Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
65,1
HKD
|
+2,68%
|
|
+7,07%
|
-1,51%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
100.306
|
60.542
|
62.927
|
90.678
|
86.363
|
84.512
|
-
|
-
|
Bedrijfswaarde
1 |
152.369
|
99.442
|
101.582
|
147.437
|
86.363
|
142.368
|
140.161
|
137.166
|
K/w-verhouding
|
12,1
x
|
-5,87
x
|
19,7
x
|
24,4
x
|
3,31
x
|
9,71
x
|
8,58
x
|
7,73
x
|
Dividendrendement
|
4,97%
|
3,95%
|
5,86%
|
4,37%
|
-
|
5,14%
|
5,63%
|
6%
|
Marktkapitalisatie/omzet
|
1,17
x
|
0,76
x
|
0,68
x
|
0,99
x
|
0,91
x
|
1
x
|
0,91
x
|
0,86
x
|
Bedrijfswaarde/omzet
|
1,78
x
|
1,24
x
|
1,1
x
|
1,61
x
|
0,91
x
|
1,69
x
|
1,5
x
|
1,4
x
|
Bedrijfswaarde/EBITDA
|
10,2
x
|
8,52
x
|
6,15
x
|
9,58
x
|
2,28
x
|
9,11
x
|
8,2
x
|
7,44
x
|
Bedrijfswaarde/FCF
|
31,8
x
|
13,7
x
|
12,9
x
|
29,2
x
|
-
|
20,3
x
|
16,9
x
|
12,6
x
|
FCF Yield
|
3,15%
|
7,29%
|
7,73%
|
3,42%
|
-
|
4,91%
|
5,9%
|
7,92%
|
Price to Book
|
0,4
x
|
0,25
x
|
0,25
x
|
0,39
x
|
-
|
0,35
x
|
0,34
x
|
0,33
x
|
Aantal aandelen (in duizenden)
|
1.501.580
|
1.501.580
|
1.501.580
|
1.453.312
|
1.439.026
|
1.418.524
|
-
|
-
|
Referentieprijs
2 |
72,40
|
43,00
|
44,35
|
68,70
|
66,10
|
65,10
|
65,10
|
65,10
|
Datum van publicatie
|
12-03-20
|
11-03-21
|
10-03-22
|
09-03-23
|
14-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
85.652
|
80.032
|
92.403
|
91.693
|
94.823
|
84.107
|
93.242
|
97.735
|
EBITDA
1 |
14.888
|
11.670
|
16.524
|
15.396
|
37.846
|
15.633
|
17.097
|
18.447
|
Bedrijfsresultaat (EBIT)
1 |
10.064
|
7.116
|
12.453
|
11.431
|
30.621
|
11.369
|
12.597
|
13.863
|
Operationele Marge
|
11,75%
|
8,89%
|
13,48%
|
12,47%
|
32,29%
|
13,52%
|
13,51%
|
14,18%
|
Resultaat voor belastingen (EBT)
1 |
14.584
|
-7.675
|
8.197
|
9.282
|
32.770
|
12.790
|
15.676
|
16.642
|
Nettowinst (verlies)
1 |
9.007
|
-10.999
|
3.364
|
4.195
|
28.853
|
9.435
|
10.592
|
12.184
|
Nettomarge
|
10,52%
|
-13,74%
|
3,64%
|
4,58%
|
30,43%
|
11,22%
|
11,36%
|
12,47%
|
WPA
2 |
6,000
|
-7,320
|
2,250
|
2,810
|
19,96
|
6,702
|
7,588
|
8,420
|
Free Cash Flow
1 |
4.797
|
7.252
|
7.853
|
5.042
|
-
|
6.996
|
8.274
|
10.863
|
FCF-marge
|
5,6%
|
9,06%
|
8,5%
|
5,5%
|
-
|
8,32%
|
8,87%
|
11,11%
|
Kasstroomconversie (ebitda)
|
32,22%
|
62,14%
|
47,52%
|
32,75%
|
-
|
44,75%
|
48,39%
|
58,89%
|
Kasstroomconversie (nettowinst)
|
53,26%
|
-
|
233,44%
|
120,19%
|
-
|
74,15%
|
78,11%
|
89,16%
|
Dividend per aandeel
2 |
3,600
|
1,700
|
2,600
|
3,000
|
-
|
3,349
|
3,666
|
3,908
|
Datum van publicatie
|
12-03-20
|
11-03-21
|
10-03-22
|
09-03-23
|
14-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Omzet
1 |
42.782
|
39.056
|
40.976
|
-
|
43.279
|
38.127
|
41.304
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
-
|
25.542
|
5.546
|
6.008
|
Operationele Marge
|
-
|
-
|
-
|
-
|
59,02%
|
14,55%
|
14,55%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
4.221
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
0,7100
|
-5,150
|
-2,170
|
2,910
|
17,05
|
3,580
|
3,880
|
Dividend per aandeel
|
-
|
-
|
1,000
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
12-03-20
|
13-08-20
|
11-03-21
|
10-08-23
|
14-03-24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
52.063
|
38.900
|
38.655
|
56.759
|
-
|
57.855
|
55.649
|
52.653
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,497
x
|
3,333
x
|
2,339
x
|
3,687
x
|
-
|
3,701
x
|
3,255
x
|
2,854
x
|
Free Cash Flow
1 |
4.797
|
7.252
|
7.853
|
5.042
|
-
|
6.996
|
8.274
|
10.863
|
ROE (netto-inkomsten/eigen vermogen)
|
3,3%
|
-4,1%
|
1,27%
|
1,45%
|
-
|
3,51%
|
3,88%
|
4,06%
|
ROA (netto-inkomsten/totale activa)
|
2,05%
|
-2,52%
|
0,77%
|
0,87%
|
-
|
1,95%
|
2,4%
|
2,8%
|
Totale activa
1 |
438.901
|
437.254
|
434.738
|
480.527
|
-
|
483.860
|
441.353
|
435.153
|
Nettoactief per aandeel
2 |
182,0
|
175,0
|
178,0
|
178,0
|
-
|
186,0
|
191,0
|
195,0
|
Cashflow per aandeel
2 |
7,020
|
7,630
|
7,800
|
5,460
|
-
|
8,550
|
10,50
|
11,30
|
Capex
1 |
5.744
|
4.207
|
3.812
|
3.114
|
-
|
7.049
|
6.731
|
6.596
|
Capex/omzet
|
6,71%
|
5,26%
|
4,13%
|
3,4%
|
-
|
8,38%
|
7,22%
|
6,75%
|
Datum van publicatie
|
12-03-20
|
11-03-21
|
10-03-22
|
09-03-23
|
14-03-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
65,1
HKD Gemiddelde koersdoel
74,86
HKD Spread / Gemiddelde doel +14,99% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -1,51% | 10,8 mld. | | +4,77% | 266 mld. | | +18,01% | 22,74 mld. | | +34,19% | 17,05 mld. | | -9,31% | 16,6 mld. | | +11,50% | 11,7 mld. | | +8,37% | 9,89 mld. | | -11,41% | 7,71 mld. | | +32,64% | 5,46 mld. | | -12,39% | 4,07 mld. |
Niet-alcoholische dranken - Andere
|