Beurs gesloten -
Hong Kong S.E.
10:08:42 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
0,56
HKD
|
0,00%
|
|
-3,45%
|
-23,29%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
36.091
|
27.708
|
25.993
|
23.234
|
17.500
|
12.810
|
-
|
-
|
Bedrijfswaarde
1 |
135.551
|
114.205
|
106.838
|
108.577
|
100.938
|
110.027
|
112.246
|
110.823
|
K/w-verhouding
|
6,1
x
|
4,68
x
|
3,65
x
|
8,11
x
|
332
x
|
12
x
|
7,62
x
|
8,34
x
|
Dividendrendement
|
5,62%
|
4,75%
|
10,5%
|
7,51%
|
3,77%
|
3,92%
|
7,32%
|
5,97%
|
Marktkapitalisatie/omzet
|
0,39
x
|
0,26
x
|
0,21
x
|
0,23
x
|
0,16
x
|
0,12
x
|
0,11
x
|
0,11
x
|
Bedrijfswaarde/omzet
|
1,48
x
|
1,06
x
|
0,86
x
|
1,06
x
|
0,93
x
|
1,01
x
|
0,98
x
|
0,94
x
|
Bedrijfswaarde/EBITDA
|
10,5
x
|
9,63
x
|
9,17
x
|
10,1
x
|
13,1
x
|
15,9
x
|
14,5
x
|
15,5
x
|
Bedrijfswaarde/FCF
|
57.389.600
x
|
8.663.891
x
|
10.172.778
x
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
0%
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,37
x
|
0,21
x
|
0,17
x
|
0,15
x
|
0,16
x
|
0,09
x
|
0,09
x
|
0,09
x
|
Aantal aandelen (in duizenden)
|
10.677.771
|
10.677.771
|
10.677.771
|
10.677.771
|
10.677.771
|
10.677.771
|
-
|
-
|
Referentieprijs
2 |
2,136
|
1,262
|
0,9859
|
0,8920
|
0,6635
|
0,5212
|
0,5212
|
0,5212
|
Datum van publicatie
|
31/03/20
|
25/03/21
|
24/03/22
|
29/03/23
|
1/04/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
91.829
|
108.005
|
123.634
|
102.822
|
107.956
|
109.314
|
114.927
|
117.454
|
EBITDA
1 |
12.856
|
11.855
|
11.655
|
10.721
|
7.680
|
6.904
|
7.746
|
7.153
|
Bedrijfsresultaat (EBIT)
1 |
8.388
|
7.427
|
7.159
|
3.129
|
2.432
|
3.346
|
3.900
|
2.050
|
Operationele Marge
|
9,13%
|
6,88%
|
5,79%
|
3,04%
|
2,25%
|
3,06%
|
3,39%
|
1,75%
|
Resultaat voor belastingen (EBT)
1 |
7.934
|
7.794
|
7.881
|
3.325
|
300,4
|
589,6
|
1.751
|
1.232
|
Nettowinst (verlies)
1 |
3.694
|
2.844
|
2.933
|
1.213
|
25,26
|
472,9
|
730,2
|
674,2
|
Nettomarge
|
4,02%
|
2,63%
|
2,37%
|
1,18%
|
0,02%
|
0,43%
|
0,64%
|
0,57%
|
WPA
2 |
0,3500
|
0,2700
|
0,2700
|
0,1100
|
0,002000
|
0,0433
|
0,0684
|
0,0625
|
Free Cash Flow
|
2.362
|
13.182
|
10.502
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
2,57%
|
12,2%
|
8,49%
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
18,37%
|
111,19%
|
90,11%
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
63,95%
|
463,53%
|
358,07%
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,1200
|
0,0600
|
0,1040
|
0,0670
|
0,0250
|
0,0204
|
0,0382
|
0,0311
|
Datum van publicatie
|
31/03/20
|
25/03/21
|
24/03/22
|
29/03/23
|
1/04/24
|
-
|
-
|
-
|
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
|
2025 S1
|
2025 S2
|
---|
Omzet
1 |
47.218
|
40.928
|
67.077
|
57.714
|
65.921
|
55.033
|
47.789
|
49.136
|
58.819
|
44.275
|
71.266
|
53.411
|
63.517
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
4.042
|
3.117
|
2.178
|
950,6
|
353,1
|
783,8
|
-20,28
|
1.584
|
1.783
|
2.028
|
Operationele Marge
|
-
|
-
|
-
|
7%
|
4,73%
|
3,96%
|
1,99%
|
0,72%
|
1,33%
|
-0,05%
|
2,22%
|
3,34%
|
3,19%
|
Resultaat voor belastingen (EBT)
|
2.669
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
648
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
1,37%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
0,0600
|
0,1400
|
-
|
0,1400
|
0,1300
|
0,1300
|
-
|
0,002500
|
-
|
-
|
-
|
0,0200
|
0,0500
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
31/03/20
|
19/08/20
|
25/03/21
|
24/08/21
|
24/03/22
|
29/08/22
|
29/03/23
|
24/08/23
|
1/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
99.461
|
86.496
|
80.846
|
85.342
|
83.438
|
97.217
|
99.436
|
98.013
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
7,736
x
|
7,296
x
|
6,937
x
|
7,961
x
|
10,86
x
|
14,08
x
|
12,84
x
|
13,7
x
|
Free Cash Flow
|
2.362
|
13.182
|
10.502
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
6,22%
|
4,48%
|
4,62%
|
1,83%
|
0,04%
|
0,74%
|
1,03%
|
1,13%
|
ROA (netto-inkomsten/totale activa)
|
1,34%
|
0,99%
|
1,02%
|
0,43%
|
0,01%
|
0,25%
|
0,23%
|
0,25%
|
Totale activa
1 |
275.230
|
286.671
|
288.967
|
283.939
|
274.596
|
189.159
|
317.493
|
269.680
|
Nettoactief per aandeel
2 |
5,730
|
5,940
|
5,970
|
5,960
|
4,260
|
5,850
|
5,900
|
5,950
|
Cashflow per aandeel
2 |
0,8900
|
1,450
|
1,290
|
1,310
|
0,6700
|
0,4300
|
0,6700
|
0,6900
|
Capex
1 |
7.160
|
2.274
|
3.231
|
4.611
|
629
|
3.773
|
3.773
|
3.773
|
Capex/omzet
|
7,8%
|
2,11%
|
2,61%
|
4,48%
|
0,58%
|
3,45%
|
3,28%
|
3,21%
|
Datum van publicatie
|
31/03/20
|
25/03/21
|
24/03/22
|
29/03/23
|
1/04/24
|
-
|
-
|
-
|
Laatste slotkoers
0,5212
CNY Gemiddelde koersdoel
1,139
CNY Spread / Gemiddelde doel +118,44% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -23,29% | 1,76 mld. | | +7,72% | 50,96 mld. | | +11,09% | 40,47 mld. | | +8,90% | 33,18 mld. | | +10,10% | 32,77 mld. | | +25,09% | 21,45 mld. | | +28,62% | 19,5 mld. | | -11,27% | 9,26 mld. | | -4,69% | 6,38 mld. | | +7,21% | 3,97 mld. |
Bouwmaterialen - Andere
|