Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1,77
HKD
|
+2,91%
|
|
+17,22%
|
-27,76%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
30.245
|
26.755
|
23.689
|
18.399
|
14.734
|
10.708
|
-
|
-
|
Bedrijfswaarde
1 |
43.450
|
41.510
|
37.349
|
32.250
|
14.734
|
24.155
|
24.060
|
23.745
|
K/w-verhouding
|
-51,5
x
|
-2,14
x
|
-28,5
x
|
-23,7
x
|
61,3
x
|
11,7
x
|
10,6
x
|
10,8
x
|
Dividendrendement
|
5,18%
|
5,52%
|
5,71%
|
6,35%
|
-
|
8,54%
|
8,49%
|
8,71%
|
Marktkapitalisatie/omzet
|
9,82
x
|
9,16
x
|
8,55
x
|
7,01
x
|
5,72
x
|
4,23
x
|
4,33
x
|
4,25
x
|
Bedrijfswaarde/omzet
|
14,1
x
|
14,2
x
|
13,5
x
|
12,3
x
|
5,72
x
|
9,54
x
|
9,72
x
|
9,42
x
|
Bedrijfswaarde/EBITDA
|
20,1
x
|
20,4
x
|
19,6
x
|
18,4
x
|
8,73
x
|
14,9
x
|
15,2
x
|
14,7
x
|
Bedrijfswaarde/FCF
|
22,2
x
|
38,6
x
|
25,4
x
|
25,6
x
|
-
|
10,6
x
|
11,1
x
|
11,5
x
|
FCF Yield
|
4,5%
|
2,59%
|
3,93%
|
3,9%
|
-
|
9,41%
|
9,01%
|
8,7%
|
Price to Book
|
0,47
x
|
0,53
x
|
0,48
x
|
0,39
x
|
-
|
0,23
x
|
0,23
x
|
0,23
x
|
Aantal aandelen (in duizenden)
|
5.872.789
|
5.906.143
|
5.937.080
|
5.973.676
|
6.013.735
|
6.049.474
|
-
|
-
|
Referentieprijs
2 |
5,150
|
4,530
|
3,990
|
3,080
|
2,450
|
1,770
|
1,770
|
1,770
|
Datum van publicatie
|
18/02/20
|
18/02/21
|
21/02/22
|
24/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.081
|
2.920
|
2.769
|
2.625
|
2.576
|
2.533
|
2.476
|
2.520
|
EBITDA
1 |
2.159
|
2.039
|
1.907
|
1.757
|
1.688
|
1.626
|
1.587
|
1.616
|
Bedrijfsresultaat (EBIT)
1 |
2.159
|
2.039
|
1.907
|
1.757
|
1.688
|
1.607
|
1.583
|
1.609
|
Operationele Marge
|
70,08%
|
69,84%
|
68,87%
|
66,94%
|
65,53%
|
63,43%
|
63,94%
|
63,82%
|
Resultaat voor belastingen (EBT)
1 |
-279,5
|
-12.226
|
-575,4
|
-523,9
|
409
|
1.143
|
1.138
|
1.165
|
Nettowinst (verlies)
1 |
-570,3
|
-12.497
|
-831,4
|
-749,3
|
220,6
|
938,1
|
963,8
|
1.045
|
Nettomarge
|
-18,51%
|
-427,94%
|
-30,02%
|
-28,54%
|
8,57%
|
37,03%
|
38,93%
|
41,44%
|
WPA
2 |
-0,1000
|
-2,120
|
-0,1400
|
-0,1300
|
0,0400
|
0,1515
|
0,1669
|
0,1646
|
Free Cash Flow
1 |
1.954
|
1.076
|
1.468
|
1.258
|
-
|
2.274
|
2.168
|
2.065
|
FCF-marge
|
63,43%
|
36,83%
|
53%
|
47,94%
|
-
|
89,77%
|
87,58%
|
81,93%
|
Kasstroomconversie (ebitda)
|
90,5%
|
52,74%
|
76,96%
|
71,61%
|
-
|
139,89%
|
136,59%
|
127,79%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
242,4%
|
224,94%
|
197,7%
|
Dividend per aandeel
2 |
0,2666
|
0,2500
|
0,2279
|
0,1956
|
-
|
0,1512
|
0,1503
|
0,1541
|
Datum van publicatie
|
18/02/20
|
18/02/21
|
21/02/22
|
24/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
---|
Omzet
1 |
1.528
|
1.488
|
1.432
|
1.397
|
1.372
|
1.331
|
1.295
|
1.300
|
1.276
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
983,9
|
923,2
|
900,4
|
856,9
|
862,5
|
825,4
|
Operationele Marge
|
-
|
-
|
-
|
70,41%
|
67,3%
|
67,66%
|
66,2%
|
66,37%
|
64,68%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
-0,6400
|
-1,440
|
-0,6800
|
-0,1900
|
0,0500
|
0,0100
|
-0,1400
|
0,0100
|
0,0300
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
18/02/20
|
20/08/20
|
18/02/21
|
10/08/21
|
21/02/22
|
19/08/22
|
24/02/23
|
18/08/23
|
21/02/24
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
13.206
|
14.755
|
13.660
|
13.851
|
-
|
13.448
|
13.352
|
13.037
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
6,116
x
|
7,235
x
|
7,163
x
|
7,882
x
|
-
|
8,273
x
|
8,412
x
|
8,068
x
|
Free Cash Flow
1 |
1.954
|
1.076
|
1.468
|
1.258
|
-
|
2.274
|
2.168
|
2.065
|
ROE (netto-inkomsten/eigen vermogen)
|
2,16%
|
2,33%
|
2,65%
|
2,18%
|
-
|
2,05%
|
2,02%
|
2,14%
|
ROA (netto-inkomsten/totale activa)
|
1,69%
|
1,74%
|
1,9%
|
1,58%
|
-
|
1,45%
|
1,4%
|
1,62%
|
Totale activa
1 |
-33.747
|
-719.091
|
-43.814
|
-47.576
|
-
|
64.848
|
68.679
|
64.676
|
Nettoactief per aandeel
2 |
11,00
|
8,610
|
8,250
|
7,910
|
-
|
7,690
|
7,730
|
7,750
|
Cashflow per aandeel
2 |
0,3400
|
0,1800
|
0,2500
|
0,2100
|
-
|
0,1700
|
0,2000
|
0,2000
|
Capex
1 |
37,4
|
-
|
27,4
|
8,23
|
-
|
34
|
33,9
|
34,1
|
Capex/omzet
|
1,21%
|
-
|
0,99%
|
0,31%
|
-
|
1,34%
|
1,37%
|
1,35%
|
Datum van publicatie
|
18/02/20
|
18/02/21
|
21/02/22
|
24/02/23
|
21/02/24
|
-
|
-
|
-
|
Gemiddeld advies Onderwogen Laatste slotkoers
1,77
HKD Gemiddelde koersdoel
1,945
HKD Spread / Gemiddelde doel +9,89% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -27,76% | 1,37 mld. | | -12,34% | 9,66 mld. | | -1,80% | 6,48 mld. | | -8,33% | 4,93 mld. | | -8,05% | 4,85 mld. | | +11,51% | 4,11 mld. | | -4,73% | 4,02 mld. | | -16,82% | 3,89 mld. | | +12,04% | 3,28 mld. | | -15,11% | 3,16 mld. |
kantoren vastgoed
|