Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
5,3
HKD
|
+1,34%
|
|
+0,38%
|
+16,23%
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
21.064
|
44.693
|
178.387
|
117.536
|
76.864
|
47.222
|
47.222
|
-
|
Bedrijfswaarde
1 |
29.049
|
49.781
|
175.209
|
118.086
|
79.570
|
48.280
|
58.411
|
59.008
|
K/w-verhouding
|
11,1
x
|
18,3
x
|
36,6
x
|
23,8
x
|
20,2
x
|
9,7
x
|
9,1
x
|
7,13
x
|
Dividendrendement
|
4,44%
|
2,53%
|
0,84%
|
2,04%
|
2,31%
|
4,93%
|
5,35%
|
6,67%
|
Marktkapitalisatie/omzet
|
2,75
x
|
4,91
x
|
14,5
x
|
7,32
x
|
3,74
x
|
1,52
x
|
1,4
x
|
1,15
x
|
Bedrijfswaarde/omzet
|
3,79
x
|
5,47
x
|
14,2
x
|
7,35
x
|
3,87
x
|
1,81
x
|
1,74
x
|
1,44
x
|
Bedrijfswaarde/EBITDA
|
9,22
x
|
12,5
x
|
26,1
x
|
15,4
x
|
11,6
x
|
6,26
x
|
6,23
x
|
5,16
x
|
Bedrijfswaarde/FCF
|
-38,8
x
|
-64,8
x
|
176
x
|
-90,2
x
|
-106
x
|
-11,3
x
|
-30,5
x
|
15,1
x
|
FCF Yield
|
-2,58%
|
-1,54%
|
0,57%
|
-1,11%
|
-0,95%
|
-8,83%
|
-3,28%
|
6,62%
|
Price to Book
|
2,02
x
|
3,15
x
|
6,73
x
|
3,88
x
|
2,58
x
|
1,27
x
|
1,33
x
|
1,21
x
|
Aantal aandelen (in duizenden)
|
7.659.557
|
8.081.863
|
8.809.254
|
8.890.763
|
8.896.240
|
8.909.889
|
8.909.889
|
-
|
Referentieprijs
2 |
2,750
|
5,530
|
20,25
|
13,22
|
8,640
|
5,300
|
5,300
|
5,300
|
Datum van publicatie
|
25-02-19
|
16-03-20
|
01-03-21
|
28-02-22
|
27-02-23
|
28-02-24
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
7.672
|
9.096
|
12.316
|
16.065
|
20.544
|
26.629
|
33.666
|
41.051
|
EBITDA
1 |
3.151
|
3.998
|
6.709
|
7.690
|
6.872
|
7.718
|
9.370
|
11.430
|
Bedrijfsresultaat (EBIT)
1 |
2.277
|
3.203
|
5.853
|
6.514
|
5.318
|
5.893
|
7.212
|
9.041
|
Operationele Marge
|
29,68%
|
35,21%
|
47,53%
|
40,55%
|
25,88%
|
22,13%
|
21,42%
|
22,02%
|
Resultaat voor belastingen (EBT)
1 |
2.246
|
3.093
|
5.758
|
6.568
|
5.181
|
5.571
|
6.861
|
8.682
|
Nettowinst (verlies)
1 |
1.863
|
2.416
|
4.561
|
4.924
|
3.820
|
4.187
|
5.154
|
6.495
|
Nettomarge
|
24,29%
|
26,57%
|
37,03%
|
30,65%
|
18,59%
|
15,72%
|
15,31%
|
15,82%
|
WPA
2 |
0,2486
|
0,3027
|
0,5532
|
0,5556
|
0,4287
|
0,4703
|
0,5823
|
0,7435
|
Free Cash Flow
1 |
-748,2
|
-768,6
|
996,5
|
-1.310
|
-754,1
|
-4.974
|
-1.916
|
3.905
|
FCF-marge
|
-9,75%
|
-8,45%
|
8,09%
|
-8,15%
|
-3,67%
|
-19,27%
|
-5,69%
|
9,51%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
14,85%
|
-
|
-
|
-
|
-
|
34,17%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
21,85%
|
-
|
-
|
-
|
-
|
60,12%
|
Dividend per aandeel
2 |
0,1220
|
0,1400
|
0,1700
|
0,2700
|
0,2000
|
0,2250
|
0,2837
|
0,3533
|
Datum van publicatie
