Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
7,2
HKD
|
+1,84%
|
|
+2,86%
|
-47,98%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
24.871
|
18.009
|
26.071
|
26.593
|
30.844
|
16.259
|
-
|
-
|
Bedrijfswaarde
1 |
24.200
|
15.927
|
24.362
|
24.000
|
27.803
|
12.920
|
12.469
|
11.317
|
K/w-verhouding
|
12,7
x
|
7,12
x
|
8,68
x
|
8,17
x
|
12,8
x
|
9,3
x
|
8,06
x
|
5,86
x
|
Dividendrendement
|
3,15%
|
5,68%
|
4,63%
|
4,93%
|
3,11%
|
4,69%
|
5,1%
|
6,99%
|
Marktkapitalisatie/omzet
|
4,09
x
|
2,59
x
|
3,13
x
|
2,91
x
|
3,85
x
|
2,04
x
|
1,77
x
|
1,49
x
|
Bedrijfswaarde/omzet
|
3,98
x
|
2,29
x
|
2,92
x
|
2,62
x
|
3,47
x
|
1,62
x
|
1,35
x
|
1,04
x
|
Bedrijfswaarde/EBITDA
|
9,45
x
|
5,36
x
|
7,23
x
|
6,35
x
|
9,34
x
|
5,88
x
|
4,81
x
|
3,13
x
|
Bedrijfswaarde/FCF
|
9,61
x
|
6,78
x
|
10,6
x
|
7,93
x
|
12,7
x
|
6,5
x
|
6,12
x
|
4,1
x
|
FCF Yield
|
10,4%
|
14,8%
|
9,48%
|
12,6%
|
7,86%
|
15,4%
|
16,3%
|
24,4%
|
Price to Book
|
2,63
x
|
1,63
x
|
2,04
x
|
1,82
x
|
1,99
x
|
1,01
x
|
0,93
x
|
0,86
x
|
Aantal aandelen (in duizenden)
|
2.480.409
|
2.470.761
|
2.457.444
|
2.451.989
|
2.451.989
|
2.439.529
|
-
|
-
|
Referentieprijs
2 |
10,03
|
7,289
|
10,61
|
10,85
|
12,58
|
6,665
|
6,665
|
6,665
|
Datum van publicatie
|
31/03/20
|
16/03/21
|
15/03/22
|
16/03/23
|
27/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.074
|
6.946
|
8.337
|
9.150
|
8.013
|
7.982
|
9.203
|
10.891
|
EBITDA
1 |
2.560
|
2.972
|
3.371
|
3.780
|
2.976
|
2.199
|
2.592
|
3.615
|
Bedrijfsresultaat (EBIT)
1 |
2.356
|
2.763
|
3.151
|
3.552
|
2.746
|
2.012
|
2.386
|
3.434
|
Operationele Marge
|
38,79%
|
39,78%
|
37,79%
|
38,82%
|
34,27%
|
25,2%
|
25,93%
|
31,53%
|
Resultaat voor belastingen (EBT)
1 |
2.488
|
2.816
|
3.457
|
3.763
|
2.874
|
2.125
|
2.415
|
3.360
|
Nettowinst (verlies)
1 |
1.956
|
2.530
|
3.017
|
3.259
|
2.401
|
1.773
|
2.046
|
2.698
|
Nettomarge
|
32,2%
|
36,43%
|
36,19%
|
35,62%
|
29,96%
|
22,22%
|
22,23%
|
24,77%
|
WPA
2 |
0,7905
|
1,024
|
1,223
|
1,328
|
0,9792
|
0,7165
|
0,8268
|
1,137
|
Free Cash Flow
1 |
2.518
|
2.351
|
2.309
|
3.028
|
2.185
|
1.986
|
2.036
|
2.761
|
FCF-marge
|
41,45%
|
33,84%
|
27,7%
|
33,1%
|
27,27%
|
24,89%
|
22,12%
|
25,35%
|
Kasstroomconversie (ebitda)
|
98,35%
|
79,1%
|
68,5%
|
80,12%
|
73,43%
|
90,33%
|
78,55%
|
76,37%
|
Kasstroomconversie (nettowinst)
|
128,73%
|
92,89%
|
76,52%
|
92,92%
|
91%
|
112,01%
|
99,53%
|
102,35%
|
Dividend per aandeel
2 |
0,3154
|
0,4138
|
0,4910
|
0,5344
|
0,3917
|
0,3125
|
0,3398
|
0,4656
|
Datum van publicatie
|
31/03/20
|
16/03/21
|
15/03/22
|
16/03/23
|
27/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Omzet
1 |
3.109
|
3.108
|
3.838
|
3.843
|
4.494
|
4.448
|
4.703
|
4.610
|
3.403
|
3.807
|
4.166
|
4.566
|
4.631
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
1.634
|
1.517
|
1.822
|
1.730
|
1.873
|
873,5
|
1.093
|
1.126
|
1.281
|
1.348
|
Operationele Marge
|
-
|
-
|
-
|
42,52%
|
33,76%
|
40,97%
|
36,79%
|
40,62%
|
25,67%
|
28,71%
|
27,04%
|
28,06%
|
29,1%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
31/03/20
|
12/08/20
|
16/03/21
|
23/08/21
|
15/03/22
|
22/08/22
|
16/03/23
|
12/09/23
|
27/03/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
671
|
2.081
|
1.708
|
2.593
|
3.041
|
3.339
|
3.790
|
4.942
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
2.518
|
2.351
|
2.309
|
3.028
|
2.185
|
1.986
|
2.036
|
2.761
|
ROE (netto-inkomsten/eigen vermogen)
|
21,9%
|
24,7%
|
25,4%
|
23,8%
|
15,9%
|
11,1%
|
12,2%
|
16%
|
ROA (netto-inkomsten/totale activa)
|
18%
|
21,2%
|
21,2%
|
19,4%
|
13,5%
|
9,42%
|
10,3%
|
12,7%
|
Totale activa
1 |
10.839
|
11.936
|
14.255
|
16.781
|
17.742
|
18.817
|
19.816
|
21.168
|
Nettoactief per aandeel
2 |
3,820
|
4,460
|
5,190
|
5,950
|
6,330
|
6,620
|
7,130
|
7,770
|
Cashflow per aandeel
2 |
1,030
|
1,090
|
1,010
|
1,450
|
1,020
|
0,6900
|
0,7100
|
1,070
|
Capex
1 |
340
|
341
|
185
|
525
|
318
|
630
|
687
|
774
|
Capex/omzet
|
5,61%
|
4,92%
|
2,22%
|
5,74%
|
3,97%
|
7,9%
|
7,46%
|
7,11%
|
Datum van publicatie
|
31/03/20
|
16/03/21
|
15/03/22
|
16/03/23
|
27/03/24
|
-
|
-
|
-
|
Laatste slotkoers
6,665
CNY Gemiddelde koersdoel
10,08
CNY Spread / Gemiddelde doel +51,30% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -47,98% | 2,24 mld. | | +25,83% | 661 mld. | | +27,00% | 566 mld. | | -6,76% | 352 mld. | | +20,34% | 332 mld. | | +3,00% | 283 mld. | | +13,09% | 231 mld. | | +5,46% | 200 mld. | | -9,61% | 195 mld. | | -6,26% | 145 mld. |
Farmaceutische producten - Andere
|