Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2,96
HKD
|
+6,86%
|
|
+18,88%
|
-17,32%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
32.053
|
38.604
|
15.389
|
11.801
|
4.621
|
3.891
|
-
|
-
|
Bedrijfswaarde
1 |
27.452
|
33.227
|
7.727
|
8.049
|
4.621
|
35,47
|
-967
|
76,92
|
K/w-verhouding
|
26,1
x
|
21,9
x
|
6,49
x
|
6,39
x
|
10,2
x
|
3,46
x
|
2,66
x
|
3,3
x
|
Dividendrendement
|
1,87%
|
1,8%
|
3,78%
|
-
|
-
|
5,36%
|
5,53%
|
5,91%
|
Marktkapitalisatie/omzet
|
6,25
x
|
3,85
x
|
1,09
x
|
0,77
x
|
0,3
x
|
0,24
x
|
0,22
x
|
0,22
x
|
Bedrijfswaarde/omzet
|
5,35
x
|
3,31
x
|
0,55
x
|
0,52
x
|
0,3
x
|
0
x
|
-0,06
x
|
0
x
|
Bedrijfswaarde/EBITDA
|
15,6
x
|
12,3
x
|
2,32
x
|
2,67
x
|
2,12
x
|
0,02
x
|
-0,39
x
|
0,04
x
|
Bedrijfswaarde/FCF
|
17,6
x
|
13,1
x
|
3,06
x
|
-
|
-
|
-0,03
x
|
2,98
x
|
-0,05
x
|
FCF Yield
|
5,7%
|
7,65%
|
32,6%
|
-
|
-
|
-3.191%
|
33,6%
|
-1.938%
|
Price to Book
|
5,18
x
|
5,25
x
|
1,38
x
|
0,95
x
|
-
|
0,28
x
|
0,26
x
|
0,25
x
|
Aantal aandelen (in duizenden)
|
1.333.334
|
1.333.334
|
1.420.001
|
1.420.001
|
1.420.001
|
1.420.001
|
-
|
-
|
Referentieprijs
2 |
24,04
|
28,95
|
10,84
|
8,311
|
3,254
|
2,740
|
2,740
|
2,740
|
Datum van publicatie
|
17/03/20
|
22/03/21
|
31/03/22
|
28/03/23
|
25/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.127
|
10.026
|
14.080
|
15.379
|
15.443
|
16.003
|
17.479
|
17.362
|
EBITDA
1 |
1.756
|
2.705
|
3.338
|
3.018
|
2.176
|
2.017
|
2.464
|
2.179
|
Bedrijfsresultaat (EBIT)
1 |
1.688
|
2.523
|
3.229
|
2.880
|
1.986
|
1.759
|
2.143
|
1.806
|
Operationele Marge
|
32,92%
|
25,17%
|
22,93%
|
18,73%
|
12,86%
|
10,99%
|
12,26%
|
10,4%
|
Resultaat voor belastingen (EBT)
1 |
1.694
|
2.488
|
3.076
|
2.452
|
1.049
|
1.820
|
2.203
|
1.919
|
Nettowinst (verlies)
1 |
1.231
|
1.754
|
2.308
|
1.840
|
460,9
|
1.158
|
1.479
|
1.196
|
Nettomarge
|
24%
|
17,5%
|
16,4%
|
11,96%
|
2,98%
|
7,24%
|
8,46%
|
6,89%
|
WPA
2 |
0,9200
|
1,320
|
1,670
|
1,300
|
0,3200
|
0,7928
|
1,029
|
0,8298
|
Free Cash Flow
1 |
1.564
|
2.543
|
2.521
|
-
|
-
|
-1.132
|
-325
|
-1.491
|
FCF-marge
|
30,5%
|
25,37%
|
17,91%
|
-
|
-
|
-7,07%
|
-1,86%
|
-8,59%
|
Kasstroomconversie (ebitda)
|
89,05%
|
94,04%
|
75,54%
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
127,04%
|
144,97%
|
109,22%
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,4500
|
0,5200
|
0,4100
|
-
|
-
|
0,1470
|
0,1514
|
0,1620
|
Datum van publicatie
|
17/03/20
|
22/03/21
|
31/03/22
|
28/03/23
|
25/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Omzet
1 |
2.886
|
4.002
|
6.025
|
6.247
|
7.833
|
7.620
|
7.759
|
7.699
|
7.745
|
6.268
|
9.403
|
EBITDA
|
979,4
|
842,7
|
-
|
1.532
|
1.806
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
941,6
|
773,5
|
-
|
1.428
|
1.802
|
1.624
|
1.168
|
1.205
|
781
|
681,8
|
1.023
|
Operationele Marge
|
32,63%
|
19,33%
|
-
|
22,85%
|
23%
|
21,32%
|
15,06%
|
15,66%
|
10,08%
|
10,88%
|
10,88%
|
Resultaat voor belastingen (EBT)
|
944
|
1.141
|
-
|
1.543
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
689,4
|
758
|
-
|
1.142
|
1.166
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
23,89%
|
18,94%
|
-
|
18,29%
|
14,89%
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
17/03/20
|
19/08/20
|
22/03/21
|
16/08/21
|
31/03/22
|
17/08/22
|
28/03/23
|
28/08/23
|
25/03/24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
4.601
|
5.377
|
7.662
|
3.752
|
-
|
3.855
|
4.858
|
3.814
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1.564
|
2.543
|
2.521
|
-
|
-
|
-1.132
|
-325
|
-1.491
|
ROE (netto-inkomsten/eigen vermogen)
|
21,2%
|
25,9%
|
24,9%
|
15,6%
|
-
|
8,81%
|
9,37%
|
7,99%
|
ROA (netto-inkomsten/totale activa)
|
14,8%
|
15%
|
13,5%
|
8,58%
|
-
|
4,9%
|
4,71%
|
4,25%
|
Totale activa
1 |
8.344
|
11.681
|
17.078
|
21.442
|
-
|
23.639
|
31.370
|
28.123
|
Nettoactief per aandeel
2 |
4,640
|
5,520
|
7,880
|
8,780
|
-
|
9,630
|
10,60
|
10,80
|
Cashflow per aandeel
2 |
1,200
|
1,970
|
1,940
|
-
|
-
|
0,8600
|
0,9300
|
0,8400
|
Capex
1 |
14,7
|
54,2
|
83,4
|
-
|
-
|
267
|
387
|
20
|
Capex/omzet
|
0,29%
|
0,54%
|
0,59%
|
-
|
-
|
1,67%
|
2,22%
|
0,12%
|
Datum van publicatie
|
17/03/20
|
22/03/21
|
31/03/22
|
28/03/23
|
25/03/24
|
-
|
-
|
-
|
Laatste slotkoers
2,74
CNY Gemiddelde koersdoel
2,871
CNY Spread / Gemiddelde doel +4,79% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -17,32% | 537 mln. | | -6,19% | 26,35 mld. | | -8,51% | 18,19 mld. | | -23,96% | 10,28 mld. | | -16,46% | 9,84 mld. | | -3,37% | 8,67 mld. | | -4,57% | 6,73 mld. | | -11,93% | 5,42 mld. | | +34,32% | 4,39 mld. | | -10,00% | 2,23 mld. |
andere onroerend goed diensten
|