Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
3,05
HKD
|
-1,61%
|
|
+2,01%
|
-6,15%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
15.502
|
10.391
|
21.424
|
12.732
|
10.883
|
10.231
|
-
|
-
|
Bedrijfswaarde
1 |
23.741
|
19.694
|
36.767
|
28.371
|
25.016
|
27.195
|
33.748
|
31.485
|
K/w-verhouding
|
11,7
x
|
7,06
x
|
16,3
x
|
27,3
x
|
7,65
x
|
7,2
x
|
6,35
x
|
5,54
x
|
Dividendrendement
|
2,78%
|
4,29%
|
2,21%
|
3,83%
|
4,92%
|
5,18%
|
5,63%
|
6,52%
|
Marktkapitalisatie/omzet
|
1,2
x
|
0,81
x
|
1,25
x
|
0,63
x
|
0,55
x
|
0,48
x
|
0,43
x
|
0,42
x
|
Bedrijfswaarde/omzet
|
1,84
x
|
1,54
x
|
2,15
x
|
1,41
x
|
1,26
x
|
1,27
x
|
1,43
x
|
1,3
x
|
Bedrijfswaarde/EBITDA
|
9,69
x
|
7,61
x
|
12,4
x
|
11,2
x
|
9,15
x
|
7,78
x
|
8,34
x
|
6,97
x
|
Bedrijfswaarde/FCF
|
-52,7
x
|
-169
x
|
-77
x
|
-14,2
x
|
-7,41
x
|
-116
x
|
53,9
x
|
116
x
|
FCF Yield
|
-1,9%
|
-0,59%
|
-1,3%
|
-7,06%
|
-13,5%
|
-0,86%
|
1,85%
|
0,86%
|
Price to Book
|
0,83
x
|
0,5
x
|
0,94
x
|
0,58
x
|
0,47
x
|
0,43
x
|
0,4
x
|
0,39
x
|
Aantal aandelen (in duizenden)
|
2.870.687
|
2.968.935
|
3.159.895
|
3.247.879
|
3.348.627
|
3.354.477
|
-
|
-
|
Referentieprijs
2 |
5,400
|
3,500
|
6,780
|
3,920
|
3,250
|
3,050
|
3,050
|
3,050
|
Datum van publicatie
|
16-03-20
|
18-03-21
|
17-03-22
|
16-03-23
|
19-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
12.924
|
12.826
|
17.125
|
20.073
|
19.842
|
21.483
|
23.669
|
24.195
|
EBITDA
1 |
2.449
|
2.587
|
2.974
|
2.531
|
2.733
|
3.494
|
4.044
|
4.520
|
Bedrijfsresultaat (EBIT)
1 |
1.756
|
1.824
|
2.106
|
1.612
|
1.664
|
1.966
|
2.342
|
2.602
|
Operationele Marge
|
13,58%
|
14,22%
|
12,3%
|
8,03%
|
8,39%
|
9,15%
|
9,9%
|
10,75%
|
Resultaat voor belastingen (EBT)
1 |
2.014
|
2.203
|
2.145
|
1.584
|
2.196
|
2.067
|
2.359
|
2.582
|
Nettowinst (verlies)
1 |
1.308
|
1.447
|
1.253
|
964,9
|
1.575
|
1.453
|
1.629
|
1.850
|
Nettomarge
|
10,12%
|
11,28%
|
7,32%
|
4,81%
|
7,94%
|
6,76%
|
6,88%
|
7,65%
|
WPA
2 |
0,4606
|
0,4956
|
0,4153
|
0,1438
|
0,4247
|
0,4234
|
0,4804
|
0,5510
|
Free Cash Flow
1 |
-450,2
|
-116,7
|
-477,2
|
-2.003
|
-3.376
|
-234
|
626
|
271,5
|
FCF-marge
|
-3,48%
|
-0,91%
|
-2,79%
|
-9,98%
|
-17,01%
|
-1,09%
|
2,64%
|
1,12%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
15,48%
|
6,01%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
38,43%
|
14,68%
|
Dividend per aandeel
2 |
0,1500
|
0,1500
|
0,1500
|
0,1500
|
0,1600
|
0,1580
|
0,1718
|
0,1989
|
Datum van publicatie
|
16-03-20
|
18-03-21
|
17-03-22
|
16-03-23
|
19-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2023 S1
|
---|
Omzet
|
5.563
|
7.263
|
7.773
|
9.353
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
1.084
|
1.012
|
-
|
-
|
850,6
|
Operationele Marge
|
-
|
14,92%
|
13,02%
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
1.313
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
580,8
|
866,4
|
778,1
|
475,1
|
1.042
|
-
|
Nettomarge
|
10,44%
|
11,93%
|
10,01%
|
5,08%
|
-
|
-
|
WPA
|
0,2023
|
0,2933
|
0,2621
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
13-08-20
|
18-03-21
|
17-08-21
|
17-03-22
|
16-08-22
|
14-08-23
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
8.239
|
9.303
|
15.343
|
15.639
|
14.132
|
16.963
|
23.517
|
21.254
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,365
x
|
3,596
x
|
5,16
x
|
6,18
x
|
5,17
x
|
4,855
x
|
5,815
x
|
4,702
x
|
Free Cash Flow
1 |
-450
|
-117
|
-477
|
-2.003
|
-3.376
|
-234
|
626
|
272
|
ROE (netto-inkomsten/eigen vermogen)
|
7,51%
|
7,36%
|
5,75%
|
4,35%
|
7,1%
|
6,08%
|
6,62%
|
7,02%
|
ROA (netto-inkomsten/totale activa)
|
3,62%
|
3,57%
|
2,58%
|
1,8%
|
2,96%
|
2,7%
|
2,96%
|
3,01%
|
Totale activa
1 |
36.105
|
40.547
|
48.564
|
53.591
|
53.204
|
53.765
|
55.025
|
61.523
|
Nettoactief per aandeel
2 |
6,480
|
6,980
|
7,250
|
6,730
|
6,930
|
7,120
|
7,610
|
7,830
|
Cashflow per aandeel
2 |
0,6200
|
0,7500
|
0,7500
|
0,4200
|
0,3900
|
0,6800
|
0,7800
|
0,9400
|
Capex
1 |
2.203
|
2.316
|
2.730
|
3.342
|
4.677
|
5.039
|
5.020
|
5.655
|
Capex/omzet
|
17,05%
|
18,06%
|
15,94%
|
16,65%
|
23,57%
|
23,46%
|
21,21%
|
23,37%
|
Datum van publicatie
|
16-03-20
|
18-03-21
|
17-03-22
|
16-03-23
|
19-03-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
3,05
HKD Gemiddelde koersdoel
3,629
HKD Spread / Gemiddelde doel +18,98% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -6,15% | 1,31 mld. | | 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
|