
Breigoed
|