Beurs gesloten -
Hong Kong S.E.
10:08:05 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
179,8
HKD
|
-2,76%
|
|
-5,81%
|
+10,99%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
127.110
|
162.737
|
144.919
|
150.066
|
121.537
|
133.139
|
-
|
-
|
Bedrijfswaarde
1 |
121.833
|
146.267
|
135.812
|
133.159
|
115.858
|
117.002
|
114.312
|
107.734
|
K/w-verhouding
|
22,5
x
|
35,1
x
|
30,9
x
|
22,2
x
|
14,2
x
|
14,1
x
|
12
x
|
10,4
x
|
Dividendrendement
|
-
|
0,85%
|
0,89%
|
-
|
2,96%
|
3,04%
|
3,58%
|
4,1%
|
Marktkapitalisatie/omzet
|
5,75
x
|
6,45
x
|
4,77
x
|
4,24
x
|
3,16
x
|
3,09
x
|
2,72
x
|
2,47
x
|
Bedrijfswaarde/omzet
|
5,51
x
|
5,8
x
|
4,47
x
|
3,76
x
|
3,02
x
|
2,71
x
|
2,33
x
|
2
x
|
Bedrijfswaarde/EBITDA
|
16
x
|
20,4
x
|
16,4
x
|
11,8
x
|
8,36
x
|
7,52
x
|
6,4
x
|
5,46
x
|
Bedrijfswaarde/FCF
|
152
x
|
-34,4
x
|
-113
x
|
30,2
x
|
17
x
|
16,6
x
|
11,2
x
|
9,35
x
|
FCF Yield
|
0,66%
|
-2,91%
|
-0,88%
|
3,31%
|
5,9%
|
6,01%
|
8,95%
|
10,7%
|
Price to Book
|
3,32
x
|
3,22
x
|
2,98
x
|
2,78
x
|
2,03
x
|
2,03
x
|
1,82
x
|
1,64
x
|
Aantal aandelen (in duizenden)
|
781.947
|
855.301
|
808.448
|
809.733
|
804.719
|
806.668
|
-
|
-
|
Referentieprijs
2 |
162,6
|
190,3
|
179,3
|
185,3
|
151,0
|
165,0
|
165,0
|
165,0
|
Datum van publicatie
|
16-03-20
|
17-03-21
|
16-03-22
|
15-03-23
|
19-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
22.110
|
25.214
|
30.406
|
35.377
|
38.419
|
43.109
|
48.970
|
53.808
|
EBITDA
1 |
7.635
|
7.155
|
8.301
|
11.289
|
13.852
|
15.563
|
17.870
|
19.728
|
Bedrijfsresultaat (EBIT)
1 |
5.779
|
4.754
|
5.503
|
7.736
|
11.232
|
11.948
|
13.973
|
15.992
|
Operationele Marge
|
26,14%
|
18,86%
|
18,1%
|
21,87%
|
29,24%
|
27,72%
|
28,53%
|
29,72%
|
Resultaat voor belastingen (EBT)
1 |
6.757
|
5.035
|
5.739
|
8.286
|
10.689
|
12.221
|
14.463
|
16.507
|
Nettowinst (verlies)
1 |
5.674
|
4.312
|
4.755
|
6.809
|
8.749
|
9.834
|
11.599
|
13.263
|
Nettomarge
|
25,66%
|
17,1%
|
15,64%
|
19,25%
|
22,77%
|
22,81%
|
23,69%
|
24,65%
|
WPA
2 |
7,230
|
5,420
|
5,800
|
8,360
|
10,60
|
11,70
|
13,79
|
15,83
|
Free Cash Flow
1 |
803,9
|
-4.257
|
-1.198
|
4.412
|
6.832
|
7.034
|
10.232
|
11.517
|
FCF-marge
|
3,64%
|
-16,88%
|
-3,94%
|
12,47%
|
17,78%
|
16,32%
|
20,89%
|
21,4%
|
Kasstroomconversie (ebitda)
|
10,53%
|
-
|
-
|
39,08%
|
49,32%
|
45,2%
|
57,26%
|
58,38%
|
Kasstroomconversie (nettowinst)
|
14,17%
|
-
|
-
|
64,79%
|
78,09%
|
71,53%
|
88,21%
|
86,83%
|
Dividend per aandeel
2 |
-
|
1,623
|
1,588
|
-
|
4,464
|
5,016
|
5,915
|
6,773
|
Datum van publicatie
|
16-03-20
|
17-03-21
|
16-03-22
|
15-03-23
|
19-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
-
|
9.218
|
-
|
7.904
|
8.657
|
8.945
|
9.871
|
8.983
|
9.740
|
9.076
|
10.619
|
9.960
|
10.756
|
10.424
|
