Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
4,4
HKD
|
+8,91%
|
|
+13,99%
|
-30,82%
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
15.681
|
24.905
|
20.328
|
17.333
|
25.843
|
16.395
|
16.395
|
-
|
Bedrijfswaarde
1 |
41.928
|
65.737
|
60.671
|
52.368
|
79.023
|
23.269
|
79.710
|
76.289
|
K/w-verhouding
|
5,75
x
|
6,67
x
|
4,78
x
|
4,83
x
|
6,54
x
|
6,77
x
|
4,48
x
|
4,05
x
|
Dividendrendement
|
6,33%
|
5,66%
|
7,92%
|
9,58%
|
6,55%
|
9,86%
|
9,02%
|
9,95%
|
Marktkapitalisatie/omzet
|
0,59
x
|
0,65
x
|
0,44
x
|
0,3
x
|
0,36
x
|
0,29
x
|
0,19
x
|
0,18
x
|
Bedrijfswaarde/omzet
|
1,59
x
|
1,71
x
|
1,31
x
|
0,91
x
|
1,09
x
|
0,29
x
|
0,92
x
|
0,82
x
|
Bedrijfswaarde/EBITDA
|
6,2
x
|
5,91
x
|
6,46
x
|
5,44
x
|
6,92
x
|
2,77
x
|
9,61
x
|
7,7
x
|
Bedrijfswaarde/FCF
|
4,2
x
|
10,8
x
|
3,97
x
|
-8,8
x
|
31
x
|
21,8
x
|
-19,4
x
|
8,53
x
|
FCF Yield
|
23,8%
|
9,25%
|
25,2%
|
-11,4%
|
3,23%
|
4,58%
|
-5,16%
|
11,7%
|
Price to Book
|
0,46
x
|
0,57
x
|
0,46
x
|
0,37
x
|
0,54
x
|
0,3
x
|
0,28
x
|
0,27
x
|
Aantal aandelen (in duizenden)
|
2.480.261
|
3.096.456
|
3.096.456
|
3.096.456
|
3.096.456
|
4.025.393
|
4.025.393
|
-
|
Referentieprijs
2 |
6,322
|
8,043
|
6,565
|
5,598
|
8,346
|
4,073
|
4,073
|
4,073
|
Datum van publicatie
|
27-02-19
|
10-03-20
|
16-03-21
|
10-03-22
|
15-03-23
|
26-03-24
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
26.433
|
38.339
|
46.234
|
57.379
|
72.416
|
80.222
|
86.989
|
92.587
|
EBITDA
1 |
6.765
|
11.127
|
9.397
|
9.622
|
11.424
|
8.404
|
8.296
|
9.911
|
Bedrijfsresultaat (EBIT)
1 |
6.700
|
10.917
|
9.076
|
9.277
|
10.995
|
8.018
|
8.700
|
9.717
|
Operationele Marge
|
25,35%
|
28,48%
|
19,63%
|
16,17%
|
15,18%
|
10%
|
10%
|
10,5%
|
Resultaat voor belastingen (EBT)
1 |
6.783
|
11.413
|
10.200
|
10.842
|
10.830
|
7.721
|
8.690
|
10.131
|
Nettowinst (verlies)
1 |
2.728
|
3.483
|
4.248
|
3.589
|
3.953
|
3.185
|
3.549
|
3.922
|
Nettomarge
|
10,32%
|
9,09%
|
9,19%
|
6,25%
|
5,46%
|
3,97%
|
4,08%
|
4,24%
|
WPA
2 |
1,100
|
1,205
|
1,372
|
1,159
|
1,277
|
0,8542
|
0,9098
|
1,007
|
Free Cash Flow
1 |
9.993
|
6.079
|
15.295
|
-5.948
|
2.553
|
3.349
|
-4.117
|
8.943
|
FCF-marge
|
37,8%
|
15,85%
|
33,08%
|
-10,37%
|
3,53%
|
4,15%
|
-4,73%
|
9,66%
|
Kasstroomconversie (ebitda)
|
147,71%
|
54,63%
|
162,76%
|
-
|
22,35%
|
29,97%
|
-
|
90,23%
|
Kasstroomconversie (nettowinst)
|
366,31%
|
174,5%
|
360,07%
|
-
|
64,58%
|
81,98%
|
-
|
227,99%
|
Dividend per aandeel
2 |
0,4000
|
0,4550
|
0,5200
|
0,5360
|
0,5470
|
0,4017
|
0,3675
|
0,4051
|
Datum van publicatie
|
27-02-19
|
10-03-20
|
16-03-21
|
10-03-22
|
15-03-23
|
26-03-24
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S1
|
2022 S1
|
2022 S2
|
---|
Omzet
|
21.788
|
31.293
|
-
|
EBITDA
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
Dividend per aandeel
1 |
0,2382
|
0,3190
|
0,2280
|
Datum van publicatie
|
13-08-19
|
18-08-22
|
15-03-23
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
1 |
26.247
|
40.832
|
40.343
|
35.035
|
53.180
|
56.733
|
63.315
|
59.894
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,88
x
|
3,67
x
|
4,293
x
|
3,641
x
|
4,655
x
|
5,077
x
|
7,632
x
|
6,043
x
|
Free Cash Flow
1 |
9.993
|
6.079
|
15.295
|
-5.948
|
2.553
|
3.349
|
-4.117
|
8.943
|
ROE (netto-inkomsten/eigen vermogen)
|
8,24%
|
9,35%
|
10,1%
|
10%
|
8,44%
|
7,36%
|
6,1%
|
6,45%
|
ROA (netto-inkomsten/totale activa)
|
1,81%
|
1,73%
|
1,71%
|
1,24%
|
1,2%
|
1,14%
|
0,91%
|
1,13%
|
Totale activa
1 |
150.979
|
201.758
|
248.952
|
288.522
|
330.106
|
357.051
|
391.198
|
346.302
|
Nettoactief per aandeel
2 |
13,60
|
14,10
|
14,10
|
14,90
|
15,30
|
13,70
|
14,40
|
15,00
|
Cashflow per aandeel
2 |
4,120
|
-
|
5,150
|
-1,510
|
1,200
|
0,7100
|
1,230
|
2,820
|
Capex
1 |
237
|
291
|
661
|
1.272
|
1.166
|
989
|
820
|
822
|
Capex/omzet
|
0,9%
|
0,76%
|
1,43%
|
2,22%
|
1,61%
|
1,23%
|
0,94%
|
0,89%
|
Datum van publicatie
|
27-02-19
|
10-03-20
|
16-03-21
|
10-03-22
|
15-03-23
|
26-03-24
|
-
|
-
|
Laatste slotkoers
4,073
CNY Gemiddelde koersdoel
7,499
CNY Spread / Gemiddelde doel +84,11% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -30,82% | 2,26 mld. | | +36,16% | 27,94 mld. | | -13,74% | 26,97 mld. | | +25,00% | 26,95 mld. | | -0,71% | 25,32 mld. | | +44,49% | 22,58 mld. | | +2,78% | 19,59 mld. | | +1,45% | 19,52 mld. | | +28,54% | 16,23 mld. | | -14,80% | 14,98 mld. |
andere onroerend goed ontwikkeling & transacties
|