Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
4,28
HKD
|
+1,42%
|
|
+2,64%
|
+22,99%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
132.699
|
97.704
|
116.073
|
109.051
|
104.118
|
127.568
|
-
|
-
|
Bedrijfswaarde
1 |
352.687
|
380.588
|
449.475
|
466.171
|
503.976
|
504.912
|
528.067
|
474.345
|
K/w-verhouding
|
4,89
x
|
3,06
x
|
3,32
x
|
2,91
x
|
2,18
x
|
2,48
x
|
2,39
x
|
1,99
x
|
Dividendrendement
|
4,1%
|
6,42%
|
5,9%
|
-
|
9,25%
|
8,16%
|
8,32%
|
10,3%
|
Marktkapitalisatie/omzet
|
0,24
x
|
0,16
x
|
0,17
x
|
0,15
x
|
0,14
x
|
0,16
x
|
0,15
x
|
0,14
x
|
Bedrijfswaarde/omzet
|
0,64
x
|
0,61
x
|
0,66
x
|
0,65
x
|
0,66
x
|
0,63
x
|
0,6
x
|
0,5
x
|
Bedrijfswaarde/EBITDA
|
9,43
x
|
10,5
x
|
9,63
x
|
10,9
x
|
10,6
x
|
8,97
x
|
9,18
x
|
7,69
x
|
Bedrijfswaarde/FCF
|
-6,26
x
|
-5,29
x
|
-9,31
x
|
-14,8
x
|
-19,9
x
|
134
x
|
16,1
x
|
-
|
FCF Yield
|
-16%
|
-18,9%
|
-10,7%
|
-6,74%
|
-5,02%
|
0,75%
|
6,19%
|
-
|
Price to Book
|
0,4
x
|
0,19
x
|
0,21
x
|
-
|
0,17
x
|
0,2
x
|
0,19
x
|
0,17
x
|
Aantal aandelen (in duizenden)
|
16.174.735
|
16.165.711
|
16.165.711
|
16.165.711
|
16.263.661
|
16.278.611
|
-
|
-
|
Referentieprijs
2 |
5,675
|
2,820
|
3,455
|
3,312
|
3,163
|
3,962
|
3,962
|
3,962
|
Datum van publicatie
|
31/03/20
|
30/03/21
|
30/03/22
|
30/03/23
|
28/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
554.792
|
627.586
|
685.639
|
720.275
|
758.676
|
802.808
|
878.520
|
939.905
|
EBITDA
1 |
37.392
|
36.142
|
46.680
|
42.937
|
47.767
|
56.258
|
61.459
|
61.708
|
Bedrijfsresultaat (EBIT)
1 |
26.593
|
25.383
|
28.489
|
30.945
|
36.383
|
41.285
|
45.167
|
47.845
|
Operationele Marge
|
4,79%
|
4,04%
|
4,16%
|
4,3%
|
4,8%
|
5,14%
|
5,14%
|
5,09%
|
Resultaat voor belastingen (EBT)
1 |
26.714
|
25.450
|
28.744
|
30.968
|
36.364
|
39.924
|
42.541
|
47.640
|
Nettowinst (verlies)
1 |
20.108
|
16.206
|
17.993
|
19.104
|
23.812
|
26.173
|
26.981
|
30.913
|
Nettomarge
|
3,62%
|
2,58%
|
2,62%
|
2,65%
|
3,14%
|
3,26%
|
3,07%
|
3,29%
|
WPA
2 |
1,160
|
0,9200
|
1,040
|
1,140
|
1,450
|
1,600
|
1,660
|
1,991
|
Free Cash Flow
1 |
-56.382
|
-71.985
|
-48.268
|
-31.401
|
-25.313
|
3.764
|
32.713
|
-
|
FCF-marge
|
-10,16%
|
-11,47%
|
-7,04%
|
-4,36%
|
-3,34%
|
0,47%
|
3,72%
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
6,69%
|
53,23%
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
14,38%
|
121,24%
|
-
|
Dividend per aandeel
2 |
0,2328
|
0,1809
|
0,2037
|
-
|
0,2925
|
0,3233
|
0,3295
|
0,4084
|
Datum van publicatie
|
