Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
4,54
HKD
|
-0,44%
|
|
+5,09%
|
+29,34%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
20.248
|
19.342
|
37.616
|
39.513
|
47.444
|
49.470
|
-
|
-
|
Bedrijfswaarde
1 |
20.105
|
18.887
|
38.221
|
39.549
|
46.845
|
48.044
|
47.106
|
45.694
|
K/w-verhouding
|
18,4
x
|
15
x
|
18,5
x
|
16,6
x
|
21
x
|
16,5
x
|
14
x
|
12,2
x
|
Dividendrendement
|
4,73%
|
5,25%
|
4,63%
|
5,76%
|
4,44%
|
5,03%
|
5,92%
|
6,81%
|
Marktkapitalisatie/omzet
|
1,72
x
|
1,44
x
|
2,32
x
|
2,08
x
|
2,62
x
|
2,16
x
|
1,88
x
|
1,67
x
|
Bedrijfswaarde/omzet
|
1,71
x
|
1,41
x
|
2,36
x
|
2,08
x
|
2,58
x
|
2,1
x
|
1,79
x
|
1,54
x
|
Bedrijfswaarde/EBITDA
|
11,1
x
|
8,87
x
|
11,7
x
|
9,64
x
|
11,1
x
|
10,1
x
|
8,58
x
|
7,43
x
|
Bedrijfswaarde/FCF
|
14,8
x
|
32,8
x
|
11,8
x
|
16,3
x
|
16,9
x
|
12,3
x
|
13,1
x
|
11,9
x
|
FCF Yield
|
6,78%
|
3,04%
|
8,48%
|
6,14%
|
5,93%
|
8,16%
|
7,63%
|
8,41%
|
Price to Book
|
1,8
x
|
1,73
x
|
2,82
x
|
2,76
x
|
3,5
x
|
3,45
x
|
3,24
x
|
3,04
x
|
Aantal aandelen (in duizenden)
|
10.545.906
|
10.627.210
|
10.747.352
|
10.795.789
|
10.831.985
|
10.896.423
|
-
|
-
|
Referentieprijs
2 |
1,920
|
1,820
|
3,500
|
3,660
|
4,380
|
4,540
|
4,540
|
4,540
|
Datum van publicatie
|
26/06/19
|
23/06/20
|
23/06/21
|
23/06/22
|
28/06/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
11.786
|
13.387
|
16.197
|
19.001
|
18.122
|
22.883
|
26.280
|
29.708
|
EBITDA
1 |
1.813
|
2.130
|
3.260
|
4.104
|
4.207
|
4.746
|
5.490
|
6.150
|
Bedrijfsresultaat (EBIT)
1 |
1.556
|
1.756
|
2.666
|
3.010
|
3.053
|
3.956
|
4.628
|
5.307
|
Operationele Marge
|
13,2%
|
13,11%
|
16,46%
|
15,84%
|
16,85%
|
17,29%
|
17,61%
|
17,86%
|
Resultaat voor belastingen (EBT)
1 |
1.583
|
1.757
|
2.687
|
3.132
|
3.119
|
4.060
|
4.781
|
5.533
|
Nettowinst (verlies)
1 |
1.114
|
1.321
|
2.049
|
2.417
|
2.310
|
3.033
|
3.563
|
4.107
|
Nettomarge
|
9,45%
|
9,87%
|
12,65%
|
12,72%
|
12,75%
|
13,26%
|
13,56%
|
13,82%
|
WPA
2 |
0,1041
|
0,1215
|
0,1890
|
0,2201
|
0,2084
|
0,2749
|
0,3243
|
0,3733
|
Free Cash Flow
1 |
1.362
|
575,1
|
3.241
|
2.428
|
2.776
|
3.919
|
3.593
|
3.841
|
FCF-marge
|
11,56%
|
4,3%
|
20,01%
|
12,78%
|
15,32%
|
17,13%
|
13,67%
|
12,93%
|
Kasstroomconversie (ebitda)
|
75,16%
|
27%
|
99,44%
|
59,18%
|
66%
|
82,58%
|
65,43%
|
62,46%
|
Kasstroomconversie (nettowinst)
|
122,32%
|
43,52%
|
158,22%
|
100,48%
|
120,16%
|
129,2%
|
100,84%
|
93,53%
|
Dividend per aandeel
