Beurs gesloten -
Hong Kong S.E.
10:08:06 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
56,75
HKD
|
+1,70%
|
|
+3,94%
|
+8,30%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
66.128
|
115.222
|
109.195
|
120.722
|
84.276
|
90.052
|
-
|
-
|
Bedrijfswaarde
1 |
51.119
|
97.501
|
94.892
|
103.142
|
65.044
|
69.242
|
67.297
|
66.295
|
K/w-verhouding
|
34,1
x
|
42
x
|
25,6
x
|
25
x
|
-
|
14,4
x
|
12,7
x
|
11,7
x
|
Dividendrendement
|
1,18%
|
1,1%
|
1,85%
|
-
|
-
|
4,1%
|
4,55%
|
4,91%
|
Marktkapitalisatie/omzet
|
2,36
x
|
4,15
x
|
3,62
x
|
3,75
x
|
2,48
x
|
2,56
x
|
2,41
x
|
2,31
x
|
Bedrijfswaarde/omzet
|
1,83
x
|
3,51
x
|
3,15
x
|
3,21
x
|
1,92
x
|
1,97
x
|
1,8
x
|
1,7
x
|
Bedrijfswaarde/EBITDA
|
13,4
x
|
22,3
x
|
17,1
x
|
17
x
|
9,47
x
|
10,2
x
|
8,8
x
|
7,96
x
|
Bedrijfswaarde/FCF
|
17,9
x
|
26,5
x
|
21,4
x
|
32,8
x
|
34,6
x
|
18,2
x
|
13,8
x
|
12,3
x
|
FCF Yield
|
5,6%
|
3,77%
|
4,68%
|
3,05%
|
2,89%
|
5,48%
|
7,26%
|
8,1%
|
Price to Book
|
3,3
x
|
4,52
x
|
3,53
x
|
3,64
x
|
-
|
2,36
x
|
2,18
x
|
2,01
x
|
Aantal aandelen (in duizenden)
|
1.350.983
|
1.364.183
|
1.364.355
|
1.364.233
|
1.364.197
|
1.364.197
|
-
|
-
|
Referentieprijs
2 |
46,78
|
68,34
|
59,48
|
68,09
|
47,63
|
51,61
|
51,61
|
51,61
|
Datum van publicatie
|
29-03-20
|
05-03-21
|
28-03-22
|
22-03-23
|
26-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
27.984
|
27.760
|
30.167
|
32.172
|
33.937
|
35.204
|
37.412
|
38.922
|
EBITDA
1 |
3.813
|
4.373
|
5.546
|
6.078
|
6.865
|
6.805
|
7.647
|
8.329
|
Bedrijfsresultaat (EBIT)
1 |
2.698
|
3.250
|
4.455
|
5.001
|
5.737
|
5.969
|
6.857
|
7.558
|
Operationele Marge
|
9,64%
|
11,71%
|
14,77%
|
15,54%
|
16,9%
|
16,96%
|
18,33%
|
19,42%
|
Resultaat voor belastingen (EBT)
1 |
2.727
|
3.240
|
4.479
|
5.006
|
5.746
|
6.643
|
7.549
|
8.232
|
Nettowinst (verlies)
1 |
1.852
|
2.201
|
3.155
|
3.711
|
4.268
|
4.940
|
5.574
|
6.101
|
Nettomarge
|
6,62%
|
7,93%
|
10,46%
|
11,53%
|
12,58%
|
14,03%
|
14,9%
|
15,68%
|
WPA
2 |
1,371
|
1,627
|
2,324
|
2,728
|
-
|
3,574
|
4,051
|
4,397
|
Free Cash Flow
1 |
2.861
|
3.679
|
4.441
|
3.141
|
1.882
|
3.794
|
4.884
|
5.373
|
FCF-marge
|
10,22%
|
13,25%
|
14,72%
|
9,76%
|
5,55%
|
10,78%
|
13,06%
|
13,8%
|
Kasstroomconversie (ebitda)
|
75,05%
|
84,13%
|
80,08%
|
51,67%
|
27,42%
|
55,76%
|
63,87%
|
64,51%
|
Kasstroomconversie (nettowinst)
|
154,49%
|
167,11%
|
140,75%
|
84,64%
|
44,1%
|
76,81%
|
87,62%
|
88,07%
|
Dividend per aandeel
2 |
0,5500
|
0,7500
|
1,100
|
-
|
-
|
2,115
|
2,351
|
2,532
|
Datum van publicatie
|
29-03-20
|
05-03-21
|
28-03-22
|
22-03-23
|
26-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q4
|
2021 S2
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
11.433
|
15.679
|
12.081
|
18.291
|
3.395
|
11.876
|
10.065
|
19.273
|
9.837
|
3.062
|
12.899
|
10.706
|
10.886
|
21.592
|
9.386
|
2.958
|
12.345
|
10.150
|
11.129
|
21.353
|
10.272
|
3.232
|
13.427
