Beurs gesloten -
Börse Stuttgart
08:02:33 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
0,394
EUR
|
+4,79%
|
|
+0,51%
|
+77,48%
|
Fiscaal tijdperk: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
162.317
|
126.565
|
144.697
|
123.984
|
143.192
|
217.861
|
-
|
-
|
Bedrijfswaarde
2 |
334.551
|
322.653
|
307.847
|
307.012
|
303.956
|
390.470
|
387.170
|
384.070
|
K/w-verhouding
|
9,32
x
|
7,4
x
|
9,99
x
|
8,3
x
|
8,88
x
|
13,6
x
|
13,3
x
|
13
x
|
Dividendrendement
|
3,98%
|
5,72%
|
4,36%
|
5,32%
|
4,99%
|
3,25%
|
3,42%
|
3,59%
|
Marktkapitalisatie/omzet
|
2,67
x
|
1,79
x
|
1,79
x
|
1,5
x
|
1,73
x
|
2,46
x
|
2,36
x
|
2,29
x
|
Bedrijfswaarde/omzet
|
5,5
x
|
4,57
x
|
3,82
x
|
3,71
x
|
3,68
x
|
4,41
x
|
4,19
x
|
4,04
x
|
Bedrijfswaarde/EBITDA
|
12,6
x
|
11,6
x
|
8,64
x
|
10,5
x
|
9,34
x
|
10,7
x
|
10,1
x
|
9,65
x
|
Bedrijfswaarde/FCF
|
22,7
x
|
19,4
x
|
15
x
|
15,7
x
|
16,1
x
|
24,2
x
|
18,7
x
|
18,6
x
|
FCF Yield
|
4,4%
|
5,16%
|
6,65%
|
6,36%
|
6,21%
|
4,12%
|
5,34%
|
5,39%
|
Price to Book
|
1,07
x
|
0,74
x
|
0,96
x
|
0,77
x
|
0,84
x
|
1,33
x
|
1,26
x
|
1,19
x
|
Aantal aandelen (in duizenden)
|
50.498.611
|
50.498.611
|
50.498.611
|
50.498.611
|
50.498.611
|
50.498.611
|
-
|
-
|
Referentieprijs
3 |
2,080
|
1,670
|
2,370
|
1,860
|
2,040
|
3,440
|
3,440
|
3,440
|
Datum van publicatie
|
26/02/20
|
18/03/21
|
17/03/22
|
15/03/23
|
27/03/24
|
-
|
-
|
-
|
1HKD in Miljoen2CNY in Miljoen3HKD Fiscaal tijdperk: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
60.875
|
70.585
|
80.679
|
82.822
|
82.549
|
88.577
|
92.441
|
95.084
|
EBITDA
1 |
26.636
|
27.782
|
35.641
|
29.272
|
32.535
|
36.454
|
38.425
|
39.803
|
Bedrijfsresultaat (EBIT)
1 |
16.588
|
16.892
|
24.528
|
18.845
|
20.594
|
22.622
|
24.238
|
25.424
|
Operationele Marge
|
27,25%
|
23,93%
|
30,4%
|
22,75%
|
24,95%
|
25,54%
|
26,22%
|
26,74%
|
Resultaat voor belastingen (EBT)
1 |
16.555
|
16.850
|
18.126
|
18.699
|
20.531
|
22.513
|
23.844
|
25.019
|
Nettowinst (verlies)
1 |
9.466
|
9.562
|
9.733
|
9.965
|
10.725
|
11.852
|
12.703
|
13.351
|
Nettomarge
|
15,55%
|
13,55%
|
12,06%
|
12,03%
|
12,99%
|
13,38%
|
13,74%
|
14,04%
|
WPA
2 |
0,2231
|
0,2256
|
0,2374
|
0,2241
|
0,2298
|
0,2527
|
0,2584
|
0,2647
|
Free Cash Flow
1 |
14.725
|
16.652
|
20.470
|
19.529
|
18.874
|
16.104
|
20.684
|
20.703
|
FCF-marge
|
24,19%
|
23,59%
|
25,37%
|
23,58%
|
22,86%
|
18,18%
|
22,37%
|
21,77%
|
Kasstroomconversie (ebitda)
|
55,28%
|
59,94%
|
57,43%
|
66,72%
|
58,01%
|
44,18%
|
53,83%
|
52,01%
|
Kasstroomconversie (nettowinst)
|
155,56%
|
174,14%
|
210,33%
|
195,98%
|
175,99%
|
135,87%
|
162,83%
|
155,06%
|
Dividend per aandeel
2 |
0,0829
|
0,0955
|
0,1033
|
0,0990
|
0,1018
|
0,1119
|
0,1175
|
0,1236
|
Datum van publicatie
|
26/02/20
|
18/03/21
|
17/03/22
|
15/03/23
|
27/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S2
|
2023 Q1
|
---|
Omzet
|
39.078
|
-
|
EBITDA
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
Operationele Marge
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
7.898
|
-
|
Nettowinst (verlies)
1 |
4.357
|
3.486
|
Nettomarge
|
11,15%
|
-
|
WPA
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
Datum van publicatie
|
18/03/21
|
25/04/23
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
172.234
|
196.088
|
163.149
|
183.027
|
160.763
|
172.609
|
169.308
|
166.209
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
6,466
x
|
7,058
x
|
4,578
x
|
6,253
x
|
4,941
x
|
4,735
x
|
4,406
x
|
4,176
x
|
Free Cash Flow
1 |
14.725
|
16.652
|
20.470
|
19.529
|
18.874
|
16.104
|
20.684
|
20.703
|
ROE (netto-inkomsten/eigen vermogen)
|
11,8%
|
10,4%
|
9,92%
|
9,63%
|
9,64%
|
10%
|
9,78%
|
9,85%
|
ROA (netto-inkomsten/totale activa)
|
2,5%
|
2,45%
|
2,46%
|
2,42%
|
2,58%
|
2,83%
|
2,87%
|
2,93%
|
Totale activa
1 |
378.265
|
389.932
|
395.940
|
412.606
|
416.472
|
419.287
|
442.092
|
455.165
|
Nettoactief per aandeel
2 |
1,940
|
2,250
|
2,460
|
2,410
|
2,430
|
2,580
|
2,730
|
2,890
|
Cashflow per aandeel
2 |
0,7100
|
0,7100
|
0,8500
|
0,7100
|
0,7100
|
0,7100
|
0,7500
|
0,7700
|
Capex
1 |
15.653
|
13.495
|
14.441
|
11.789
|
14.246
|
17.734
|
21.219
|
22.656
|
Capex/omzet
|
25,71%
|
19,12%
|
17,9%
|
14,23%
|
17,26%
|
20,02%
|
22,95%
|
23,83%
|
Datum van publicatie
|
26/02/20
|
18/03/21
|
17/03/22
|
15/03/23
|
27/03/24
|
-
|
-
|
-
|
Laatste slotkoers
3,44
HKD Gemiddelde koersdoel
3,1
HKD Spread / Gemiddelde doel -9,88% Consensus |