Beurs gesloten -
Hong Kong S.E.
10:08:42 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
4,2
HKD
|
-.--%
|
|
+2,19%
|
+12,60%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
8.782
|
8.099
|
10.051
|
10.270
|
9.099
|
10.246
|
-
|
-
|
Bedrijfswaarde
1 |
13.147
|
15.511
|
21.060
|
22.043
|
9.099
|
22.408
|
21.599
|
20.668
|
K/w-verhouding
|
9,84
x
|
7,65
x
|
7,57
x
|
7,67
x
|
9,05
x
|
8,65
x
|
7,82
x
|
7,23
x
|
Dividendrendement
|
2,03%
|
2,59%
|
2,62%
|
2,59%
|
2,17%
|
2,51%
|
2,8%
|
2,94%
|
Marktkapitalisatie/omzet
|
2,22
x
|
1,62
x
|
1,48
x
|
1,25
x
|
1,83
x
|
2,05
x
|
1,98
x
|
1,85
x
|
Bedrijfswaarde/omzet
|
3,33
x
|
3,11
x
|
3,1
x
|
2,67
x
|
1,83
x
|
4,48
x
|
4,18
x
|
3,74
x
|
Bedrijfswaarde/EBITDA
|
8,41
x
|
7,52
x
|
8,05
x
|
7,14
x
|
3,42
x
|
7,8
x
|
7,18
x
|
6,56
x
|
Bedrijfswaarde/FCF
|
-25,5
x
|
-8,45
x
|
-8,44
x
|
-
|
-
|
-42,8
x
|
12
x
|
8,77
x
|
FCF Yield
|
-3,92%
|
-11,8%
|
-11,8%
|
-
|
-
|
-2,34%
|
8,34%
|
11,4%
|
Price to Book
|
1,51
x
|
1,14
x
|
1,18
x
|
1,18
x
|
-
|
0,99
x
|
0,91
x
|
0,81
x
|
Aantal aandelen (in duizenden)
|
2.439.541
|
2.439.541
|
2.439.541
|
2.439.541
|
2.439.541
|
2.439.541
|
-
|
-
|
Referentieprijs
2 |
3,600
|
3,320
|
4,120
|
4,210
|
3,730
|
4,200
|
4,200
|
4,200
|
Datum van publicatie
|
19/03/20
|
23/03/21
|
22/03/22
|
22/03/23
|
26/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.952
|
4.988
|
6.795
|
8.247
|
4.980
|
5.005
|
5.169
|
5.528
|
EBITDA
1 |
1.564
|
2.062
|
2.616
|
3.086
|
2.657
|
2.872
|
3.006
|
3.152
|
Bedrijfsresultaat (EBIT)
1 |
1.171
|
1.479
|
1.863
|
2.057
|
1.645
|
1.828
|
1.916
|
1.921
|
Operationele Marge
|
29,63%
|
29,66%
|
27,41%
|
24,94%
|
33,02%
|
36,53%
|
37,06%
|
34,75%
|
Resultaat voor belastingen (EBT)
1 |
1.022
|
1.257
|
1.547
|
1.647
|
1.140
|
1.356
|
1.496
|
1.609
|
Nettowinst (verlies)
1 |
892,6
|
1.054
|
1.322
|
1.333
|
1.001
|
1.161
|
1.277
|
1.381
|
Nettomarge
|
22,59%
|
21,13%
|
19,46%
|
16,16%
|
20,11%
|
23,2%
|
24,71%
|
24,98%
|
WPA
2 |
0,3660
|
0,4340
|
0,5440
|
0,5490
|
0,4120
|
0,4856
|
0,5370
|
0,5812
|
Free Cash Flow
1 |
-514,9
|
-1.835
|
-2.495
|
-
|
-
|
-524
|
1.802
|
2.356
|
FCF-marge
|
-13,03%
|
-36,8%
|
-36,72%
|
-
|
-
|
-10,47%
|
34,86%
|
42,62%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
59,94%
|
74,75%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
141,09%
|
170,6%
|
Dividend per aandeel
2 |
0,0730
|
0,0860
|
0,1080
|
0,1090
|
0,0810
|
0,1053
|
0,1177
|
0,1235
|
Datum van publicatie
|
19/03/20
|
23/03/21
|
22/03/22
|
22/03/23
|
26/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
4.364
|
7.412
|
11.009
|
11.772
|
-
|
12.162
|
11.353
|
10.422
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,791
x
|
3,595
x
|
4,208
x
|
3,814
x
|
-
|
4,235
x
|
3,776
x
|
3,306
x
|
Free Cash Flow
1 |
-515
|
-1.835
|
-2.495
|
-
|
-
|
-524
|
1.802
|
2.356
|
ROE (netto-inkomsten/eigen vermogen)
|
16,1%
|
16,3%
|
16,9%
|
15,5%
|
11,1%
|
11,7%
|
11,8%
|
11,4%
|
ROA (netto-inkomsten/totale activa)
|
7,32%
|
6,49%
|
6,08%
|
5,3%
|
3,79%
|
4,27%
|
4,65%
|
4,31%
|
Totale activa
1 |
12.193
|
16.244
|
21.731
|
25.130
|
26.448
|
27.190
|
27.467
|
32.042
|
Nettoactief per aandeel
2 |
2,390
|
2,920
|
3,480
|
3,570
|
-
|
4,240
|
4,620
|
5,180
|
Cashflow per aandeel
|
-0,1700
|
-0,7300
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
91,6
|
69,8
|
115
|
115
|
-
|
84,5
|
79,5
|
100
|
Capex/omzet
|
2,32%
|
1,4%
|
1,7%
|
1,39%
|
-
|
1,69%
|
1,54%
|
1,81%
|
Datum van publicatie
|
19/03/20
|
23/03/21
|
22/03/22
|
22/03/23
|
26/03/24
|
-
|
-
|
-
|
Laatste slotkoers
4,2
HKD Gemiddelde koersdoel
4,753
HKD Spread / Gemiddelde doel +13,17% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +12,60% | 1,31 mld. | | +11,40% | 33,99 mld. | | +24,91% | 26,7 mld. | | -28,21% | 14,54 mld. | | -2,29% | 6,51 mld. | | -2,29% | 4,41 mld. | | -19,13% | 3,66 mld. | | +8,15% | 2,93 mld. | | -.--% | 2,89 mld. | | -11,42% | 2,82 mld. |
Hernieuwbare IPP's
|