Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
104,3
HKD
|
+4,20%
|
|
+22,35%
|
+11,43%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
42.274
|
194.329
|
113.286
|
64.348
|
35.596
|
39.239
|
-
|
-
|
Bedrijfswaarde
1 |
37.621
|
190.014
|
102.086
|
60.088
|
27.963
|
33.375
|
32.055
|
29.767
|
K/w-verhouding
|
-32,5
x
|
-64,2
x
|
-16,5
x
|
-8,6
x
|
-7,4
x
|
-22,4
x
|
-116
x
|
49,4
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
6,24
x
|
16,2
x
|
5,84
x
|
2,94
x
|
1,58
x
|
1,56
x
|
1,38
x
|
1,24
x
|
Bedrijfswaarde/omzet
|
5,55
x
|
15,8
x
|
5,27
x
|
2,74
x
|
1,24
x
|
1,33
x
|
1,13
x
|
0,94
x
|
Bedrijfswaarde/EBITDA
|
-94,6
x
|
-134
x
|
-25,6
x
|
-12
x
|
-
|
330
x
|
16,9
x
|
10,7
x
|
Bedrijfswaarde/FCF
|
-371
x
|
-128
x
|
-16,1
x
|
-9,04
x
|
-
|
-61,4
x
|
30
x
|
10,9
x
|
FCF Yield
|
-0,27%
|
-0,78%
|
-6,2%
|
-11,1%
|
-
|
-1,63%
|
3,34%
|
9,19%
|
Price to Book
|
6,03
x
|
25,3
x
|
5,16
x
|
4,23
x
|
-
|
3
x
|
2,86
x
|
2,51
x
|
Aantal aandelen (in duizenden)
|
326.123
|
347.436
|
384.362
|
393.819
|
412.113
|
412.729
|
-
|
-
|
Referentieprijs
2 |
129,6
|
559,3
|
294,7
|
163,4
|
86,37
|
95,07
|
95,07
|
95,07
|
Datum van publicatie
|
17/03/20
|
24/02/21
|
3/03/22
|
2/03/23
|
7/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.778
|
11.999
|
19.384
|
21.899
|
22.528
|
25.182
|
28.374
|
31.593
|
EBITDA
1 |
-397,8
|
-1.419
|
-3.987
|
-5.021
|
-
|
101,2
|
1.899
|
2.772
|
Bedrijfsresultaat (EBIT)
1 |
-1.495
|
-3.141
|
-6.429
|
-8.358
|
-5.064
|
-2.057
|
-685,1
|
664,8
|
Operationele Marge
|
-22,06%
|
-26,18%
|
-33,17%
|
-38,17%
|
-22,48%
|
-8,17%
|
-2,41%
|
2,1%
|
Resultaat voor belastingen (EBT)
1 |
-1.268
|
-3.001
|
-6.713
|
-7.404
|
-4.733
|
-1.845
|
-280,7
|
867,5
|
Nettowinst (verlies)
1 |
-1.289
|
-3.012
|
-6.789
|
-7.497
|
-4.822
|
-1.785
|
-287,1
|
862,8
|
Nettomarge
|
-19,02%
|
-25,1%
|
-35,03%
|
-34,23%
|
-21,41%
|
-7,09%
|
-1,01%
|
2,73%
|
WPA
2 |
-3,990
|
-8,710
|
-17,87
|
-18,99
|
-11,67
|
-4,239
|
-0,8191
|
1,924
|
Free Cash Flow
1 |
-101,5
|
-1.486
|
-6.334
|
-6.650
|
-
|
-543,4
|
1.070
|
2.736
|
FCF-marge
|
-1,5%
|
-12,38%
|
-32,68%
|
-30,37%
|
-
|
-2,16%
|
3,77%
|
8,66%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
56,32%
|
98,71%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
317,11%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
17/03/20
|
24/02/21
|
3/03/22
|
2/03/23
|
7/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
5.207
|
5.781
|
5.054
|
4.909
|
5.794
|
6.142
|
5.070
|
5.304
|
5.805
|
6.349
|
12.154
|
5.625
|
5.961
|
6.472
|
6.933
|
EBITDA
