Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
62,9
HKD
|
-1,80%
|
|
+1,62%
|
+5,36%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
7.060
|
5.998
|
5.083
|
5.790
|
5.306
|
5.576
|
-
|
-
|
Bedrijfswaarde
1 |
20.312
|
22.516
|
21.410
|
20.551
|
21.439
|
23.318
|
24.851
|
26.492
|
K/w-verhouding
|
10,1
x
|
11,8
x
|
9,04
x
|
278
x
|
6,95
x
|
8,11
x
|
7,07
x
|
6,19
x
|
Dividendrendement
|
3,48%
|
2,97%
|
3,87%
|
3,19%
|
5,04%
|
4,24%
|
4,76%
|
5,16%
|
Marktkapitalisatie/omzet
|
3,57
x
|
2,92
x
|
2,33
x
|
2,51
x
|
2,16
x
|
2,24
x
|
2,05
x
|
1,9
x
|
Bedrijfswaarde/omzet
|
10,3
x
|
11
x
|
9,81
x
|
8,91
x
|
8,71
x
|
9,37
x
|
9,13
x
|
9,04
x
|
Bedrijfswaarde/EBITDA
|
11,1
x
|
11,7
x
|
10,7
x
|
9,53
x
|
9,33
x
|
9,98
x
|
9,69
x
|
9,63
x
|
Bedrijfswaarde/FCF
|
-13,1
x
|
-8
x
|
-66,9
x
|
25,7
x
|
35
x
|
43,8
x
|
22,5
x
|
-107
x
|
FCF Yield
|
-7,64%
|
-12,5%
|
-1,49%
|
3,9%
|
2,86%
|
2,28%
|
4,45%
|
-0,94%
|
Price to Book
|
1,54
x
|
1,26
x
|
0,97
x
|
1,11
x
|
0,92
x
|
0,9
x
|
0,83
x
|
0,76
x
|
Aantal aandelen (in duizenden)
|
694.010
|
694.010
|
694.010
|
694.010
|
694.010
|
694.010
|
-
|
-
|
Referentieprijs
2 |
10,17
|
8,642
|
7,324
|
8,342
|
7,645
|
8,035
|
8,035
|
8,035
|
Datum van publicatie
|
11/03/20
|
11/03/21
|
10/03/22
|
9/03/23
|
14/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.976
|
2.054
|
2.183
|
2.307
|
2.461
|
2.487
|
2.723
|
2.929
|
EBITDA
1 |
1.837
|
1.925
|
2.007
|
2.156
|
2.298
|
2.337
|
2.566
|
2.750
|
Bedrijfsresultaat (EBIT)
1 |
1.228
|
1.205
|
1.242
|
1.370
|
1.503
|
1.497
|
1.663
|
1.794
|
Operationele Marge
|
62,13%
|
58,68%
|
56,88%
|
59,4%
|
61,06%
|
60,18%
|
61,07%
|
61,26%
|
Resultaat voor belastingen (EBT)
1 |
774,9
|
563
|
638,7
|
29,5
|
860,6
|
783,2
|
898,4
|
1.030
|
Nettowinst (verlies)
1 |
702,3
|
509,8
|
561,3
|
20,06
|
763,9
|
693,1
|
794,3
|
858,6
|
Nettomarge
|
35,54%
|
24,82%
|
25,71%
|
0,87%
|
31,04%
|
27,86%
|
29,17%
|
29,31%
|
WPA
2 |
1,010
|
0,7300
|
0,8100
|
0,0300
|
1,100
|
0,9910
|
1,137
|
1,298
|
Free Cash Flow
1 |
-1.552
|
-2.815
|
-320
|
800,6
|
613,2
|
532,5
|
1.106
|
-248
|
FCF-marge
|
-78,54%
|
-137,05%
|
-14,66%
|
34,7%
|
24,92%
|
21,41%
|
40,6%
|
-8,47%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
37,12%
|
26,68%
|
22,78%
|
43,09%
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
3.990,84%
|
80,28%
|
76,83%
|
139,18%
|
-
|
Dividend per aandeel
2 |
0,3541
|
0,2571
|
0,2831
|
0,2659
|
0,3852
|
0,3410
|
0,3827
|
0,4142
|
Datum van publicatie
|
11/03/20
|
11/03/21
|
10/03/22
|
9/03/23
|
14/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
13.252
|
16.518
|
16.326
|
14.761
|
16.133
|
17.742
|
19.275
|
20.915
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
7,213
x
|
8,582
x
|
8,133
x
|
6,845
x
|
7,02
x
|
7,591
x
|
7,512
x
|
7,605
x
|
Free Cash Flow
1 |
-1.552
|
-2.815
|
-320
|
801
|
613
|
533
|
1.106
|
-248
|
ROE (netto-inkomsten/eigen vermogen)
|
16%
|
10,9%
|
11,2%
|
0,38%
|
14%
|
11,5%
|
12,1%
|
12%
|
ROA (netto-inkomsten/totale activa)
|
3,69%
|
2,35%
|
2,37%
|
0,09%
|
3,3%
|
2,72%
|
3,14%
|
3,08%
|
Totale activa
1 |
19.031
|
21.668
|
23.724
|
22.978
|
23.121
|
25.483
|
25.278
|
27.878
|
Nettoactief per aandeel
2 |
6,600
|
6,880
|
7,590
|
7,500
|
8,280
|
8,980
|
9,660
|
10,60
|
Cashflow per aandeel
2 |
2,370
|
2,630
|
2,600
|
2,890
|
3,290
|
2,550
|
2,700
|
3,300
|
Capex
1 |
3.197
|
4.641
|
2.124
|
1.208
|
1.670
|
3.342
|
3.236
|
3.181
|
Capex/omzet
|
161,81%
|
225,98%
|
97,3%
|
52,36%
|
67,85%
|
134,35%
|
118,83%
|
108,58%
|
Datum van publicatie
|
11/03/20
|
11/03/21
|
10/03/22
|
9/03/23
|
14/03/24
|
-
|
-
|
-
|
Laatste slotkoers
8,035
USD Gemiddelde koersdoel
9,435
USD Spread / Gemiddelde doel +17,42% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +5,36% | 5,58 mld. | | +59,08% | 24,77 mld. | | +57,87% | 7,09 mld. | | +0,98% | 4,8 mld. | | +6,06% | 4,54 mld. | | +36,96% | 4,35 mld. | | +46,76% | 3,29 mld. | | +10,98% | 2,59 mld. | | +15,50% | 1,73 mld. | | +4,45% | 1,13 mld. |
Commerciële leasing
|