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
2.148
|
-
|
1.778
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
3.281
|
-458,4
|
1.173
|
2.323
|
3.845
|
1.885
|
-729,5
|
1.156
|
1.961
|
2.641
|
4.602
|
1.987
|
-852,8
|
1.135
|
-
|
2.614
|
4.495
|
2.077
|
-1.163
|
930,7
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
17,94%
|
-13,5%
|
9,88%
|
23,08%
|
19,95%
|
19,16%
|
-23,83%
|
8,96%
|
18,32%
|
24,26%
|
21,31%
|
21,17%
|
-28,82%
|
9,19%
|
-
|
23,49%
|
21,05%
|
20,22%
|
-36%
|
6,93%
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-456,5
|
-
|
2.324
|
3.845
|
1.893
|
-732
|
1.161
|
-
|
2.640
|
4.604
|
1.991
|
-848,9
|
1.142
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-
|
1.855
|
-
|
-
|
-455,3
|
-
|
1.726
|
2.852
|
1.415
|
-556,4
|
858,5
|
-
|
1.974
|
3.426
|
1.482
|
-639,9
|
842,2
|
1.597
|
2.612
|
-
|
1.736
|
-1.103
|
-
|
-
|
-
|
Nettomarge
|
-
|
11,83%
|
-
|
-
|
-13,41%
|
-
|
17,15%
|
14,8%
|
14,38%
|
-18,17%
|
6,66%
|
-
|
18,14%
|
15,87%
|
15,79%
|
-21,63%
|
6,82%
|
15,74%
|
23,47%
|
-
|
16,9%
|
-34,11%
|
-
|
-
|
-
|
WPA
2 |
0,1640
|
1,373
|
0,2540
|
1,780
|
-0,3370
|
0,5440
|
1,270
|
-
|
1,040
|
-0,4100
|
0,6290
|
-
|
1,449
|
2,515
|
1,088
|
-
|
-
|
-
|
2,273
|
2,720
|
1,309
|
-1,160
|
0,9000
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,5570
|
-
|
0,5570
|
0,5570
|
-
|
0,6153
|
0,6153
|
Datum van publicatie
|
29-03-20
|
30-08-20
|
05-03-21
|
25-08-21
|
28-03-22
|
28-03-22
|
25-08-22
|
25-08-22
|
26-10-22
|
22-03-23
|
22-03-23
|
24-04-23
|
27-08-23
|
27-08-23
|
27-10-23
|
26-03-24
|
26-03-24
|
29-04-24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
15.009
|
17.722
|
14.303
|
17.580
|
19.232
|
20.810
|
22.755
|
23.757
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
2.861
|
3.679
|
4.441
|
3.141
|
1.882
|
3.794
|
4.884
|
5.373
|
ROE (netto-inkomsten/eigen vermogen)
|
9,97%
|
11,1%
|
14,5%
|
15,3%
|
16,1%
|
16,8%
|
17,5%
|
17,5%
|
ROA (netto-inkomsten/totale activa)
|
5,19%
|
5,59%
|
7,17%
|
7,66%
|
8,57%
|
9,42%
|
10%
|
10,5%
|
Totale activa
1 |
35.693
|
39.415
|
44.039
|
48.437
|
49.784
|
52.428
|
55.541
|
58.362
|
Nettoactief per aandeel
2 |
14,20
|
15,10
|
16,90
|
18,70
|
-
|
21,90
|
23,70
|
25,70
|
Cashflow per aandeel
2 |
2,970
|
3,660
|
4,450
|
3,590
|
-
|
4,330
|
4,630
|
5,330
|
Capex
1 |
1.155
|
1.275
|
1.602
|
1.738
|
895
|
1.288
|
1.334
|
1.363
|
Capex/omzet
|
4,13%
|
4,59%
|
5,31%
|
5,4%
|
2,64%
|
3,66%
|
3,57%
|
3,5%
|
Datum van publicatie
|
29-03-20
|
05-03-21
|
28-03-22
|
22-03-23
|
26-03-24
|
-
|
-
|
-
|
Laatste slotkoers
51,61
CNY Gemiddelde koersdoel
68,61
CNY Spread / Gemiddelde doel +32,93% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +8,30% | 12,44 mld. | | +384,45% | 67,41 mld. | | -0,80% | 55,28 mld. | | +8,04% | 47,79 mld. | | -11,87% | 37,28 mld. | | -1,37% | 22,88 mld. | | +11,83% | 19,26 mld. | | -24,76% | 18,8 mld. | | +2,80% | 17,67 mld. | | +5,26% | 14,82 mld. |
Brouwers - Andere
|