Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
5,98
HKD
|
-0,66%
|
|
+5,65%
|
0,00%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
257.599
|
205.792
|
226.531
|
138.456
|
111.586
|
111.586
|
-
|
-
|
Bedrijfswaarde
1 |
287.687
|
241.170
|
271.085
|
184.519
|
158.039
|
162.909
|
167.550
|
164.985
|
K/w-verhouding
|
36,9
x
|
34,3
x
|
45,1
x
|
28,2
x
|
18,9
x
|
17,4
x
|
16,9
x
|
15,5
x
|
Dividendrendement
|
2,3%
|
3,02%
|
2,88%
|
4,72%
|
5,85%
|
5,86%
|
5,86%
|
5,94%
|
Marktkapitalisatie/omzet
|
6,34
x
|
5,03
x
|
4,23
x
|
2,27
x
|
1,96
x
|
1,9
x
|
1,75
x
|
1,72
x
|
Bedrijfswaarde/omzet
|
7,08
x
|
5,89
x
|
5,06
x
|
3,03
x
|
2,77
x
|
2,78
x
|
2,63
x
|
2,54
x
|
Bedrijfswaarde/EBITDA
|
26,7
x
|
21,3
x
|
21,3
x
|
15,3
x
|
13,3
x
|
13,4
x
|
12,7
x
|
12,1
x
|
Bedrijfswaarde/FCF
|
91
x
|
89,6
x
|
130
x
|
139
x
|
-
|
45,9
x
|
37,2
x
|
34,5
x
|
FCF Yield
|
1,1%
|
1,12%
|
0,77%
|
0,72%
|
-
|
2,18%
|
2,68%
|
2,9%
|
Price to Book
|
4,01
x
|
2,98
x
|
3,24
x
|
2,18
x
|
1,86
x
|
1,8
x
|
1,8
x
|
1,79
x
|
Aantal aandelen (in duizenden)
|
18.659.870
|
18.659.870
|
18.659.870
|
18.659.870
|
18.659.870
|
18.659.870
|
-
|
-
|
Referentieprijs
2 |
13,80
|
11,03
|
12,14
|
7,420
|
5,980
|
5,980
|
5,980
|
5,980
|
Datum van publicatie
|
19-03-20
|
19-03-21
|
21-03-22
|
17-03-23
|
20-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
40.628
|
40.927
|
53.564
|
60.953
|
56.971
|
58.682
|
63.683
|
64.881
|
EBITDA
1 |
10.777
|
11.340
|
12.702
|
12.046
|
11.915
|
12.119
|
13.151
|
13.618
|
Bedrijfsresultaat (EBIT)
1 |
8.024
|
8.400
|
9.462
|
8.600
|
8.137
|
8.900
|
9.574
|
10.177
|
Operationele Marge
|
19,75%
|
20,52%
|
17,66%
|
14,11%
|
14,28%
|
15,17%
|
15,03%
|
15,69%
|
Resultaat voor belastingen (EBT)
1 |
10.404
|
8.926
|
8.381
|
8.184
|
9.174
|
9.513
|
9.825
|
10.966
|
Nettowinst (verlies)
1 |
6.966
|
6.007
|
5.017
|
5.248
|
6.070
|
6.310
|
6.651
|
7.181
|
Nettomarge
|
17,15%
|
14,68%
|
9,37%
|
8,61%
|
10,65%
|
10,75%
|
10,44%
|
11,07%
|
WPA
2 |
0,3737
|
0,3219
|
0,2690
|
0,2630
|
0,3160
|
0,3433
|
0,3547
|
0,3858
|
Free Cash Flow
1 |
3.161
|
2.693
|
2.083
|
1.324
|
-
|
3.549
|
4.498
|
4.783
|
FCF-marge
|
7,78%
|
6,58%
|
3,89%
|
2,17%
|
-
|
6,05%
|
7,06%
|
7,37%
|
Kasstroomconversie (ebitda)
|
29,33%
|
23,74%
|
16,4%
|
10,99%
|
-
|
29,28%
|
34,2%
|
35,13%
|
Kasstroomconversie (nettowinst)
|
45,38%
|
44,82%
|
41,51%
|
25,22%
|
-
|
56,24%
|
67,63%
|
66,61%
|
Dividend per aandeel
2 |
0,3175
|
0,3333
|
0,3500
|
0,3500
|
0,3500
|
0,3506
|
0,3506
|
0,3554
|
Datum van publicatie
|
19-03-20
|
19-03-21
|
21-03-22
|
17-03-23
|
20-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2022 S1
|
2023 S1
|
---|
Omzet
1 |
-
|
-
|
29.721
|
29.178
|
EBITDA
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
5.130
|
5.687
|
Nettowinst (verlies)
1 |
2.667
|
4.200
|
3.315
|
3.614
|
Nettomarge
|
-
|
-
|
11,15%
|
12,39%
|
WPA
|
0,1429
|
0,2250
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
01-09-20
|
20-08-21
|
19-08-22
|
15-08-23
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
30.087
|
35.378
|
44.554
|
46.063
|
46.453
|
51.322
|
55.964
|
53.399
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,792
x
|
3,12
x
|
3,508
x
|
3,824
x
|
3,899
x
|
4,235
x
|
4,255
x
|
3,921
x
|
Free Cash Flow
1 |
3.161
|
2.693
|
2.083
|
1.324
|
-
|
3.549
|
4.498
|
4.783
|
ROE (netto-inkomsten/eigen vermogen)
|
11%
|
9,17%
|
7,48%
|
7,87%
|
10%
|
10,8%
|
11,1%
|
12,2%
|
ROA (netto-inkomsten/totale activa)
|
5,1%
|
4,13%
|
3,15%
|
3,12%
|
3,7%
|
3,88%
|
4,02%
|
4,17%
|
Totale activa
1 |
136.582
|
145.455
|
159.174
|
168.205
|
164.123
|
162.491
|
165.398
|
172.090
|
Nettoactief per aandeel
2 |
3,440
|
3,710
|
3,740
|
3,410
|
3,210
|
3,320
|
3,310
|
3,340
|
Cashflow per aandeel
2 |
0,5300
|
0,5300
|
0,5600
|
0,5200
|
-
|
0,4400
|
0,6000
|
0,5400
|
Capex
1 |
6.751
|
7.295
|
8.387
|
8.321
|
-
|
6.576
|
6.460
|
6.258
|
Capex/omzet
|
16,62%
|
17,82%
|
15,66%
|
13,65%
|
-
|
11,21%
|
10,14%
|
9,65%
|
Datum van publicatie
|
19-03-20
|
19-03-21
|
21-03-22
|
17-03-23
|
20-03-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
5,98
HKD Gemiddelde koersdoel
6,342
HKD Spread / Gemiddelde doel +6,06% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| 0,00% | 14,25 mld. | | +16,26% | 9,6 mld. | | +7,95% | 8,41 mld. | | +5,35% | 7,53 mld. | | -3,52% | 7,3 mld. | | +28,95% | 5,72 mld. | | -28,15% | 5,56 mld. | | +18,39% | 5,37 mld. | | +3,17% | 5,32 mld. | | -11,28% | 4,48 mld. |
Aardgasdistributie
|