BOSIDENG INTERNATIONAL HOLDINGS LIMITED Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 4,030 HKD | -2,42% |
|
-8,20% | +14,81% |
| 28/11 | Bosideng International Holdings Limited rapporteert resultaten voor het halfjaar dat eindigde op 30 september 2024 | CI |
| 23/10 | Nieuwe aankopen voor de Aziatische portefeuille |  |
Voorlopige winst- en verliesrekening: Bosideng International Holdings Limited
| Fiscaal tijdperk: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 13.387 | 16.197 | 19.001 | 18.122 | 24.964 | 28.564 | 32.086 | 35.693 |
| Variatie | - | 20,99% | 17,31% | -4,62% | 37,75% | 14,42% | 12,33% | 11,24% |
| EBITDA 1 | 2.130 | 3.260 | 4.104 | 4.207 | 6.034 | 6.274 | 6.979 | 7.620 |
| Variatie | - | 53,06% | 25,89% | 2,51% | 43,44% | 3,97% | 11,25% | 9,17% |
| Bedrijfsresultaat (EBIT) 1 | 1.756 | 2.666 | 3.010 | 3.053 | 4.729 | 5.381 | 6.075 | 6.806 |
| Variatie | - | 51,85% | 12,93% | 1,43% | 54,87% | 13,8% | 12,89% | 12,04% |
| Betaalde rente 1 | -210,4 | -234,8 | -232,8 | -226,8 | -233,1 | -208,7 | -219,4 | -234,6 |
| Resultaat voor belastingen (EBT) 1 | 1.757 | 2.687 | 3.132 | 3.119 | 4.884 | 5.483 | 6.285 | 7.078 |
| Variatie | - | 52,94% | 16,54% | -0,39% | 56,56% | 12,27% | 14,64% | 12,61% |
| Nettowinst (verlies) 1 | 1.321 | 2.049 | 2.417 | 2.310 | 3.306 | 3.930 | 4.485 | 4.998 |
| Variatie | - | 55,05% | 17,98% | -4,4% | 43,08% | 18,88% | 14,13% | 11,43% |
| Datum van publicatie | 23/06/20 | 23/06/21 | 23/06/22 | 28/06/23 | 26/06/24 | - | - | - |
1HKD in Miljoen
Geschatte gegevens
Balansprognose: Bosideng International Holdings Limited
| Fiscaal tijdperk: Maart | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuld 1 | -454 | 606 | 36,3 | -599 | -5.082 | -6.407 | -8.266 | -8.909 |
| Variatie | - | 33,48% | -94,01% | -1.750,14% | -948,41% | -226,07% | -229,02% | -207,78% |
| Datum van publicatie | 23/06/20 | 23/06/21 | 23/06/22 | 28/06/23 | 26/06/24 | - | - | - |
1HKD in Miljoen
Geschatte gegevens
Verwachte kasstroom: Bosideng International Holdings Limited
| Fiscaal tijdperk: Maart | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| CAPEX 1 | 790,3 | 524,8 | 668,9 | 554,9 | 603,2 | 582,9 | 658,7 | 669,6 |
| Variatie | - | -33,59% | 27,46% | -17,05% | 8,7% | -3,36% | 13% | 1,66% |
| Vrije kasstroom (FCF) 1 | 575,1 | 3.241 | 2.428 | 2.776 | 7.302 | 4.301 | 5.622 | 5.096 |
| Variatie | - | 463,63% | -25,08% | 14,33% | 163% | -41,1% | 30,71% | -9,35% |
| Datum van publicatie | 23/06/20 | 23/06/21 | 23/06/22 | 28/06/23 | 26/06/24 | - | - | - |
1HKD in Miljoen
Geschatte gegevens
Verwachte financiële ratio's: Bosideng International Holdings Limited
| Fiscaal tijdperk: Maart | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
Winstgevendheid | ||||||||
