Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
7,25
HKD
|
+1,83%
|
|
+5,22%
|
-5,97%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
144.032
|
140.901
|
166.014
|
54.622
|
60.170
|
39.408
|
-
|
-
|
Bedrijfswaarde
1 |
168.692
|
173.770
|
208.425
|
102.206
|
111.118
|
89.147
|
89.539
|
89.596
|
K/w-verhouding
|
16,9
x
|
15,3
x
|
15,8
x
|
7,22
x
|
13,8
x
|
9
x
|
7,85
x
|
7,17
x
|
Dividendrendement
|
1,59%
|
1,85%
|
1,73%
|
5,48%
|
4,97%
|
6,72%
|
7,14%
|
7,48%
|
Marktkapitalisatie/omzet
|
2,43
x
|
2,37
x
|
2,37
x
|
0,62
x
|
0,65
x
|
0,45
x
|
0,43
x
|
0,41
x
|
Bedrijfswaarde/omzet
|
2,84
x
|
2,92
x
|
2,98
x
|
1,16
x
|
1,21
x
|
1,01
x
|
0,97
x
|
0,93
x
|
Bedrijfswaarde/EBITDA
|
13,9
x
|
11,7
x
|
13,8
x
|
7,63
x
|
10,6
x
|
8,61
x
|
8
x
|
7,58
x
|
Bedrijfswaarde/FCF
|
111
x
|
-341
x
|
1.366
x
|
95,9
x
|
26,8
x
|
17,7
x
|
27,6
x
|
24,6
x
|
FCF Yield
|
0,9%
|
-0,29%
|
0,07%
|
1,04%
|
3,73%
|
5,66%
|
3,63%
|
4,06%
|
Price to Book
|
3,95
x
|
3,56
x
|
3,2
x
|
0,87
x
|
1,04
x
|
0,66
x
|
0,63
x
|
0,61
x
|
Aantal aandelen (in duizenden)
|
5.218.563
|
5.218.563
|
5.212.369
|
5.440.436
|
5.440.336
|
5.435.573
|
-
|
-
|
Referentieprijs
2 |
27,60
|
27,00
|
31,85
|
10,04
|
11,06
|
7,250
|
7,250
|
7,250
|
Datum van publicatie
|
20/06/19
|
26/06/20
|
28/06/21
|
24/06/22
|
26/06/23
|
-
|
-
|
-
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
59.386
|
59.540
|
69.975
|
88.225
|
91.988
|
88.200
|
92.357
|
96.328
|
EBITDA
1 |
12.142
|
14.901
|
15.052
|
13.401
|
10.462
|
10.349
|
11.185
|
11.820
|
Bedrijfsresultaat (EBIT)
1 |
10.816
|
13.137
|
12.913
|
10.809
|
7.650
|
7.640
|
8.251
|
8.649
|
Operationele Marge
|
18,21%
|
22,06%
|
18,45%
|
12,25%
|
8,32%
|
8,66%
|
8,93%
|
8,98%
|
Resultaat voor belastingen (EBT)
1 |
11.183
|
12.725
|
14.090
|
10.787
|
6.038
|
6.248
|
7.149
|
7.817
|
Nettowinst (verlies)
1 |
8.224
|
9.188
|
10.479
|
7.662
|
4.293
|
4.320
|
4.979
|
5.461
|
Nettomarge
|
13,85%
|
15,43%
|
14,97%
|
8,68%
|
4,67%
|
4,9%
|
5,39%
|
5,67%
|
WPA
2 |
1,630
|
1,760
|
2,010
|
1,390
|
0,8000
|
0,8056
|
0,9241
|
1,011
|
Free Cash Flow
1 |
1.514
|
-509,4
|
152,5
|
1.066
|
4.149
|
5.048
|
3.250
|
3.635
|
FCF-marge
|
2,55%
|
-0,86%
|
0,22%
|
1,21%
|
4,51%
|
5,72%
|
3,52%
|
3,77%
|
Kasstroomconversie (ebitda)
|
12,47%
|
-
|
1,01%
|
7,95%
|
39,66%
|
48,78%
|
29,06%
|
30,75%
|
Kasstroomconversie (nettowinst)
|
18,41%
|
-
|
1,46%
|
13,91%
|
96,63%
|
116,85%
|
65,27%
|
66,57%
|
Dividend per aandeel
2 |
0,4400
|
0,5000
|
0,5500
|
0,5500
|
0,5500
|
0,4874
|
0,5174
|
0,5422
|