1 |
-1.448
|
-1.569
|
-1.380
|
-1.581
|
-1.238
|
-821,8
|
-
|
-
|
-
|
-
|
-
|
-160
|
170
|
339
|
628
|
Bedrijfsresultaat (EBIT)
1 |
-1.878
|
-2.000
|
-1.991
|
-2.191
|
-1.849
|
-2.327
|
-1.375
|
-1.278
|
-1.107
|
-1.305
|
-2.412
|
-817,9
|
-644
|
-323
|
-128,3
|
Operationele Marge
|
-36,07%
|
-34,59%
|
-39,39%
|
-44,63%
|
-31,91%
|
-37,89%
|
-27,12%
|
-24,09%
|
-19,07%
|
-20,55%
|
-19,84%
|
-14,54%
|
-10,8%
|
-4,99%
|
-1,85%
|
Resultaat voor belastingen (EBT)
1 |
-2.658
|
-2.063
|
-2.254
|
-1.984
|
-1.689
|
-1.477
|
-597,9
|
-1.524
|
-1.319
|
-1.292
|
-
|
-789,8
|
-669,2
|
-402,1
|
-345,4
|
Nettowinst (verlies)
1 |
-2.677
|
-2.088
|
-2.282
|
-2.007
|
-1.713
|
-1.495
|
-627,7
|
-1.547
|
-1.351
|
-1.296
|
-
|
-846,5
|
-651,8
|
-303,7
|
-133,6
|
Nettomarge
|
-51,42%
|
-36,12%
|
-45,15%
|
-40,88%
|
-29,57%
|
-24,33%
|
-12,38%
|
-29,16%
|
-23,28%
|
-20,42%
|
-
|
-15,05%
|
-10,93%
|
-4,69%
|
-1,93%
|
WPA
2 |
-6,900
|
-5,340
|
-5,800
|
-5,080
|
-4,340
|
-3,770
|
-1,530
|
-3,740
|
-3,260
|
-3,130
|
-
|
-1,903
|
-1,448
|
-0,7292
|
-0,3378
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
17/11/21
|
3/03/22
|
9/06/22
|
8/09/22
|
29/11/22
|
2/03/23
|
1/06/23
|
17/08/23
|
29/11/23
|
7/03/24
|
7/03/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
4.653
|
4.314
|
11.200
|
4.259
|
7.633
|
5.864
|
7.185
|
9.472
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-101
|
-1.486
|
-6.334
|
-6.650
|
-
|
-543
|
1.070
|
2.736
|
ROE (netto-inkomsten/eigen vermogen)
|
-15,2%
|
-33,5%
|
-46,3%
|
-40,6%
|
-32,6%
|
-10,8%
|
2,02%
|
7,67%
|
ROA (netto-inkomsten/totale activa)
|
-9,91%
|
-15,3%
|
-17,9%
|
-16%
|
-12,9%
|
-6,23%
|
-1,01%
|
2,3%
|
Totale activa
1 |
13.003
|
19.691
|
37.959
|
46.942
|
37.495
|
28.650
|
28.442
|
37.571
|
Nettoactief per aandeel
2 |
21,50
|
22,10
|
57,10
|
38,60
|
-
|
31,70
|
33,30
|
37,90
|
Cashflow per aandeel
2 |
0,6000
|
2,180
|
-8,190
|
-9,910
|
-
|
6,460
|
11,00
|
12,40
|
Capex
1 |
1.565
|
2.239
|
3.687
|
2.738
|
-
|
2.663
|
3.048
|
3.321
|
Capex/omzet
|
23,09%
|
18,66%
|
19,02%
|
12,5%
|
-
|
10,58%
|
10,74%
|
10,51%
|
Datum van publicatie
|
17/03/20
|
24/02/21
|
3/03/22
|
2/03/23
|
7/03/24
|
-
|
-
|
-
|
Laatste slotkoers
95,07
CNY Gemiddelde koersdoel
108,8
CNY Spread / Gemiddelde doel +14,39% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +18,66% | 414 mld. | | +15,27% | 242 mld. | | +12,15% | 144 mld. | | +20,63% | 104 mld. | | +17,19% | 83,87 mld. | | +54,11% | 57,64 mld. | | +33,59% | 53,37 mld. | | +6,02% | 37,83 mld. | | +15,88% | 32,51 mld. |
Internetdiensten - Andere
|