| EBITDA-marge (%) | 15,91% | 20,12% | 21,6% | 23,21% | 24,17% | 21,73% | 21,73% | 21,3% |
| EBIT-marge (%) | 13,11% | 16,46% | 15,84% | 16,85% | 18,94% | 18,68% | 18,86% | 18,99% |
| EBT-marge (%) | 13,12% | 16,59% | 16,48% | 17,21% | 19,56% | 19,17% | 19,51% | 19,74% |
| Nettomarge (%) | 9,87% | 12,65% | 12,72% | 12,75% | 13,24% | 13,74% | 13,95% | 13,98% |
| FCF-marge (%) | 4,3% | 20,01% | 12,78% | 15,32% | 29,25% | 15,07% | 17,53% | 14,27% |
| Vrije kasstroom/nettoresultaat (%) | 43,52% | 158,22% | 100,48% | 120,16% | 220,88% | 109,72% | 125,62% | 102,08% |
Winstgevendheid | ||||||||
| ROA | 7,41% | 9,41% | 10,25% | 10,55% | 13,37% | 13,72% | 14,68% | 14,91% |
| ROE | 11,96% | 16,07% | 17,73% | 18% | 23,63% | 24,87% | 26,15% | 27,56% |
Financiële gezondheid | ||||||||
| Hefboom (schuld/ebitda) | - | 0,19x | 0,01x | - | - | - | - | - |
| Schuld/vrije kasstroom | - | 0,19x | 0,01x | - | - | - | - | - |
Kapitaalintensiteit | ||||||||
| Kapitaaluitgaven/omzet (%) | 5,9% | 3,24% | 3,52% | 3,06% | 2,42% | 2,04% | 2,05% | 1,88% |
| CAPEX / EBITDA (%) | 37,11% | 16,1% | 16,3% | 13,19% | 10% | 9,4% | 9,45% | 8,8% |
| CAPEX / FCF (%) | 137,42% | 16,19% | 27,55% | 19,99% | 8,26% | 13,55% | 11,72% | 13,14% |
Bestanddelen per aandeel | ||||||||
| Kasstroom per aandeel 1 | 0,0958 | 0,3337 | 0,273 | 0,2913 | 0,6918 | 0,4885 | 0,5298 | 0,451 |
| Variatie | - | 248,45% | -18,17% | 6,68% | 137,51% | -29,39% | 8,44% | -14,87% |
| Dividend per aandeel 1 | 0,0955 | 0,1619 | 0,2109 | 0,1945 | 0,2693 | 0,2848 | 0,3205 | 0,36 |
| Variatie | - | 69,47% | 30,28% | -7,81% | 38,48% | 5,77% | 12,53% | 12,32% |
| Nettoactief per aandeel 1 | 1,05 | 1,241 | 1,326 | 1,252 | 1,364 | 1,466 | 1,595 | 1,758 |
| Variatie | - | 18,17% | 6,83% | -5,56% | 8,95% | 7,43% | 8,82% | 10,25% |
| WPA 1 | 0,1215 | 0,189 | 0,2201 | 0,2084 | 0,296 | 0,3532 | 0,4017 | 0,4508 |
| Variatie | - | 55,59% | 16,46% | -5,31% | 42,01% | 19,36% | 13,71% | 12,22% |
| Aantal aandelen (in duizend) | 10.627.210 | 10.747.352 | 10.795.789 | 10.831.985 | 10.865.191 | 11.012.065 | 11.012.065 | 11.012.065 |
| Datum van publicatie | 23/06/20 | 23/06/21 | 23/06/22 | 28/06/23 | 26/06/24 | - | - | - |
1HKD
Geschatte gegevens
| 2025 * | 2026 * | |
|---|---|---|
| K/w-verhouding | 11,4x | 10x |
| PBR-ratio | 2,75x | 2,53x |
| EV/omzet | 1,33x | 1,13x |
| Dividendrendement | 7,07% | 7,95% |
Meer waarderingsratio's
* Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Verkoop
Koop
Gemiddeld advies
Kopen
Aantal analisten
22
Laatste slotkoers
4,030HKD
Gemiddelde koersdoel
5,702HKD
Spread / Gemiddelde doel
+41,50%
Kwartaalomzet - Afwijkingspercentage
- Beurs
- Aandelen
- Koers 3998
- Financiën Bosideng International Holdings Limited