11.842
|
10.649
|
12.120
|
EBITDA
1 |
-
|
2.739
|
-
|
1.749
|
2.892
|
2.998
|
3.397
|
2.878
|
3.884
|
3.439
|
3.652
|
3.362
|
4.211
|
4.013
|
4.312
|
3.839
|
4.643
|
Bedrijfsresultaat (EBIT)
1 |
-
|
2.054
|
-
|
1.369
|
1.986
|
2.175
|
2.460
|
2.447
|
3.179
|
2.694
|
2.913
|
2.874
|
3.305
|
3.140
|
3.362
|
2.779
|
3.573
|
Operationele Marge
|
-
|
22,28%
|
-
|
17,32%
|
22,94%
|
24,31%
|
24,92%
|
27,23%
|
32,64%
|
29,68%
|
27,43%
|
28,86%
|
30,72%
|
30,12%
|
28,39%
|
26,09%
|
29,48%
|
Resultaat voor belastingen (EBT)
1 |
-
|
2.103
|
-
|
1.154
|
2.187
|
2.348
|
2.597
|
2.116
|
3.106
|
2.610
|
2.857
|
1.998
|
3.421
|
3.223
|
3.675
|
2.869
|
3.658
|
Nettowinst (verlies)
1 |
3.634
|
1.762
|
2.929
|
906,3
|
1.805
|
1.935
|
2.163
|
1.670
|
2.541
|
2.345
|
2.192
|
1.426
|
2.698
|
2.527
|
2.675
|
2.142
|
2.544
|
Nettomarge
|
-
|
19,12%
|
-
|
11,47%
|
20,85%
|
21,63%
|
21,91%
|
18,59%
|
26,09%
|
25,84%
|
20,64%
|
14,32%
|
25,08%
|
24,24%
|
22,59%
|
20,11%
|
20,99%
|
WPA
2 |
-
|
2,180
|
-
|
1,120
|
2,230
|
2,370
|
2,610
|
2,030
|
3,070
|
2,840
|
2,660
|
1,750
|
3,174
|
2,859
|
3,710
|
2,510
|
2,970
|
Dividend per aandeel
2 |
-
|
1,588
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,464
|
-
|
0,6698
|
0,6698
|
3,198
|
0,7513
|
0,7513
|
Datum van publicatie
|
16-03-20
|
16-03-22
|
16-03-22
|
25-05-22
|
17-08-22
|
21-11-22
|
15-03-23
|
17-05-23
|
29-08-23
|
16-11-23
|
19-03-24
|
15-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
5.277
|
16.470
|
9.108
|
16.907
|
5.680
|
16.136
|
18.827
|
25.405
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
804
|
-4.257
|
-1.198
|
4.412
|
6.832
|
7.034
|
10.232
|
11.517
|
ROE (netto-inkomsten/eigen vermogen)
|
15,6%
|
10,5%
|
9,74%
|
13,3%
|
15,4%
|
15,7%
|
16,5%
|
16,8%
|
ROA (netto-inkomsten/totale activa)
|
13,3%
|
8,71%
|
7,8%
|
9,64%
|
10,5%
|
10,8%
|
11,6%
|
12,1%
|
Totale activa
1 |
42.787
|
49.526
|
60.988
|
70.648
|
83.494
|
91.209
|
99.897
|
109.681
|
Nettoactief per aandeel
2 |
49,00
|
59,10
|
60,20
|
66,80
|
74,30
|
81,20
|
90,50
|
101,0
|
Cashflow per aandeel
2 |
8,040
|
6,220
|
8,810
|
13,60
|
15,90
|
16,30
|
19,50
|
22,30
|
Capex
1 |
2.827
|
9.208
|
8.360
|
7.068
|
6.529
|
5.962
|
5.679
|
5.461
|
Capex/omzet
|
12,78%
|
36,52%
|
27,5%
|
19,98%
|
16,99%
|
13,83%
|
11,6%
|
10,15%
|
Datum van publicatie
|
16-03-20
|
17-03-21
|
16-03-22
|
15-03-23
|
19-03-24
|
-
|
-
|
-
|
Laatste slotkoers
165
CNY Gemiddelde koersdoel
207,1
CNY Spread / Gemiddelde doel +25,50% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -8,79% | 24,63 mld. | | +22,63% | 17,6 mld. | | +31,90% | 7,81 mld. | | -6,42% | 2,23 mld. | | +5,53% | 2,16 mld. | | +22,85% | 1,99 mld. | | +4,62% | 1,26 mld. | | +3,16% | 825 mln. | | +25,50% | 640 mln. |
Koeriersdiensten
|