|
25-02-19
|
16-03-20
|
01-03-21
|
28-02-22
|
27-02-23
|
28-02-24
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S1
|
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
---|
Omzet
1 |
3.997
|
5.099
|
4.623
|
7.693
|
8.075
|
7.990
|
9.698
|
10.847
|
12.142
|
14.487
|
EBITDA
|
1.722
|
2.386
|
2.360
|
-
|
4.400
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.291
|
1.977
|
1.914
|
-
|
3.863
|
2.519
|
2.658
|
2.660
|
2.170
|
3.735
|
Operationele Marge
|
32,31%
|
38,76%
|
41,4%
|
-
|
47,84%
|
31,52%
|
27,41%
|
24,52%
|
17,87%
|
25,79%
|
Resultaat voor belastingen (EBT)
1 |
1.160
|
1.933
|
1.838
|
-
|
4.018
|
-
|
2.657
|
-
|
-
|
3.553
|
Nettowinst (verlies)
1 |
952,7
|
1.464
|
1.406
|
-
|
3.072
|
1.852
|
1.905
|
-
|
-
|
2.796
|
Nettomarge
|
23,84%
|
28,71%
|
30,42%
|
-
|
38,05%
|
23,18%
|
19,64%
|
-
|
-
|
19,3%
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
07-08-19
|
16-03-20
|
03-08-20
|
01-03-21
|
02-08-21
|
28-02-22
|
01-08-22
|
27-02-23
|
31-07-23
|
28-02-24
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
1 |
7.986
|
5.089
|
-
|
550
|
2.707
|
7.681
|
11.189
|
11.786
|
Nettokaspositie
1 |
-
|
-
|
3.178
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,535
x
|
1,273
x
|
-
|
0,0715
x
|
0,3939
x
|
0,9952
x
|
1,194
x
|
1,031
x
|
Free Cash Flow
1 |
-748
|
-769
|
996
|
-1.310
|
-754
|
-4.974
|
-1.916
|
3.905
|
ROE (netto-inkomsten/eigen vermogen)
|
18,1%
|
19,6%
|
22,4%
|
17,3%
|
12,7%
|
13,6%
|
15,2%
|
17,5%
|
ROA (netto-inkomsten/totale activa)
|
7,99%
|
9,24%
|
12,7%
|
10,6%
|
7,67%
|
7,54%
|
8,38%
|
9,53%
|
Totale activa
1 |
23.330
|
26.145
|
35.910
|
46.247
|
49.823
|
55.504
|
61.510
|
68.129
|
Nettoactief per aandeel
2 |
1,360
|
1,750
|
3,010
|
3,410
|
3,340
|
3,590
|
3,990
|
4,370
|
Cashflow per aandeel
2 |
0,3100
|
0,2100
|
0,5200
|
0,4000
|
0,6600
|
0,5600
|
0,6500
|
0,8800
|
Capex
1 |
3.034
|
2.134
|
3.249
|
4.938
|
6.646
|
9.117
|
7.087
|
5.255
|
Capex/omzet
|
39,55%
|
23,46%
|
26,38%
|
30,74%
|
32,35%
|
35,32%
|
21,05%
|
12,8%
|
Datum van publicatie
|
25-02-19
|
16-03-20
|
01-03-21
|
28-02-22
|
27-02-23
|
28-02-24
|
-
|
-
|
Laatste slotkoers
5,3
HKD Gemiddelde koersdoel
6,802
HKD Spread / Gemiddelde doel +28,33% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +16,23% | 6,03 mld. | | -18,69% | 19,47 mld. | | +3,74% | 19,13 mld. | | -15,29% | 15,23 mld. | | -13,38% | 13,47 mld. | | -13,32% | 10,6 mld. | | +37,48% | 7,64 mld. | | -16,81% | 7,26 mld. | | -30,07% | 6,63 mld. | | -6,60% | 5,98 mld. |
Fotovoltaïsche zonne-energiesystemen & -apparatuur
|