Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
8,82
HKD
|
+2,08%
|
|
+6,27%
|
-7,35%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
66.843
|
62.675
|
73.503
|
68.569
|
48.753
|
46.001
|
-
|
-
|
Bedrijfswaarde
1 |
66.843
|
54.978
|
71.305
|
73.864
|
48.753
|
52.492
|
51.860
|
51.064
|
K/w-verhouding
|
20,1
x
|
15,4
x
|
19,3
x
|
26,1
x
|
15,6
x
|
13,3
x
|
11,9
x
|
10,9
x
|
Dividendrendement
|
5,06%
|
6,47%
|
8,53%
|
-
|
-
|
7,55%
|
8,41%
|
9,21%
|
Marktkapitalisatie/omzet
|
1,08
x
|
0,93
x
|
0,99
x
|
0,87
x
|
0,61
x
|
0,54
x
|
0,52
x
|
0,5
x
|
Bedrijfswaarde/omzet
|
1,08
x
|
0,81
x
|
0,96
x
|
0,94
x
|
0,61
x
|
0,62
x
|
0,59
x
|
0,55
x
|
Bedrijfswaarde/EBITDA
|
8,67
x
|
5,87
x
|
8,5
x
|
10,2
x
|
5,94
x
|
6,16
x
|
5,74
x
|
5,36
x
|
Bedrijfswaarde/FCF
|
-
|
8,58
x
|
29,1
x
|
54,7
x
|
-
|
12
x
|
11,2
x
|
10,1
x
|
FCF Yield
|
-
|
11,7%
|
3,44%
|
1,83%
|
-
|
8,31%
|
8,94%
|
9,88%
|
Price to Book
|
3,41
x
|
2,97
x
|
3,93
x
|
5,13
x
|
-
|
3,3
x
|
3,23
x
|
3,22
x
|
Aantal aandelen (in duizenden)
|
5.623.786
|
5.624.386
|
5.630.972
|
5.634.164
|
5.634.356
|
5.634.356
|
-
|
-
|
Referentieprijs
2 |
11,89
|
11,14
|
13,05
|
12,17
|
8,653
|
8,164
|
8,164
|
8,164
|
Datum van publicatie
|
23-03-20
|
22-03-21
|
28-03-22
|
27-03-23
|
26-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
61.978
|
67.618
|
74.082
|
78.717
|
80.418
|
84.554
|
88.577
|
92.743
|
EBITDA
1 |
7.711
|
9.361
|
8.390
|
7.210
|
8.207
|
8.525
|
9.041
|
9.531
|
Bedrijfsresultaat (EBIT)
1 |
4.760
|
6.698
|
4.333
|
3.693
|
3.968
|
5.327
|
5.879
|
6.338
|
Operationele Marge
|
7,68%
|
9,91%
|
5,85%
|
4,69%
|
4,93%
|
6,3%
|
6,64%
|
6,83%
|
Resultaat voor belastingen (EBT)
1 |
5.412
|
6.532
|
5.809
|
4.149
|
4.779
|
5.325
|
5.899
|
6.422
|
Nettowinst (verlies)
1 |
3.331
|
4.062
|
3.802
|
2.632
|
3.117
|
3.453
|
3.847
|
4.195
|
Nettomarge
|
5,37%
|
6,01%
|
5,13%
|
3,34%
|
3,88%
|
4,08%
|
4,34%
|
4,52%
|
WPA
2 |
0,5920
|
0,7215
|
0,6751
|
0,4671
|
0,5531
|
0,6149
|
0,6871
|
0,7491
|
Free Cash Flow
1 |
-
|
6.407
|
2.452
|
1.351
|
-
|
4.361
|
4.637
|
5.045
|
FCF-marge
|
-
|
9,47%
|
3,31%
|
1,72%
|
-
|
5,16%
|
5,23%
|
5,44%
|
Kasstroomconversie (ebitda)
|
-
|
68,44%
|
29,22%
|
18,74%
|
-
|
51,16%
|
51,29%
|
52,94%
|
Kasstroomconversie (nettowinst)
|
-
|
157,71%
|
64,48%
|
51,34%
|
-
|
126,32%
|
120,54%
|
120,27%
|
Dividend per aandeel
2 |
0,6013
|
0,7210
|
1,114
|
-
|
-
|
0,6162
|
0,6865
|
0,7523
|
Datum van publicatie
|
23-03-20
|
22-03-21
|
28-03-22
|
27-03-23
|
