Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
3,27
HKD
|
+0,31%
|
|
+4,81%
|
+28,74%
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
43.124
|
38.394
|
26.906
|
38.455
|
21.439
|
20.088
|
20.088
|
-
|
Bedrijfswaarde
1 |
69.513
|
79.808
|
91.017
|
122.529
|
105.572
|
101.650
|
102.623
|
107.498
|
K/w-verhouding
|
8,18
x
|
7,38
x
|
4,47
x
|
5,65
x
|
4,66
x
|
3,52
x
|
4,49
x
|
4,17
x
|
Dividendrendement
|
3,42%
|
4,16%
|
6,85%
|
5,43%
|
6,88%
|
8,66%
|
6,73%
|
7,72%
|
Marktkapitalisatie/omzet
|
1,58
x
|
1,02
x
|
0,63
x
|
0,77
x
|
0,57
x
|
0,49
x
|
0,64
x
|
0,62
x
|
Bedrijfswaarde/omzet
|
2,55
x
|
2,12
x
|
2,12
x
|
2,46
x
|
2,83
x
|
3,17
x
|
3,25
x
|
3,34
x
|
Bedrijfswaarde/EBITDA
|
7,73
x
|
7,28
x
|
7,08
x
|
8,15
x
|
8,22
x
|
7,92
x
|
7,99
x
|
7,99
x
|
Bedrijfswaarde/FCF
|
-13,2
x
|
-9,83
x
|
-5,95
x
|
-33
x
|
36,7
x
|
168
x
|
143
x
|
106
x
|
FCF Yield
|
-7,58%
|
-10,2%
|
-16,8%
|
-3,03%
|
2,72%
|
0,6%
|
0,7%
|
0,94%
|
Price to Book
|
1,27
x
|
1,06
x
|
0,58
x
|
0,82
x
|
0,42
x
|
0,32
x
|
0,38
x
|
0,35
x
|
Aantal aandelen (in duizenden)
|
6.142.975
|
6.142.975
|
6.142.975
|
6.142.975
|
6.142.975
|
6.142.975
|
6.142.975
|
-
|
Referentieprijs
2 |
7,020
|
6,250
|
4,380
|
6,260
|
3,490
|
3,270
|
3,270
|
3,270
|
Datum van publicatie
|
12/03/19
|
18/03/20
|
11/03/21
|
15/03/22
|
30/03/23
|
27/03/24
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
27.228
|
37.558
|
42.926
|
49.895
|
37.321
|
32.090
|
31.581
|
32.231
|
EBITDA
1 |
8.995
|
10.957
|
12.852
|
15.027
|
12.842
|
12.828
|
12.844
|
13.454
|
Bedrijfsresultaat (EBIT)
1 |
8.213
|
9.827
|
11.447
|
13.227
|
10.600
|
10.516
|
10.572
|
11.082
|
Operationele Marge
|
30,16%
|
26,17%
|
26,67%
|
26,51%
|
28,4%
|
32,77%
|
33,48%
|
34,38%
|
Resultaat voor belastingen (EBT)
1 |
6.998
|
8.264
|
9.387
|
10.321
|
7.263
|
7.124
|
7.186
|
7.483
|
Nettowinst (verlies)
1 |
4.319
|
5.203
|
6.016
|
6.804
|
4.602
|
4.429
|
4.465
|
4.823
|
Nettomarge
|
15,86%
|
13,85%
|
14,01%
|
13,64%
|
12,33%
|
13,8%
|
14,14%
|
14,96%
|
WPA
2 |
0,8577
|
0,8470
|
0,9793
|
1,108
|
0,7491
|
0,7210
|
0,7283
|
0,7850
|
Free Cash Flow
1 |
-5.271
|
-8.117
|
-15.308
|
-3.711
|
2.874
|
626
|
717
|
1.013
|
FCF-marge
|
-19,36%
|
-21,61%
|
-35,66%
|
-7,44%
|
7,7%
|
1,93%
|
2,27%
|
3,14%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
22,38%
|
4,94%
|
5,58%
|
7,53%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
62,46%
|
15,18%
|
16,06%
|
21,01%
|
Dividend per aandeel
2 |
0,2400
|
0,2600
|
0,3000
|
0,3400
|
0,2400
|
0,2200
|
0,2200
|
0,2525
|
Datum van publicatie
|
12/03/19
|
18/03/20
|
11/03/21
|
15/03/22
|
30/03/23
|
27/03/24
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S1
|
2020 S1
|
2021 S1
|
2023 S2
|
---|
Omzet
1 |
16.226
|
18.377
|
26.495
|
15.793
|
EBITDA
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
5.716
|
-
|
4.324
|
Operationele Marge
|
-
|
31,1%
|
-
|
27,38%
|
Resultaat voor belastingen (EBT)
|
4.297
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
2.630
|
3.029
|
-
|
1.644
|
Nettomarge
|
16,21%
|
16,48%
|
-
|
10,41%
|
WPA
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
14/08/19
|
13/08/20
|
12/08/21
|
27/03/24
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
1 |
26.390
|
41.415
|
64.111
|
84.074
|
84.133
|
86.047
|
82.536
|
87.411
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,934
x
|
3,78
x
|
4,989
x
|
5,595
x
|
6,552
x
|
6,708
x
|
6,426
x
|
6,497
x
|
Free Cash Flow
1 |
-5.271
|
-8.117
|
-15.308
|
-3.711
|
2.874
|
626
|
717
|
1.013
|
ROE (netto-inkomsten/eigen vermogen)
|
15,3%
|
14,8%
|
14,8%
|
14,1%
|
8,97%
|
9,27%
|
8,72%
|
8,54%
|
ROA (netto-inkomsten/totale activa)
|
5,13%
|
4,85%
|
4,34%
|
3,8%
|
2,36%
|
2,33%
|
2,4%
|
2,53%
|
Totale activa
1 |
84.122
|
107.236
|
138.768
|
179.211
|
195.411
|
189.891
|
186.057
|
190.615
|
Nettoactief per aandeel
2 |
5,520
|
5,910
|
7,490
|
7,610
|
8,270
|
7,840
|
8,670
|
9,220
|
Cashflow per aandeel
2 |
-0,8700
|
-1,210
|
-1,330
|
-0,2500
|
0,6500
|
2,010
|
1,750
|
1,750
|
Capex
1 |
905
|
6.646
|
7.122
|
8.588
|
5.468
|
3.863
|
5.879
|
4.064
|
Capex/omzet
|
3,32%
|
17,7%
|
16,59%
|
17,21%
|
14,65%
|
11,94%
|
18,62%
|
12,61%
|
Datum van publicatie
|
12/03/19
|
18/03/20
|
11/03/21
|
15/03/22
|
30/03/23
|
27/03/24
|
-
|
-
|
Laatste slotkoers
3,27
HKD Gemiddelde koersdoel
3,79
HKD Spread / Gemiddelde doel +15,91% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +28,74% | 2,57 mld. | | -20,00% | 85,7 mld. | | +63,42% | 81,88 mld. | | -.--% | 51,55 mld. | | -0,90% | 48,58 mld. | | -4,56% | 45,12 mld. | | +1,14% | 41,62 mld. | | +2,14% | 34,6 mld. | | +10,91% | 33,81 mld. | | -10,00% | 23,21 mld. |
Multiline-Nutsvoorzieningen
|