Vertraagde tijd
Hong Kong S.E.
09:49:35 04-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
16,8
HKD
|
+0,60%
|
|
+3,19%
|
-15,41%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
7.751
|
33.582
|
30.452
|
24.407
|
29.955
|
25.159
|
-
|
-
|
Bedrijfswaarde
1 |
9.458
|
26.619
|
24.569
|
22.275
|
32.856
|
31.609
|
32.968
|
33.056
|
K/w-verhouding
|
33,2
x
|
28,5
x
|
10,9
x
|
9,31
x
|
23,1
x
|
41,8
x
|
25,1
x
|
17,8
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
2,49
x
|
8,03
x
|
5,43
x
|
3,39
x
|
4,78
x
|
3,47
x
|
2,99
x
|
2,58
x
|
Bedrijfswaarde/omzet
|
3,04
x
|
6,37
x
|
4,38
x
|
3,1
x
|
5,25
x
|
4,36
x
|
3,92
x
|
3,39
x
|
Bedrijfswaarde/EBITDA
|
8,92
x
|
13,5
x
|
6,75
x
|
5,2
x
|
9,34
x
|
9,53
x
|
7,91
x
|
6,95
x
|
Bedrijfswaarde/FCF
|
-9,35
x
|
-7,38
x
|
-26,1
x
|
-29,9
x
|
-7,71
x
|
-8,16
x
|
-21,3
x
|
-85,1
x
|
FCF Yield
|
-10,7%
|
-13,6%
|
-3,83%
|
-3,35%
|
-13%
|
-12,3%
|
-4,71%
|
-1,18%
|
Price to Book
|
1,24
x
|
1,48
x
|
1,1
x
|
0,88
x
|
0,66
x
|
0,77
x
|
0,75
x
|
0,69
x
|
Aantal aandelen (in duizenden)
|
5.056.869
|
7.703.506
|
7.903.857
|
7.912.665
|
7.946.556
|
7.956.073
|
-
|
-
|
Referentieprijs
2 |
1,533
|
2,851
|
2,394
|
2,141
|
2,543
|
2,136
|
2,136
|
2,136
|
Datum van publicatie
|
13-02-20
|
04-02-21
|
10-02-22
|
09-02-23
|
06-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.116
|
4.180
|
5.613
|
7.192
|
6.261
|
7.246
|
8.402
|
9.749
|
EBITDA
1 |
1.061
|
1.972
|
3.638
|
4.281
|
3.518
|
3.315
|
4.169
|
4.757
|
Bedrijfsresultaat (EBIT)
1 |
48,91
|
684,5
|
1.835
|
2.144
|
955,6
|
34,76
|
401,4
|
743,7
|
Operationele Marge
|
1,57%
|
16,37%
|
32,68%
|
29,81%
|
15,26%
|
0,48%
|
4,78%
|
7,63%
|
Resultaat voor belastingen (EBT)
1 |
182,3
|
683,4
|
1.827
|
2.144
|
946,5
|
535,8
|
863,2
|
1.206
|
Nettowinst (verlies)
1 |
234,7
|
659,2
|
1.691
|
1.762
|
667,3
|
425,1
|
669,3
|
962
|
Nettomarge
|
7,53%
|
15,77%
|
30,12%
|
24,5%
|
10,66%
|
5,87%
|
7,97%
|
9,87%
|
WPA
2 |
0,0461
|
0,1000
|
0,2200
|
0,2300
|
0,1100
|
0,0510
|
0,0851
|
0,1196
|
Free Cash Flow
1 |
-1.011
|
-3.609
|
-941,1
|
-745,5
|
-4.259
|
-3.876
|
-1.551
|
-388,6
|
FCF-marge
|
-32,45%
|
-86,33%
|
-16,77%
|
-10,37%
|
-68,02%
|
-53,49%
|
-18,46%
|
-3,99%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
13-02-20
|
04-02-21
|
10-02-22
|
09-02-23
|
06-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
1.616
|
1.764
|
1.854
|
1.818
|
1.707
|
1.473
|
1.524
|
1.618
|
1.681
|
1.744
|
1.840
|
1.835
|
1.832
|
1.881
|
1.981
|
EBITDA
1 |
928,4
|
1.070
|
1.097
|
1.054
|
886,7
|
714,8
|
736,2
|
766,7
|
807,3
|
747,9
|
776
|
