Beurs gesloten -
Hong Kong S.E.
10:08:06 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
3,3
HKD
|
-1,79%
|
|
+9,63%
|
-19,12%
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
10.679
|
27.698
|
31.699
|
28.312
|
22.331
|
9.475
|
9.475
|
-
|
Bedrijfswaarde
1 |
15.958
|
33.622
|
40.463
|
37.825
|
35.005
|
11.505
|
22.354
|
21.311
|
K/w-verhouding
|
4,3
x
|
9,11
x
|
8,38
x
|
9,22
x
|
8,78
x
|
4,82
x
|
3,69
x
|
2,98
x
|
Dividendrendement
|
7,46%
|
4,1%
|
4,14%
|
3,39%
|
3,65%
|
8,75%
|
6,99%
|
8,03%
|
Marktkapitalisatie/omzet
|
0,45
x
|
1,05
x
|
1,13
x
|
0,88
x
|
0,73
x
|
0,37
x
|
0,29
x
|
0,27
x
|
Bedrijfswaarde/omzet
|
0,67
x
|
1,28
x
|
1,44
x
|
1,18
x
|
1,14
x
|
0,37
x
|
0,69
x
|
0,6
x
|
Bedrijfswaarde/EBITDA
|
3,62
x
|
6,05
x
|
6,53
x
|
6,61
x
|
6,05
x
|
2,05
x
|
3,75
x
|
3,3
x
|
Bedrijfswaarde/FCF
|
5,15
x
|
9,82
x
|
53,7
x
|
19,8
x
|
27,7
x
|
-86,8
x
|
-31,1
x
|
29,6
x
|
FCF Yield
|
19,4%
|
10,2%
|
1,86%
|
5,05%
|
3,61%
|
-1,15%
|
-3,21%
|
3,38%
|
Price to Book
|
0,72
x
|
1,67
x
|
1,6
x
|
1,36
x
|
1,02
x
|
0,39
x
|
0,37
x
|
0,34
x
|
Aantal aandelen (in duizenden)
|
3.102.418
|
3.102.418
|
3.102.418
|
3.102.418
|
3.102.418
|
3.102.418
|
3.102.418
|
-
|
Referentieprijs
2 |
3,442
|
8,928
|
10,22
|
9,126
|
7,198
|
3,054
|
3,054
|
3,054
|
Datum van publicatie
|
26/03/19
|
27/03/20
|
29/03/21
|
28/03/22
|
20/03/23
|
28/03/24
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
23.734
|
26.345
|
28.073
|
32.058
|
30.767
|
30.868
|
32.620
|
35.571
|
EBITDA
1 |
4.409
|
5.556
|
6.195
|
5.720
|
5.786
|
5.613
|
5.956
|
6.456
|
Bedrijfsresultaat (EBIT)
1 |
3.651
|
4.559
|
5.189
|
4.006
|
3.596
|
3.589
|
3.931
|
4.263
|
Operationele Marge
|
15,38%
|
17,31%
|
18,48%
|
12,5%
|
11,69%
|
11,63%
|
12,05%
|
11,98%
|
Resultaat voor belastingen (EBT)
1 |
3.236
|
3.982
|
4.754
|
3.807
|
3.190
|
2.664
|
2.919
|
3.210
|
Nettowinst (verlies)
1 |
2.492
|
3.025
|
3.751
|
3.044
|
2.517
|
2.368
|
2.593
|
2.908
|
Nettomarge
|
10,5%
|
11,48%
|
13,36%
|
9,5%
|
8,18%
|
7,67%
|
7,95%
|
8,18%
|
WPA
2 |
0,8000
|
0,9800
|
1,220
|
0,9900
|
0,8200
|
0,7700
|
0,8270
|
1,025
|
Free Cash Flow
1 |
3.100
|
3.424
|
753,2
|
1.912
|
1.262
|
-263,3
|
-718
|
721
|
FCF-marge
|
13,06%
|
13%
|
2,68%
|
5,96%
|
4,1%
|
-0,82%
|
-2,2%
|
2,03%
|
Kasstroomconversie (ebitda)
|
70,31%
|
61,62%
|
12,16%
|
33,43%
|
21,81%
|
-
|
-
|
11,17%
|
Kasstroomconversie (nettowinst)
|
124,4%
|
113,19%
|
20,08%
|
62,81%
|
50,14%
|
-
|
-
|
24,79%
|
Dividend per aandeel
2 |
0,2566
|
0,3662
|
0,4226
