Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
14,5
HKD
|
+6,46%
|
|
+11,54%
|
-22,38%
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
30.958
|
64.762
|
106.110
|
119.642
|
85.168
|
32.021
|
32.021
|
-
|
Bedrijfswaarde
1 |
50.938
|
87.770
|
126.002
|
137.189
|
103.977
|
40.505
|
41.188
|
36.811
|
K/w-verhouding
|
8,74
x
|
14,8
x
|
19,7
x
|
14,3
x
|
13,1
x
|
8,16
x
|
6,02
x
|
5,29
x
|
Dividendrendement
|
2,35%
|
1,4%
|
1,05%
|
1,39%
|
2,74%
|
5,41%
|
5,83%
|
6,76%
|
Marktkapitalisatie/omzet
|
0,29
x
|
0,52
x
|
0,72
x
|
0,68
x
|
0,47
x
|
0,23
x
|
0,18
x
|
0,18
x
|
Bedrijfswaarde/omzet
|
0,47
x
|
0,71
x
|
0,85
x
|
0,78
x
|
0,58
x
|
0,23
x
|
0,23
x
|
0,2
x
|
Bedrijfswaarde/EBITDA
|
6,77
x
|
9,28
x
|
11,6
x
|
9,15
x
|
7,99
x
|
3,84
x
|
3,71
x
|
3
x
|
Bedrijfswaarde/FCF
|
-34,8
x
|
14,5
x
|
20,4
x
|
-260
x
|
15,2
x
|
4,35
x
|
5,51
x
|
4,84
x
|
FCF Yield
|
-2,87%
|
6,9%
|
4,89%
|
-0,38%
|
6,57%
|
23%
|
18,2%
|
20,7%
|
Price to Book
|
1,7
x
|
2,98
x
|
3,99
x
|
2,88
x
|
1,95
x
|
0,7
x
|
0,65
x
|
0,6
x
|
Aantal aandelen (in duizenden)
|
2.271.698
|
2.271.698
|
2.281.860
|
2.415.041
|
2.401.823
|
2.385.668
|
2.385.668
|
-
|
Referentieprijs
2 |
13,63
|
28,51
|
46,50
|
49,54
|
35,46
|
13,42
|
13,42
|
13,42
|
Datum van publicatie
|
22-03-19
|
20-03-20
|
19-03-21
|
17-03-22
|
23-03-23
|
27-03-24
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
107.736
|
124.043
|
148.348
|
175.103
|
179.857
|
179.290
|
179.535
|
182.193
|
EBITDA
1 |
7.529
|
9.457
|
10.876
|
14.991
|
13.020
|
10.558
|
11.116
|
12.281
|
Bedrijfsresultaat (EBIT)
1 |
6.428
|
7.718
|
8.937
|
12.617
|
10.169
|
8.340
|
8.715
|
9.711
|
Operationele Marge
|
5,97%
|
6,22%
|
6,02%
|
7,21%
|
5,65%
|
4,65%
|
4,85%
|
5,33%
|
Resultaat voor belastingen (EBT)
1 |
5.201
|
6.327
|
7.679
|
11.504
|
8.951
|
6.831
|
7.244
|
8.229
|
Nettowinst (verlies)
1 |
3.637
|
4.502
|
5.540
|
8.329
|
6.668
|
5.018
|
5.331
|
6.054
|
Nettomarge
|
3,38%
|
3,63%
|
3,73%
|
4,76%
|
3,71%
|
2,8%
|
2,97%
|
3,32%
|
WPA
2 |
1,560
|
1,920
|
2,360
|
3,470
|
2,710
|
2,080
|
2,231
|
2,536
|
Free Cash Flow
1 |
-1.463
|
6.057
|
6.166
|
-527,7
|
6.836
|
8.486
|
7.476
|
7.604
|
FCF-marge
|
-1,36%
|
4,88%
|
4,16%
|
-0,3%
|
3,8%
|
4,82%
|
4,16%
|
4,17%
|
Kasstroomconversie (ebitda)
|
-
|
64,05%
|
56,69%
|
-
|
52,5%
|
78,56%
|
67,26%
|
61,92%
|
Kasstroomconversie (nettowinst)
|
-
|
134,55%
|
111,31%
|
-
|
102,53%
|
161,98%
|
140,24%
|
125,61%
|
Dividend per aandeel
2 |
0,3200
|
0,4000
|
0,4900
|
0,6900
|
0,9700
|
0,7256
|
0,7824
|
0,9068
|
Datum van publicatie
|
22-03-19
|
20-03-20
|