833,9
|
885,5
|
907
|
1.092
|
Bedrijfsresultaat (EBIT)
1 |
644,6
|
543
|
614,9
|
539,1
|
433,1
|
273,6
|
282,7
|
165,9
|
240,8
|
73,14
|
-30,53
|
14,48
|
34,61
|
7,189
|
13,2
|
Operationele Marge
|
39,88%
|
30,79%
|
33,17%
|
29,65%
|
25,37%
|
18,58%
|
18,55%
|
10,25%
|
14,32%
|
4,19%
|
-1,66%
|
0,79%
|
1,89%
|
0,38%
|
0,67%
|
Resultaat voor belastingen (EBT)
1 |
636,2
|
543,1
|
613,5
|
539,7
|
433,4
|
274
|
283
|
165,8
|
231,2
|
73,06
|
89,31
|
131,4
|
126,6
|
125,5
|
160,3
|
Nettowinst (verlies)
1 |
538
|
423
|
496
|
433,1
|
398,5
|
229,5
|
192,9
|
93,06
|
158,9
|
70,49
|
65,43
|
93,01
|
93,34
|
75,25
|
107,7
|
Nettomarge
|
33,28%
|
23,99%
|
26,76%
|
23,82%
|
23,34%
|
15,59%
|
12,66%
|
5,75%
|
9,45%
|
4,04%
|
3,56%
|
5,07%
|
5,1%
|
4%
|
5,43%
|
WPA
2 |
0,0700
|
0,0600
|
0,0600
|
0,0600
|
0,0500
|
0,0300
|
0,0500
|
0,0100
|
0,0200
|
0,0100
|
0,008550
|
0,0121
|
0,0114
|
0,0105
|
0,0164
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10-02-22
|
12-05-22
|
11-08-22
|
10-11-22
|
09-02-23
|
11-05-23
|
10-08-23
|
09-11-23
|
06-02-24
|
09-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.707
|
-
|
-
|
-
|
2.902
|
6.450
|
7.808
|
7.897
|
Nettokaspositie
1 |
-
|
6.963
|
5.883
|
2.132
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,609
x
|
-
|
-
|
-
|
0,8249
x
|
1,946
x
|
1,873
x
|
1,66
x
|
Free Cash Flow
1 |
-1.011
|
-3.609
|
-941
|
-745
|
-4.259
|
-3.876
|
-1.551
|
-389
|
ROE (netto-inkomsten/eigen vermogen)
|
3,83%
|
6,29%
|
10,3%
|
10%
|
3,5%
|
2,22%
|
3,29%
|
4,42%
|
ROA (netto-inkomsten/totale activa)
|
1,52%
|
2,71%
|
4,94%
|
4,55%
|
1,91%
|
0,9%
|
1,37%
|
2,09%
|
Totale activa
1 |
15.431
|
24.299
|
34.229
|
38.736
|
34.952
|
47.402
|
48.856
|
46.076
|
Nettoactief per aandeel
2 |
1,230
|
1,920
|
2,170
|
2,420
|
3,870
|
2,780
|
2,860
|
3,100
|
Cashflow per aandeel
2 |
0,1800
|
0,2300
|
0,3900
|
0,6800
|
0,4200
|
0,4300
|
0,5200
|
0,6100
|
Capex
1 |
2.030
|
5.614
|
4.225
|
6.060
|
7.448
|
7.552
|
5.629
|
5.186
|
Capex/omzet
|
65,15%
|
134,29%
|
75,27%
|
84,26%
|
118,96%
|
104,21%
|
67%
|
53,2%
|
Datum van publicatie
|
13-02-20
|
04-02-21
|
10-02-22
|
09-02-23
|
06-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
2,136
USD Gemiddelde koersdoel
2,382
USD Spread / Gemiddelde doel +11,56% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -15,41% | 25,16 mld. | | +132,22% | 2.826 mld. | | +42,66% | 678 mld. | | +18,42% | 613 mld. | | +10,95% | 264 mld. | | +42,37% | 230 mld. | | +13,65% | 176 mld. | | +50,19% | 142 mld. | | -39,72% | 129 mld. | | +69,17% | 132 mld. |
Halfgeleiders - Andere
|