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
|
2025 S1
|
2025 S2
|
---|
Omzet
1 |
31.483
|
32.934
|
34.683
|
35.396
|
38.686
|
38.217
|
40.501
|
40.907
|
39.511
|
42.724
|
41.807
|
45.011
|
44.166
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
3.792
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
2.193
|
-
|
2.944
|
2.231
|
2.102
|
1.473
|
2.220
|
2.151
|
1.817
|
2.635
|
2.381
|
-
|
-
|
Operationele Marge
|
6,97%
|
-
|
8,49%
|
6,3%
|
5,43%
|
3,85%
|
5,48%
|
5,26%
|
4,6%
|
6,17%
|
5,7%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
2.860
|
3.665
|
2.867
|
3.215
|
-
|
1.997
|
2.152
|
2.613
|
2.166
|
2.903
|
2.384
|
3.340
|
2.606
|
Nettowinst (verlies)
1 |
1.828
|
2.380
|
1.682
|
2.035
|
1.767
|
1.253
|
1.379
|
1.638
|
1.480
|
1.697
|
1.495
|
-
|
-
|
Nettomarge
|
5,81%
|
7,23%
|
4,85%
|
5,75%
|
4,57%
|
3,28%
|
3,4%
|
4%
|
3,75%
|
3,97%
|
3,58%
|
-
|
-
|
WPA
|
0,3248
|
-
|
0,2987
|
-
|
-
|
0,2224
|
-
|
0,2904
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
23-03-20
|
24-08-20
|
22-03-21
|
23-08-21
|
28-03-22
|
22-08-22
|
27-03-23
|
22-08-23
|
26-03-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
5.295
|
-
|
6.490
|
5.859
|
5.063
|
Nettokaspositie
1 |
-
|
7.697
|
2.197
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
0,7344
x
|
-
|
0,7613
x
|
0,6481
x
|
0,5312
x
|
Free Cash Flow
1 |
-
|
6.407
|
2.452
|
1.351
|
-
|
4.361
|
4.637
|
5.045
|
ROE (netto-inkomsten/eigen vermogen)
|
14,1%
|
20%
|
19,1%
|
16,4%
|
-
|
24,1%
|
26,3%
|
27,5%
|
ROA (netto-inkomsten/totale activa)
|
4,97%
|
6,8%
|
6,24%
|
4,43%
|
-
|
6,4%
|
6,95%
|
7,75%
|
Totale activa
1 |
66.959
|
59.746
|
60.918
|
59.379
|
-
|
53.921
|
55.379
|
54.126
|
Nettoactief per aandeel
2 |
3,480
|
3,750
|
3,320
|
2,370
|
-
|
2,470
|
2,530
|
2,530
|
Cashflow per aandeel
2 |
1,390
|
1,520
|
0,9600
|
0,7900
|
-
|
1,410
|
1,320
|
1,340
|
Capex
1 |
-
|
2.147
|
2.998
|
3.124
|
-
|
3.257
|
3.166
|
3.115
|
Capex/omzet
|
-
|
3,18%
|
4,05%
|
3,97%
|
-
|
3,85%
|
3,57%
|
3,36%
|
Datum van publicatie
|
23-03-20
|
22-03-21
|
28-03-22
|
27-03-23
|
26-03-24
|
-
|
-
|
-
|
Laatste slotkoers
8,164
CNY Gemiddelde koersdoel
10,12
CNY Spread / Gemiddelde doel +23,93% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -7,35% | 6,35 mld. | | -15,75% | 8,01 mld. | | +0,24% | 7,62 mld. | | -4,05% | 1,64 mld. | | -9,71% | 930 mln. | | -19,68% | 669 mln. | | -8,19% | 608 mln. | | -22,81% | 572 mln. | | +13,30% | 519 mln. | | -11,65% | 362 mln. |
Kant-en-klare maaltijden
|