Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
17,86
HKD
|
+2,76%
|
|
+3,00%
|
-1,00%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
285.089
|
259.475
|
202.461
|
140.675
|
111.321
|
112.052
|
-
|
-
|
Bedrijfswaarde
1 |
241.399
|
207.751
|
144.780
|
104.889
|
65.883
|
70.966
|
75.814
|
78.104
|
K/w-verhouding
|
7,99
x
|
6,16
x
|
5,05
x
|
8,06
x
|
8,32
x
|
8,64
x
|
7,36
x
|
8,03
x
|
Dividendrendement
|
3,94%
|
5,19%
|
7,5%
|
-
|
5,85%
|
5,78%
|
6,55%
|
6,09%
|
Marktkapitalisatie/omzet
|
1,82
x
|
1,47
x
|
1,21
x
|
1,07
x
|
0,79
x
|
0,8
x
|
0,8
x
|
0,79
x
|
Bedrijfswaarde/omzet
|
1,54
x
|
1,18
x
|
0,86
x
|
0,79
x
|
0,47
x
|
0,51
x
|
0,54
x
|
0,55
x
|
Bedrijfswaarde/EBITDA
|
4,89
x
|
4,02
x
|
2,91
x
|
3,9
x
|
3,2
x
|
3,73
x
|
3,37
x
|
3,59
x
|
Bedrijfswaarde/FCF
|
7,85
x
|
8,08
x
|
7,5
x
|
-6,27
x
|
13,4
x
|
7,8
x
|
8,27
x
|
10,8
x
|
FCF Yield
|
12,7%
|
12,4%
|
13,3%
|
-16%
|
7,45%
|
12,8%
|
12,1%
|
9,29%
|
Price to Book
|
1,96
x
|
1,34
x
|
0,92
x
|
-
|
0,47
x
|
0,46
x
|
0,44
x
|
0,44
x
|
Aantal aandelen (in duizenden)
|
5.299.303
|
5.299.303
|
5.299.303
|
5.299.303
|
5.284.238
|
5.277.060
|
-
|
-
|
Referentieprijs
2 |
50,76
|
40,86
|
31,74
|
24,11
|
16,40
|
16,53
|
16,53
|
16,53
|
Datum van publicatie
|
20/03/20
|
5/03/21
|
25/03/22
|
27/03/23
|
19/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
157.030
|
176.243
|
167.953
|
132.022
|
140.999
|
140.220
|
140.879
|
141.179
|
EBITDA
1 |
49.328
|
51.700
|
49.784
|
26.881
|
20.583
|
19.046
|
22.528
|
21.759
|
Bedrijfsresultaat (EBIT)
1 |
44.057
|
46.271
|
43.827
|
20.092
|
13.138
|
12.301
|
14.707
|
13.864
|
Operationele Marge
|
28,06%
|
26,25%
|
26,1%
|
15,22%
|
9,32%
|
8,77%
|
10,44%
|
9,82%
|
Resultaat voor belastingen (EBT)
1 |
44.557
|
47.108
|
44.152
|
20.015
|
13.600
|
13.241
|
16.839
|
15.124
|
Nettowinst (verlies)
1 |
33.593
|
35.130
|
33.267
|
15.661
|
10.430
|
11.115
|
12.954
|
11.637
|
Nettomarge
|
21,39%
|
19,93%
|
19,81%
|
11,86%
|
7,4%
|
7,93%
|
9,2%
|
8,24%
|
WPA
2 |
6,350
|
6,630
|
6,280
|
2,990
|
1,970
|
1,914
|
2,246
|
2,060
|
Free Cash Flow
1 |
30.738
|
25.717
|
19.313
|
-16.739
|
4.910
|
9.101
|
9.167
|
7.258
|
FCF-marge
|
19,57%
|
14,59%
|
11,5%
|
-12,68%
|
3,48%
|
6,49%
|
6,51%
|
5,14%
|
Kasstroomconversie (ebitda)
|
62,31%
|
49,74%
|
38,79%
|
-
|
23,85%
|
47,78%
|
40,69%
|
33,36%
|
Kasstroomconversie (nettowinst)
|
91,5%
|
73,21%
|
58,05%
|
-
|
47,07%
|
81,88%
|
70,76%
|
62,37%
|
Dividend per aandeel
2 |
2,000
|
2,120
|
2,380
|
-
|
0,9600
|
0,9559
|
1,083
|
1,007
|
Datum van publicatie
|
20/03/20
|
5/03/21
|
25/03/22
|
27/03/23
|
19/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Omzet
1 |
85.387
|
74.007
|
102.236
|
80.433
|
46.242
|
87.520
|
25.462
|
30.814
|
56.276
|
29.052
|
46.693
|
75.746
|
31.368
|
34.068
|
65.436
|
33.607
|
41.956
|
21.328
|
32.938
|
64.750
|
32.492
|
40.564
|
71.919
|
65.553
|
71.038
|
EBITDA
