Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
0,495
HKD
|
+5,32%
|
|
+30,26%
|
-41,76%
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
31.678
|
41.026
|
34.023
|
13.501
|
9.141
|
2.312
|
2.312
|
-
|
Bedrijfswaarde
1 |
81.199
|
103.710
|
89.910
|
74.572
|
9.141
|
3.898
|
35.016
|
33.814
|
K/w-verhouding
|
4,41
x
|
5,41
x
|
3,56
x
|
1,99
x
|
-0,53
x
|
-0,27
x
|
-0,37
x
|
-0,71
x
|
Dividendrendement
|
10,5%
|
8,73%
|
10,6%
|
12,4%
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,56
x
|
0,68
x
|
0,42
x
|
0,18
x
|
0,17
x
|
0,09
x
|
0,06
x
|
0,06
x
|
Bedrijfswaarde/omzet
|
1,45
x
|
1,72
x
|
1,12
x
|
1,02
x
|
0,17
x
|
0,09
x
|
0,88
x
|
0,88
x
|
Bedrijfswaarde/EBITDA
|
3,57
x
|
5,49
x
|
4,44
x
|
3,96
x
|
-2,83
x
|
-0,91
x
|
12,8
x
|
14,8
x
|
Bedrijfswaarde/FCF
|
53,8
x
|
-6,3
x
|
484
x
|
-73,6
x
|
-
|
9,9
x
|
9,55
x
|
1.356
x
|
FCF Yield
|
1,86%
|
-15,9%
|
0,21%
|
-1,36%
|
-
|
10,1%
|
10,5%
|
0,07%
|
Price to Book
|
0,64
x
|
0,71
x
|
0,52
x
|
0,2
x
|
-
|
0,05
x
|
0,06
x
|
0,06
x
|
Aantal aandelen (in duizenden)
|
3.917.048
|
3.917.048
|
3.917.048
|
3.917.048
|
4.480.548
|
5.046.048
|
5.046.048
|
-
|
Referentieprijs
2 |
8,087
|
10,47
|
8,686
|
3,447
|
2,040
|
0,4582
|
0,4582
|
0,4582
|
Datum van publicatie
|
20/03/19
|
23/03/20
|
23/03/21
|
31/03/22
|
30/03/23
|
28/03/24
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
56.145
|
60.239
|
80.245
|
73.028
|
54.034
|
43.310
|
39.748
|
38.283
|
EBITDA
1 |
22.727
|
18.906
|
20.260
|
18.822
|
-3.232
|
-4.287
|
2.728
|
2.283
|
Bedrijfsresultaat (EBIT)
1 |
22.118
|
18.040
|
18.947
|
17.517
|
-4.537
|
-5.457
|
813
|
514,6
|
Operationele Marge
|
39,4%
|
29,95%
|
23,61%
|
23,99%
|
-8,4%
|
-12,6%
|
2,05%
|
1,34%
|
Resultaat voor belastingen (EBT)
1 |
19.401
|
16.596
|
21.472
|
16.897
|
-10.372
|
-11.851
|
-6.024
|
-941,8
|
Nettowinst (verlies)
1 |
7.125
|
7.512
|
9.475
|
6.712
|
-14.981
|
-13.801
|
-2.260
|
-2.579
|
Nettomarge
|
12,69%
|
12,47%
|
11,81%
|
9,19%
|
-27,73%
|
-31,87%
|
-5,69%
|
-6,74%
|
WPA
2 |
1,835
|
1,935
|
2,440
|
1,729
|
-3,827
|
-2,873
|
-1,247
|
-0,6478
|
Free Cash Flow
1 |
1.509
|
-16.459
|
185,6
|
-1.013
|
-
|
4.768
|
3.667
|
24,94
|
FCF-marge
|
2,69%
|
-27,32%
|
0,23%
|
-1,39%
|
-
|
10,34%
|
9,23%
|
0,07%
|
Kasstroomconversie (ebitda)
|
6,64%
|
-
|
0,92%
|
-
|
-
|
-
|
134,42%
|
1,09%
|
Kasstroomconversie (nettowinst)
|
21,18%
|
-
|
1,96%
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,8528
|
0,9142
|
0,9228
|
0,4281
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
20/03/19
|
23/03/20
|
23/03/21
|
31/03/22
|
30/03/23
|
28/03/24
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S1
|
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
---|
Omzet
1 |
27.114
|
33.125
|
33.527
|
46.718
|
38.588
|
34.440
|
31.645
|
22.390
|
20.002
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
7.063
|
12.238
|
-
|
12.405
|
5.112
|
4.675
|
-9.212
|
-
|
Operationele Marge
|
-
|
21,32%
|
36,5%
|
-
|
32,15%
|
14,84%
|
14,77%
|
-41,14%
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
6.395
|
11.387
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
2.435
|
5.127
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
7,35%
|
15,29%
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
0,5402
|
-
|
-
|
-
|
0,4163
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
21/08/19
|
23/03/20
|
21/08/20
|
23/03/21
|
18/08/21
|
31/03/22
|
30/08/22
|
30/03/23
|
15/09/23
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
1 |
49.521
|
62.683
|
55.887
|
61.071
|
-
|
44.907
|
32.704
|
31.502
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,179
x
|
3,315
x
|
2,758
x
|
3,245
x
|
-
|
-203,3
x
|
11,99
x
|
13,8
x
|
Free Cash Flow
1 |
1.509
|
-16.459
|
186
|
-1.013
|
-
|
4.768
|
3.667
|
24,9
|
ROE (netto-inkomsten/eigen vermogen)
|
15,6%
|
16,9%
|
15,5%
|
11,7%
|
-
|
-9,04%
|
-16,2%
|
-5,34%
|
ROA (netto-inkomsten/totale activa)
|
3,62%
|
3,32%
|
3,23%
|
2,44%
|
-
|
-0,29%
|
-0,2%
|
-1,05%
|
Totale activa
1 |
196.823
|
226.232
|
293.498
|
274.869
|
-
|
1.122.797
|
1.121.185
|
245.497
|
Nettoactief per aandeel
2 |
12,70
|
14,80
|
16,60
|
17,30
|
-
|
9,170
|
7,730
|
7,300
|
Cashflow per aandeel
2 |
0,6800
|
-3,750
|
0,8500
|
0,2400
|
-
|
-1,030
|
0,1300
|
0,1000
|
Capex
1 |
1.129
|
1.908
|
3.122
|
1.943
|
-
|
10.686
|
10.686
|
10.686
|
Capex/omzet
|
2,01%
|
3,17%
|
3,89%
|
2,66%
|
-
|
23,17%
|
26,88%
|
27,91%
|
Datum van publicatie
|
20/03/19
|
23/03/20
|
23/03/21
|
31/03/22
|
30/03/23
|
28/03/24
|
-
|
-
|
Laatste slotkoers
0,4582
CNY Gemiddelde koersdoel
0,6377
CNY Spread / Gemiddelde doel +39,17% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -41,76% | 319 mln. | | +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
|