|
0,3093
|
0,2631
|
0,2673
|
0,2134
|
0,2453
|
Datum van publicatie
|
26/03/19
|
27/03/20
|
29/03/21
|
28/03/22
|
20/03/23
|
28/03/24
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S1
|
2019 S2
|
2020 S1
|
2021 Q1
|
2021 Q2
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 S1
|
---|
Omzet
|
11.137
|
15.207
|
11.492
|
-
|
-
|
-
|
-
|
-
|
14.890
|
EBITDA
|
2.282
|
3.274
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
1.852
|
2.707
|
1.966
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
16,63%
|
17,8%
|
17,1%
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
1.581
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
1.264
|
1.761
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
11,35%
|
11,58%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
1 |
-
|
-
|
-
|
0,2900
|
0,2900
|
0,2000
|
0,2000
|
0,2100
|
0,4200
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
26/08/19
|
27/03/20
|
25/08/20
|
20/09/22
|
27/08/21
|
25/04/22
|
28/03/22
|
20/09/22
|
29/08/22
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
1 |
5.279
|
5.925
|
8.764
|
9.513
|
12.674
|
13.383
|
12.880
|
11.836
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,197
x
|
1,066
x
|
1,415
x
|
1,663
x
|
2,19
x
|
2,044
x
|
2,162
x
|
1,833
x
|
Free Cash Flow
1 |
3.100
|
3.424
|
753
|
1.912
|
1.262
|
-263
|
-718
|
721
|
ROE (netto-inkomsten/eigen vermogen)
|
17,6%
|
19,3%
|
20,6%
|
15%
|
11,8%
|
12,5%
|
10,1%
|
9,96%
|
ROA (netto-inkomsten/totale activa)
|
7,96%
|
8,02%
|
8,59%
|
6,03%
|
4,44%
|
5,06%
|
4,91%
|
5,12%
|
Totale activa
1 |
31.305
|
37.711
|
43.656
|
50.505
|
56.718
|
56.565
|
52.805
|
56.836
|
Nettoactief per aandeel
2 |
4,770
|
5,340
|
6,400
|
6,700
|
7,020
|
7,830
|
8,190
|
8,880
|
Cashflow per aandeel
2 |
1,420
|
1,720
|
0,9200
|
1,680
|
1,480
|
2,010
|
1,450
|
1,750
|
Capex
1 |
1.383
|
1.889
|
2.090
|
3.261
|
3.311
|
3.299
|
3.529
|
3.139
|
Capex/omzet
|
5,83%
|
7,17%
|
7,44%
|
10,17%
|
10,76%
|
10,23%
|
10,82%
|
8,83%
|
Datum van publicatie
|
26/03/19
|
27/03/20
|
29/03/21
|
28/03/22
|
20/03/23
|
28/03/24
|
-
|
-
|
Laatste slotkoers
3,054
CNY Gemiddelde koersdoel
4,53
CNY Spread / Gemiddelde doel +48,33% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -19,12% | 1,31 mld. | | -8,42% | 17,93 mld. | | +12,71% | 12,19 mld. | | +11,04% | 6,82 mld. | | +21,35% | 3,81 mld. | | +21,43% | 2,84 mld. | | +13,54% | 2,64 mld. | | +1,78% | 2,23 mld. | | +26,28% | 1,97 mld. | | -9,25% | 850 mln. |
Loodgieterij-installaties & Appendages
|