31/03/20
|
30/03/21
|
30/03/22
|
30/03/23
|
28/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
---|
Omzet
1 |
313.455
|
245.410
|
379.085
|
340.627
|
-
|
169.422
|
341.972
|
172.095
|
191.828
|
363.924
|
178.055
|
178.296
|
353.549
|
176.591
|
189.197
|
181.913
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
15.002
|
4.379
|
5.652
|
19.537
|
8.008
|
9.119
|
21.057
|
7.534
|
6.283
|
12.659
|
8.470
|
9.066
|
7.629
|
Operationele Marge
|
-
|
-
|
-
|
4,4%
|
-
|
3,34%
|
5,71%
|
4,65%
|
4,75%
|
5,79%
|
4,23%
|
3,52%
|
3,58%
|
4,8%
|
4,79%
|
4,19%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
0,6800
|
0,2800
|
0,6400
|
0,5600
|
-
|
-
|
0,4000
|
-
|
-
|
0,6400
|
-
|
0,2300
|
0,5000
|
0,3200
|
0,4000
|
0,2800
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
31/03/20
|
28/08/20
|
30/03/21
|
30/08/21
|
29/10/21
|
30/03/22
|
30/03/22
|
28/04/22
|
30/08/22
|
30/08/22
|
28/10/22
|
30/03/23
|
30/03/23
|
28/04/23
|
28/08/23
|
30/10/23
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
219.975
|
285.867
|
333.401
|
357.120
|
399.858
|
377.345
|
368.723
|
346.778
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,751
x
|
6,115
x
|
7,142
x
|
8,317
x
|
8,371
x
|
6,707
x
|
6
x
|
5,62
x
|
Free Cash Flow
1 |
-57.828
|
-34.965
|
-48.268
|
-31.401
|
-25.313
|
3.764
|
32.713
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
9,4%
|
7,12%
|
7,26%
|
7,54%
|
8,87%
|
8,17%
|
7,95%
|
8,57%
|
ROA (netto-inkomsten/totale activa)
|
1,93%
|
1,36%
|
1,36%
|
1,32%
|
1,55%
|
1,61%
|
1,68%
|
1,63%
|
Totale activa
1 |
1.040.439
|
1.213.807
|
1.321.078
|
1.451.219
|
1.540.806
|
1.630.696
|
1.604.132
|
1.914.523
|
Nettoactief per aandeel
2 |
14,20
|
15,20
|
16,10
|
-
|
18,70
|
19,60
|
21,10
|
23,30
|
Cashflow per aandeel
2 |
0,3700
|
0,8600
|
-0,7800
|
-
|
0,7500
|
3,670
|
3,670
|
3,980
|
Capex
1 |
63.706
|
48.816
|
35.625
|
31.844
|
37.387
|
20.089
|
18.618
|
56.283
|
Capex/omzet
|
11,53%
|
7,82%
|
5,2%
|
4,42%
|
4,93%
|
2,5%
|
2,12%
|
5,99%
|
Datum van publicatie
|
31/03/20
|
30/03/21
|
30/03/22
|
30/03/23
|
28/03/24
|
-
|
-
|
-
|
Laatste slotkoers
3,962
CNY Gemiddelde koersdoel
5,291
CNY Spread / Gemiddelde doel +33,54% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +22,99% | 17,6 mld. | | -2,29% | 67,67 mld. | | +2,13% | 59,37 mld. | | +21,25% | 38,3 mld. | | +11,23% | 30,73 mld. | | +2,06% | 26,35 mld. | | +22,89% | 22,01 mld. | | +15,06% | 19,47 mld. | | +64,33% | 16,64 mld. | | +13,40% | 15,06 mld. |
Bouw & Techniek - Andere
|