|
-
|
-
|
27.262
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
25.126
|
19.702
|
14.870
|
24.544
|
6.434
|
6.542
|
12.976
|
3.189
|
4.252
|
6.823
|
2.996
|
5.936
|
-
|
-
|
13.127
|
1.708
|
2.078
|
2.098
|
1.127
|
4.265
|
4.067
|
2.985
|
4.316
|
Operationele Marge
|
-
|
-
|
24,58%
|
24,49%
|
32,16%
|
28,04%
|
25,27%
|
21,23%
|
23,06%
|
10,98%
|
9,11%
|
9,01%
|
9,55%
|
17,43%
|
-
|
-
|
31,29%
|
8,01%
|
6,31%
|
3,24%
|
3,47%
|
10,51%
|
5,66%
|
4,55%
|
6,08%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
32.280
|
-
|
14.432
|
-
|
6.684
|
7.440
|
-
|
3.362
|
3.677
|
-
|
-
|
-
|
-
|
-
|
-
|
1.916
|
2.674
|
-
|
1.723
|
4.861
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-
|
-
|
19.060
|
-
|
10.877
|
-
|
4.925
|
4.915
|
-
|
2.579
|
3.242
|
-
|
-
|
4.205
|
6.756
|
2.204
|
1.758
|
1.502
|
2.110
|
-
|
1.266
|
3.762
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
18,64%
|
-
|
23,52%
|
-
|
19,34%
|
15,95%
|
-
|
8,88%
|
6,94%
|
-
|
-
|
12,34%
|
10,32%
|
6,56%
|
4,19%
|
7,04%
|
6,41%
|
-
|
3,9%
|
9,27%
|
-
|
-
|
-
|
WPA
2 |
3,470
|
3,040
|
3,590
|
2,820
|
-
|
3,460
|
-
|
-
|
1,860
|
-
|
-
|
1,130
|
0,4800
|
0,7900
|
-
|
-
|
0,3300
|
-
|
0,5000
|
0,4600
|
0,4100
|
0,4200
|
0,8000
|
0,6200
|
0,8300
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
20/03/20
|
21/08/20
|
5/03/21
|
27/08/21
|
25/03/22
|
25/03/22
|
28/04/22
|
25/08/22
|
25/08/22
|
27/10/22
|
27/03/23
|
27/03/23
|
26/04/23
|
21/08/23
|
21/08/23
|
27/10/23
|
19/03/24
|
26/04/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
43.690
|
51.723
|
57.681
|
35.787
|
45.438
|
41.086
|
36.238
|
33.949
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
30.738
|
25.717
|
19.313
|
-16.739
|
4.910
|
9.101
|
9.167
|
7.259
|
ROE (netto-inkomsten/eigen vermogen)
|
26,9%
|
23,5%
|
19,3%
|
8,5%
|
5,8%
|
5,3%
|
6,13%
|
5,78%
|
ROA (netto-inkomsten/totale activa)
|
20,5%
|
18,5%
|
15,4%
|
6,34%
|
4,36%
|
4,06%
|
5,19%
|
4,43%
|
Totale activa
1 |
164.344
|
189.880
|
215.965
|
247.128
|
239.141
|
273.760
|
249.485
|
262.987
|
Nettoactief per aandeel
2 |
25,90
|
30,50
|
34,60
|
-
|
35,00
|
36,00
|
37,50
|
37,80
|
Cashflow per aandeel
2 |
7,690
|
6,570
|
6,400
|
-
|
3,600
|
3,850
|
4,150
|
3,830
|
Capex
1 |
10.000
|
9.080
|
14.587
|
26.388
|
14.167
|
15.860
|
14.584
|
12.833
|
Capex/omzet
|
6,37%
|
5,15%
|
8,69%
|
19,99%
|
10,05%
|
11,31%
|
10,35%
|
9,09%
|
Datum van publicatie
|
20/03/20
|
5/03/21
|
25/03/22
|
27/03/23
|
19/03/24
|
-
|
-
|
-
|
Laatste slotkoers
16,53
CNY Gemiddelde koersdoel
20,17
CNY Spread / Gemiddelde doel +22,00% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -1,00% | 15,46 mld. | | +19,81% | 48,58 mld. | | -2,89% | 15,52 mld. | | -15,75% | 10,44 mld. | | +26,55% | 8,84 mld. | | +105,28% | 8,27 mld. | | -0,30% | 7,96 mld. | | -8,75% | 7,34 mld. | | +23,60% | 6,73 mld. | | +14,55% | 5,7 mld. |
Cement- en betonproductie
|