2 |
0,0908
|
0,0955
|
0,1619
|
0,2109
|
0,1945
|
0,2284
|
0,2689
|
0,3092
|
Datum van publicatie
|
26/06/19
|
23/06/20
|
23/06/21
|
23/06/22
|
28/06/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Omzet
1 |
4.936
|
8.515
|
5.494
|
10.612
|
6.580
|
6.750
|
11.445
|
8.160
|
15.566
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
531,5
|
1.231
|
785,5
|
1.869
|
973,1
|
1.032
|
2.032
|
1.224
|
2.774
|
Operationele Marge
|
10,77%
|
14,46%
|
14,3%
|
17,61%
|
14,79%
|
15,29%
|
17,76%
|
15%
|
17,82%
|
Resultaat voor belastingen (EBT)
1 |
541
|
1.223
|
763,5
|
1.912
|
1.006
|
-
|
2.031
|
-
|
2.756
|
Nettowinst (verlies)
1 |
381,3
|
945
|
572,9
|
1.466
|
779,5
|
802
|
1.517
|
-
|
2.116
|
Nettomarge
|
7,72%
|
11,1%
|
10,43%
|
13,82%
|
11,85%
|
11,88%
|
13,26%
|
-
|
13,59%
|
WPA
|
-
|
-
|
-
|
-
|
-
|
0,0736
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
28/11/19
|
23/06/20
|
26/11/20
|
23/06/21
|
25/11/21
|
24/11/22
|
28/06/23
|
27/11/23
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
606
|
36,3
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
144
|
454
|
-
|
-
|
599
|
1.426
|
2.364
|
3.776
|
Hefboom (schuld/ebitda)
|
-
|
-
|
0,1858
x
|
0,008849
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1.362
|
575
|
3.241
|
2.428
|
2.776
|
3.919
|
3.593
|
3.841
|
ROE (netto-inkomsten/eigen vermogen)
|
10,1%
|
12%
|
16,1%
|
17,7%
|
18%
|
21,4%
|
23,4%
|
25,8%
|
ROA (netto-inkomsten/totale activa)
|
6,65%
|
7,41%
|
9,41%
|
10,3%
|
10,5%
|
12,5%
|
13,5%
|
14,5%
|
Totale activa
1 |
16.756
|
17.824
|
21.770
|
23.579
|
21.907
|
24.302
|
26.309
|
28.411
|
Nettoactief per aandeel
2 |
1,070
|
1,050
|
1,240
|
1,330
|
1,250
|
1,320
|
1,400
|
1,490
|
Cashflow per aandeel
2 |
0,1600
|
0,1000
|
0,3300
|
0,2700
|
0,2900
|
0,3400
|
0,3900
|
0,4000
|
Capex
1 |
354
|
790
|
525
|
669
|
555
|
638
|
712
|
728
|
Capex/omzet
|
3%
|
5,9%
|
3,24%
|
3,52%
|
3,06%
|
2,79%
|
2,71%
|
2,45%
|
Datum van publicatie
|
26/06/19
|
23/06/20
|
23/06/21
|
23/06/22
|
28/06/23
|
-
|
-
|
-
|
Laatste slotkoers
4,54
HKD Gemiddelde koersdoel
4,961
HKD Spread / Gemiddelde doel +9,27% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +29,34% | 6,32 mld. | | +4,73% | 143 mld. | | -28,67% | 45,92 mld. | | +16,55% | 18,73 mld. | | +15,45% | 10,64 mld. | | +27,75% | 8,41 mld. | | +0,96% | 6,83 mld. | | -9,08% | 6,41 mld. | | +10,13% | 5,94 mld. | | +6,99% | 5,13 mld. |
Kleding & Accessoires - Andere
|