Datum van publicatie
|
20/06/19
|
26/06/20
|
28/06/21
|
24/06/22
|
26/06/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Omzet
1 |
27.926
|
31.614
|
27.165
|
42.810
|
38.947
|
49.278
|
42.976
|
49.012
|
36.049
|
54.710
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
6.376
|
6.761
|
6.790
|
6.480
|
5.255
|
4.967
|
4.171
|
-
|
2.475
|
4.495
|
Operationele Marge
|
22,83%
|
21,39%
|
25%
|
15,14%
|
13,49%
|
10,08%
|
9,7%
|
-
|
6,87%
|
8,22%
|
Resultaat voor belastingen (EBT)
1 |
-
|
6.135
|
5.638
|
7.207
|
-
|
-
|
4.384
|
1.654
|
-
|
3.774
|
Nettowinst (verlies)
1 |
4.910
|
4.279
|
5.090
|
5.389
|
4.105
|
-
|
3.260
|
1.033
|
1.830
|
2.549
|
Nettomarge
|
17,58%
|
13,53%
|
18,74%
|
12,59%
|
10,54%
|
-
|
7,59%
|
2,11%
|
5,08%
|
4,66%
|
WPA
|
0,9408
|
-
|
0,9753
|
1,035
|
0,7435
|
0,6465
|
0,5992
|
0,2008
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
0,4500
|
-
|
0,4500
|
-
|
0,4500
|
-
|
-
|
Datum van publicatie
|
25/11/19
|
26/06/20
|
27/11/20
|
28/06/21
|
29/11/21
|
24/06/22
|
25/11/22
|
26/06/23
|
27/11/23
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
24.660
|
32.869
|
42.411
|
47.584
|
50.948
|
49.739
|
50.131
|
50.188
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,031
x
|
2,206
x
|
2,818
x
|
3,551
x
|
4,87
x
|
4,806
x
|
4,482
x
|
4,246
x
|
Free Cash Flow
1 |
1.514
|
-509
|
153
|
1.066
|
4.149
|
5.048
|
3.250
|
3.635
|
ROE (netto-inkomsten/eigen vermogen)
|
25,8%
|
24,5%
|
22,9%
|
13,9%
|
7,07%
|
7,48%
|
8,19%
|
8,58%
|
ROA (netto-inkomsten/totale activa)
|
8,57%
|
8,28%
|
8,29%
|
5,3%
|
2,68%
|
2,88%
|
3,29%
|
3,61%
|
Totale activa
1 |
95.969
|
110.983
|
126.417
|
144.569
|
160.217
|
149.991
|
151.291
|
151.225
|
Nettoactief per aandeel
2 |
6,990
|
7,590
|
9,960
|
11,60
|
10,60
|
11,00
|
11,50
|
11,90
|
Cashflow per aandeel
2 |
2,000
|
1,240
|
1,590
|
1,800
|
1,860
|
1,730
|
1,600
|
1,480
|
Capex
1 |
8.603
|
6.995
|
7.085
|
8.656
|
5.879
|
6.636
|
6.320
|
5.838
|
Capex/omzet
|
14,49%
|
11,75%
|
10,13%
|
9,81%
|
6,39%
|
7,52%
|
6,84%
|
6,06%
|
Datum van publicatie
|
20/06/19
|
26/06/20
|
28/06/21
|
24/06/22
|
26/06/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
7,25
HKD Gemiddelde koersdoel
8,251
HKD Spread / Gemiddelde doel +13,81% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -5,97% | 5,03 mld. | | +0,89% | 17,64 mld. | | +28,35% | 16,4 mld. | | -6,96% | 12,12 mld. | | +10,84% | 9,13 mld. | | +16,20% | 8,89 mld. | | +3,56% | 7,48 mld. | | -2,58% | 6,96 mld. | | +8,30% | 6,51 mld. | | +7,30% | 4,96 mld. |
Aardgasbedrijven - Andere
|