Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
14,84
HKD
|
+6,76%
|
|
+12,25%
|
+8,16%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.449
|
38.492
|
35.528
|
34.079
|
37.337
|
41.116
|
-
|
-
|
Bedrijfswaarde
1 |
5.449
|
35.071
|
29.455
|
28.578
|
29.690
|
31.532
|
28.347
|
24.310
|
K/w-verhouding
|
10,5
x
|
41,1
x
|
26,4
x
|
15,8
x
|
14,2
x
|
13,1
x
|
10,8
x
|
9,15
x
|
Dividendrendement
|
-
|
1,19%
|
1,84%
|
3,06%
|
3,54%
|
3,68%
|
4,42%
|
5,24%
|
Marktkapitalisatie/omzet
|
-
|
1,99
x
|
1,32
x
|
1,1
x
|
1,07
x
|
1,02
x
|
0,88
x
|
0,8
x
|
Bedrijfswaarde/omzet
|
-
|
1,81
x
|
1,09
x
|
0,92
x
|
0,85
x
|
0,78
x
|
0,61
x
|
0,47
x
|
Bedrijfswaarde/EBITDA
|
-
|
26,5
x
|
17
x
|
9,53
x
|
8,58
x
|
7,88
x
|
5,92
x
|
4,35
x
|
Bedrijfswaarde/FCF
|
-
|
21,2
x
|
-
|
11,8
x
|
-
|
8,11
x
|
5,27
x
|
3,65
x
|
FCF Yield
|
-
|
4,71%
|
-
|
8,45%
|
-
|
12,3%
|
19%
|
27,4%
|
Price to Book
|
-
|
10,1
x
|
7,89
x
|
5,13
x
|
-
|
4,13
x
|
3,2
x
|
2,7
x
|
Aantal aandelen (in duizenden)
|
2.974.074
|
2.854.813
|
2.868.605
|
2.954.599
|
2.994.072
|
2.993.122
|
-
|
-
|
Referentieprijs
2 |
1,832
|
13,48
|
12,39
|
11,53
|
12,47
|
13,74
|
13,74
|
13,74
|
Datum van publicatie
|
27-03-20
|
29-03-21
|
28-03-22
|
27-03-23
|
19-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
-
|
19.360
|
26.968
|
31.059
|
34.763
|
40.307
|
46.608
|
51.397
|
EBITDA
1 |
-
|
1.321
|
1.729
|
2.999
|
3.460
|
3.999
|
4.787
|
5.592
|
Bedrijfsresultaat (EBIT)
1 |
-
|
1.194
|
1.537
|
2.708
|
3.132
|
3.491
|
4.373
|
5.045
|
Operationele Marge
|
-
|
6,17%
|
5,7%
|
8,72%
|
9,01%
|
8,66%
|
9,38%
|
9,82%
|
Resultaat voor belastingen (EBT)
1 |
-
|
1.187
|
1.507
|
2.615
|
3.020
|
3.790
|
4.615
|
5.435
|
Nettowinst (verlies)
1 |
516,4
|
957,4
|
1.369
|
2.161
|
2.640
|
3.182
|
3.866
|
4.557
|
Nettomarge
|
-
|
4,95%
|
5,08%
|
6,96%
|
7,59%
|
7,89%
|
8,3%
|
8,87%
|
WPA
2 |
0,1750
|
0,3280
|
0,4700
|
0,7290
|
0,8800
|
1,047
|
1,270
|
1,502
|
Free Cash Flow
1 |
-
|
1.652
|
-
|
2.414
|
-
|
3.890
|
5.380
|
6.667
|
FCF-marge
|
-
|
8,53%
|
-
|
7,77%
|
-
|
9,65%
|
11,54%
|
12,97%
|
Kasstroomconversie (ebitda)
|
-
|
124,98%
|
-
|
80,49%
|
-
|
97,26%
|
112,38%
|
119,23%
|
Kasstroomconversie (nettowinst)
|
-
|
172,51%
|
-
|
111,68%
|
-
|
122,26%
|
139,14%
|
146,3%
|
Dividend per aandeel
2 |
-
|
0,1606
|
0,2279
|
0,3529
|
0,4417
|
0,5056
|
0,6077
|
0,7203
|
Datum van publicatie
|
27-03-20
|
29-03-21
|
28-03-22
|
27-03-23
|
19-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 S2
|
2022 S1
|
2023 S1
|
2024 S1
|
2024 S2
|
---|
Omzet
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
780,3
|
899
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
WPA
1 |
-
|
-
|
0,3950
|
0,5000
|
0,6100
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
28-03-22
|
26-08-22
|
27-09-23
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
3.421
|
6.073
|
5.501
|
7.647
|
9.584
|
12.770
|
16.807
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
1.652
|
-
|
2.414
|
-
|
3.890
|
5.380
|
6.667
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
28,8%
|
33,9%
|
38,8%
|
35,1%
|
34,3%
|
33,5%
|
32,2%
|
ROA (netto-inkomsten/totale activa)
|
-
|
7,17%
|
7,73%
|
9,74%
|
10,4%
|
11,5%
|
11,7%
|
12%
|
Totale activa
1 |
-
|
13.362
|
17.712
|
22.180
|
25.306
|
27.566
|
33.023
|
38.130
|
Nettoactief per aandeel
2 |
-
|
1,330
|
1,570
|
2,250
|
-
|
3,320
|
4,300
|
5,100
|
Cashflow per aandeel
2 |
-
|
0,7600
|
1,270
|
1,040
|
-
|
1,770
|
2,150
|
2,420
|
Capex
1 |
-
|
566
|
955
|
665
|
-
|
889
|
920
|
1.024
|
Capex/omzet
|
-
|
2,92%
|
3,54%
|
2,14%
|
-
|
2,2%
|
1,97%
|
1,99%
|
Datum van publicatie
|
27-03-20
|
29-03-21
|
28-03-22
|
27-03-23
|
19-03-24
|
-
|
-
|
-
|
Laatste slotkoers
13,74
CNY Gemiddelde koersdoel
16,8
CNY Spread / Gemiddelde doel +22,28% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +8,16% | 5,67 mld. | | +10,97% | 15,09 mld. | | -0,39% | 11,49 mld. | | +8,55% | 10,77 mld. | | +11,67% | 8,79 mld. | | -5,67% | 4,67 mld. | | +17,09% | 2,03 mld. | | +27,91% | 1,87 mld. | | -25,15% | 1,34 mld. | | +25,90% | 1,14 mld. |
Motorfietsen & Scooters
|