Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
28,35
HKD
|
+5,59%
|
|
+16,43%
|
-2,41%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
29.403
|
52.023
|
40.805
|
27.168
|
27.021
|
26.851
|
-
|
-
|
Bedrijfswaarde
1 |
24.448
|
47.012
|
37.726
|
22.240
|
27.021
|
22.445
|
21.171
|
19.657
|
K/w-verhouding
|
26,6
x
|
-11,4
x
|
21,9
x
|
45,4
x
|
33,4
x
|
24,6
x
|
21,1
x
|
19,3
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
3,52
x
|
6,1
x
|
4,71
x
|
3,56
x
|
3,85
x
|
3,52
x
|
3,29
x
|
3,17
x
|
Bedrijfswaarde/omzet
|
2,93
x
|
5,51
x
|
4,35
x
|
2,92
x
|
3,85
x
|
2,95
x
|
2,6
x
|
2,32
x
|
Bedrijfswaarde/EBITDA
|
20,6
x
|
45,7
x
|
28,2
x
|
16,5
x
|
26,5
x
|
16,3
x
|
14
x
|
11,6
x
|
Bedrijfswaarde/FCF
|
31,9
x
|
64,9
x
|
33,8
x
|
17,7
x
|
-
|
17,6
x
|
16
x
|
13,7
x
|
FCF Yield
|
3,14%
|
1,54%
|
2,96%
|
5,63%
|
-
|
5,69%
|
6,24%
|
7,29%
|
Price to Book
|
1,49
x
|
3,39
x
|
2,37
x
|
1,52
x
|
-
|
1,32
x
|
1,24
x
|
1,17
x
|
Aantal aandelen (in duizenden)
|
1.012.337
|
1.015.782
|
1.022.027
|
1.015.238
|
1.023.393
|
1.023.193
|
-
|
-
|
Referentieprijs
2 |
29,04
|
51,21
|
39,93
|
26,76
|
26,40
|
26,24
|
26,24
|
26,24
|
Datum van publicatie
|
17/03/20
|
23/03/21
|
22/03/22
|
16/03/23
|
18/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
8.348
|
8.526
|
8.668
|
7.626
|
7.012
|
7.621
|
8.157
|
8.462
|
EBITDA
1 |
1.186
|
1.030
|
1.336
|
1.351
|
1.018
|
1.377
|
1.512
|
1.692
|
Bedrijfsresultaat (EBIT)
1 |
1.194
|
-4.475
|
2.173
|
628,8
|
709,3
|
1.143
|
1.302
|
1.496
|
Operationele Marge
|
14,3%
|
-52,48%
|
25,06%
|
8,25%
|
10,12%
|
15%
|
15,96%
|
17,68%
|
Resultaat voor belastingen (EBT)
1 |
1.180
|
-4.539
|
2.303
|
773,8
|
901,4
|
1.319
|
1.480
|
1.643
|
Nettowinst (verlies)
1 |
1.096
|
-4.484
|
1.847
|
608,2
|
804,9
|
1.080
|
1.232
|
1.357
|
Nettomarge
|
13,13%
|
-52,59%
|
21,3%
|
7,98%
|
11,48%
|
14,17%
|
15,1%
|
16,03%
|
WPA
2 |
1,090
|
-4,480
|
1,820
|
0,5900
|
0,7900
|
1,066
|
1,243
|
1,362
|
Free Cash Flow
1 |
767,1
|
724,1
|
1.117
|
1.253
|
-
|
1.276
|
1.320
|
1.434
|
FCF-marge
|
9,19%
|
8,49%
|
12,89%
|
16,43%
|
-
|
16,75%
|
16,19%
|
16,94%
|
Kasstroomconversie (ebitda)
|
64,68%
|
70,32%
|
83,63%
|
92,78%
|
-
|
92,66%
|
87,31%
|
84,72%
|
Kasstroomconversie (nettowinst)
|
69,99%
|
-
|
60,49%
|
206,04%
|
-
|
118,19%
|
107,18%
|
105,69%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
17/03/20
|
23/03/21
|
22/03/22
|
16/03/23
|
18/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2021 S1
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Omzet
1 |
5.377
|
3.260
|
4.342
|
4.087
|
3.538
|
3.283
|
3.729
|
3.675
|
4.045
|
EBITDA
|
-
|
-
|
-
|
745,1
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
666,2
|
-
|
-
|
251,2
|
377,6
|
310,9
|
398,4
|
417
|
638
|
Operationele Marge
|
12,39%
|
-
|
-
|
6,15%
|
10,67%
|
9,47%
|
10,68%
|
11,35%
|
15,77%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
340,4
|
433,4
|
425,6
|
475,8
|
511
|
732
|
Nettowinst (verlies)
1 |
703,3
|
-3.296
|
-
|
228,5
|
379,7
|
376,7
|
428,2
|
434
|
622
|
Nettomarge
|
13,08%
|
-101,1%
|
-
|
5,59%
|
10,73%
|
11,47%
|
11,48%
|
11,81%
|
15,38%
|
WPA
|
0,7000
|
-3,300
|
-
|
0,2200
|
0,3700
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
17/03/20
|
11/08/20
|
16/08/21
|
15/08/22
|
16/03/23
|
10/08/23
|
18/03/24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
4.955
|
5.011
|
3.079
|
4.928
|
-
|
4.406
|
5.680
|
7.194
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
767
|
724
|
1.117
|
1.253
|
-
|
1.276
|
1.320
|
1.434
|
ROE (netto-inkomsten/eigen vermogen)
|
5,8%
|
-26%
|
7,62%
|
7,67%
|
-
|
6,39%
|
6,49%
|
6,69%
|
ROA (netto-inkomsten/totale activa)
|
4,05%
|
-18,9%
|
5,51%
|
5,86%
|
-
|
4,74%
|
4,89%
|
4,9%
|
Totale activa
1 |
27.044
|
23.783
|
33.495
|
10.383
|
-
|
22.780
|
25.183
|
27.700
|
Nettoactief per aandeel
2 |
19,40
|
15,10
|
16,80
|
17,60
|
-
|
19,90
|
21,20
|
22,50
|
Cashflow per aandeel
2 |
0,7100
|
1,110
|
1,100
|
1,550
|
-
|
1,340
|
1,410
|
1,800
|
Capex
1 |
15,4
|
386
|
239
|
324
|
-
|
174
|
181
|
226
|
Capex/omzet
|
0,18%
|
4,53%
|
2,76%
|
4,24%
|
-
|
2,28%
|
2,22%
|
2,67%
|
Datum van publicatie
|
17/03/20
|
23/03/21
|
22/03/22
|
16/03/23
|
18/03/24
|
-
|
-
|
-
|
Laatste slotkoers
26,24
CNY Gemiddelde koersdoel
31,08
CNY Spread / Gemiddelde doel +18,42% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -2,41% | 3,71 mld. | | +31,02% | 371 mln. | | +3,78% | 357 mln. | | -8,73% | 126 mln. | | +3,42% | 109 mln. | | -16,08% | 51,53 mln. |
Digitaal publiceren
|