19-03-21
|
17-03-22
|
23-03-23
|
27-03-24
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S1
|
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Omzet
1 |
57.413
|
66.630
|
58.203
|
90.145
|
87.361
|
87.742
|
86.029
|
93.828
|
81.902
|
97.388
|
78.102
|
84.611
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
3.561
|
4.157
|
3.802
|
5.134
|
5.703
|
6.914
|
5.248
|
4.921
|
4.768
|
3.572
|
3.941
|
4.685
|
Operationele Marge
|
6,2%
|
6,24%
|
6,53%
|
5,7%
|
6,53%
|
7,88%
|
6,1%
|
5,24%
|
5,82%
|
3,67%
|
5,05%
|
5,54%
|
Resultaat voor belastingen (EBT)
|
2.911
|
-
|
3.192
|
4.486
|
5.109
|
-
|
-
|
4.263
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
2.082
|
2.419
|
2.292
|
3.248
|
3.696
|
4.633
|
3.425
|
3.242
|
3.009
|
-
|
-
|
-
|
Nettomarge
|
3,63%
|
3,63%
|
3,94%
|
3,6%
|
4,23%
|
5,28%
|
3,98%
|
3,46%
|
3,67%
|
-
|
-
|
-
|
WPA
|
-
|
-
|
0,9780
|
1,382
|
-
|
-
|
-
|
1,320
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
09-08-19
|
20-03-20
|
10-08-20
|
19-03-21
|
09-08-21
|
17-03-22
|
30-08-22
|
23-03-23
|
23-08-23
|
27-03-24
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
1 |
19.980
|
23.008
|
19.893
|
17.546
|
18.809
|
4.926
|
9.167
|
4.790
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,654
x
|
2,433
x
|
1,829
x
|
1,17
x
|
1,445
x
|
0,456
x
|
0,8247
x
|
0,39
x
|
Free Cash Flow
1 |
-1.463
|
6.057
|
6.166
|
-528
|
6.836
|
8.487
|
7.476
|
7.604
|
ROE (netto-inkomsten/eigen vermogen)
|
21,3%
|
22,5%
|
23%
|
25%
|
15,9%
|
11,5%
|
11,1%
|
11,7%
|
ROA (netto-inkomsten/totale activa)
|
6,94%
|
7,49%
|
8,42%
|
10,8%
|
7,53%
|
5,96%
|
5,15%
|
5,8%
|
Totale activa
1 |
52.375
|
60.094
|
65.763
|
76.987
|
88.568
|
87.861
|
103.494
|
104.427
|
Nettoactief per aandeel
2 |
8,040
|
9,580
|
11,60
|
17,20
|
18,20
|
19,30
|
20,60
|
22,50
|
Cashflow per aandeel
2 |
0,9600
|
3,210
|
3,840
|
4,440
|
3,490
|
4,240
|
5,120
|
5,190
|
Capex
1 |
3.781
|
1.743
|
3.158
|
11.400
|
1.949
|
3.308
|
2.807
|
2.855
|
Capex/omzet
|
3,51%
|
1,4%
|
2,13%
|
6,51%
|
1,08%
|
1,88%
|
1,56%
|
1,57%
|
Datum van publicatie
|
22-03-19
|
20-03-20
|
19-03-21
|
17-03-22
|
23-03-23
|
27-03-24
|
-
|
-
|
Laatste slotkoers
13,42
CNY Gemiddelde koersdoel
17,52
CNY Spread / Gemiddelde doel +30,55% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -22,38% | 4,42 mld. | | -3,04% | 10,43 mld. | | -14,10% | 10,4 mld. | | +13,12% | 6,84 mld. | | -1,33% | 4,48 mld. | | -7,04% | 3,63 mld. | | -17,62% | 2,39 mld. | | +10,83% | 2,11 mld. | | -14,64% | 2,09 mld. | | +20,72% | 2,04 mld. |
Auto's, onderdelen en serviceverkopers - NEC
|