Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
4,88
HKD
|
0,00%
|
|
+2,09%
|
+13,49%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
6.226
|
6.310
|
6.757
|
3.341
|
3.787
|
4.378
|
-
|
-
|
Bedrijfswaarde
1 |
10.079
|
6.310
|
12.048
|
9.204
|
9.625
|
10.955
|
10.846
|
4.378
|
K/w-verhouding
|
7,88
x
|
6,05
x
|
6,86
x
|
7,65
x
|
7,98
x
|
7,86
x
|
7,06
x
|
6,1
x
|
Dividendrendement
|
3,76%
|
4,25%
|
4,08%
|
5,33%
|
2,77%
|
4,21%
|
4,87%
|
-
|
Marktkapitalisatie/omzet
|
0,95
x
|
0,98
x
|
0,88
x
|
0,44
x
|
0,49
x
|
0,56
x
|
0,52
x
|
0,51
x
|
Bedrijfswaarde/omzet
|
1,54
x
|
0,98
x
|
1,57
x
|
1,22
x
|
1,25
x
|
1,39
x
|
1,3
x
|
0,51
x
|
Bedrijfswaarde/EBITDA
|
6,03
x
|
3,21
x
|
6,28
x
|
8,04
x
|
6,98
x
|
6,95
x
|
6,39
x
|
2,44
x
|
Bedrijfswaarde/FCF
|
26.430.652
x
|
12.094.698
x
|
-12.886.045
x
|
52.526.337
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
-0%
|
0%
|
-
|
-
|
-
|
-
|
Price to Book
|
1,59
x
|
1,34
x
|
1,28
x
|
0,61
x
|
0,65
x
|
0,7
x
|
0,65
x
|
0,61
x
|
Aantal aandelen (in duizenden)
|
999.615
|
1.003.615
|
984.943
|
969.948
|
969.067
|
969.068
|
-
|
-
|
Referentieprijs
2 |
6,229
|
6,287
|
6,861
|
3,444
|
3,908
|
4,517
|
4,517
|
4,517
|
Datum van publicatie
|
31-03-20
|
31-03-21
|
31-03-22
|
30-03-23
|
28-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.549
|
6.440
|
7.650
|
7.543
|
7.725
|
7.871
|
8.350
|
8.552
|
EBITDA
1 |
1.671
|
1.967
|
1.918
|
1.144
|
1.379
|
1.576
|
1.698
|
1.797
|
Bedrijfsresultaat (EBIT)
1 |
1.435
|
1.703
|
1.601
|
936,8
|
1.038
|
1.124
|
1.243
|
-
|
Operationele Marge
|
21,92%
|
26,45%
|
20,93%
|
12,42%
|
13,43%
|
14,28%
|
14,89%
|
-
|
Resultaat voor belastingen (EBT)
1 |
1.127
|
1.418
|
1.363
|
670,1
|
716
|
844,4
|
944,9
|
1.078
|
Nettowinst (verlies)
1 |
789,2
|
1.044
|
1.001
|
444,6
|
479,6
|
563,9
|
630,1
|
722,2
|
Nettomarge
|
12,05%
|
16,2%
|
13,08%
|
5,89%
|
6,21%
|
7,16%
|
7,55%
|
8,44%
|
WPA
2 |
0,7900
|
1,040
|
1,000
|
0,4500
|
0,4900
|
0,5750
|
0,6400
|
0,7400
|
Free Cash Flow
|
381,3
|
521,7
|
-935
|
175,2
|
-
|
-
|
-
|
-
|
FCF-marge
|
5,82%
|
8,1%
|
-12,22%
|
2,32%
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
22,82%
|
26,52%
|
-
|
15,31%
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
48,32%
|
50%
|
-
|
39,41%
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,2342
|
0,2670
|
0,2800
|
0,1835
|
0,1082
|
0,1900
|
0,2200
|
-
|
Datum van publicatie
|
31-03-20
|
31-03-21
|
31-03-22
|
30-03-23
|
28-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.852
|
-
|
5.291
|
5.863
|
5.837
|
6.577
|
6.468
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,305
x
|
-
|
2,758
x
|
5,123
x
|
4,232
x
|
4,173
x
|
3,809
x
|
-
|
Free Cash Flow
|
381
|
522
|
-935
|
175
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
22,1%
|
24,3%
|
20,2%
|
8,29%
|
8,48%
|
9,33%
|
9,58%
|
10,4%
|
ROA (netto-inkomsten/totale activa)
|
6,75%
|
8,4%
|
7,14%
|
2,86%
|
3,03%
|
3,55%
|
3,88%
|
4,39%
|
Totale activa
1 |
11.686
|
12.429
|
14.011
|
15.532
|
15.825
|
15.908
|
16.261
|
16.451
|
Nettoactief per aandeel
2 |
3,930
|
4,680
|
5,370
|
5,600
|
5,980
|
6,420
|
6,990
|
7,360
|
Cashflow per aandeel
|
0,9800
|
1,390
|
0,4100
|
0,7000
|
-
|
-
|
-
|
-
|
Capex
1 |
590
|
868
|
1.341
|
514
|
-
|
386
|
375
|
450
|
Capex/omzet
|
9,01%
|
13,48%
|
17,53%
|
6,81%
|
-
|
4,9%
|
4,49%
|
5,26%
|
Datum van publicatie
|
31-03-20
|
31-03-21
|
31-03-22
|
30-03-23
|
28-03-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
4,517
CNY Gemiddelde koersdoel
4,768
CNY Spread / Gemiddelde doel +5,54% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +13,49% | 604 mln. | | 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. |
Aardgasdistributie
|