Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1,65
HKD
|
+8,55%
|
|
+5,77%
|
-35,80%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
18.452
|
14.241
|
13.557
|
12.066
|
9.148
|
5.873
|
-
|
-
|
Bedrijfswaarde
1 |
22.128
|
41.612
|
29.187
|
32.894
|
28.176
|
22.340
|
22.948
|
20.345
|
K/w-verhouding
|
5,07
x
|
2,72
x
|
2,18
x
|
3,27
x
|
3,67
x
|
2,69
x
|
2,7
x
|
2,5
x
|
Dividendrendement
|
4,73%
|
8,29%
|
9,6%
|
6,19%
|
6,23%
|
8,28%
|
8,24%
|
9,58%
|
Marktkapitalisatie/omzet
|
0,59
x
|
0,28
x
|
0,2
x
|
0,18
x
|
0,15
x
|
0,11
x
|
0,12
x
|
0,12
x
|
Bedrijfswaarde/omzet
|
0,71
x
|
0,81
x
|
0,44
x
|
0,5
x
|
0,46
x
|
0,43
x
|
0,48
x
|
0,41
x
|
Bedrijfswaarde/EBITDA
|
2,65
x
|
3,75
x
|
2,44
x
|
4,11
x
|
6,77
x
|
5,53
x
|
5,67
x
|
4,6
x
|
Bedrijfswaarde/FCF
|
-2,13
x
|
-35
x
|
-3,47
x
|
60
x
|
-
|
5,5
x
|
22
x
|
-1,18
x
|
FCF Yield
|
-46,9%
|
-2,86%
|
-28,8%
|
1,67%
|
-
|
18,2%
|
4,55%
|
-85,1%
|
Price to Book
|
0,86
x
|
0,49
x
|
0,38
x
|
0,35
x
|
0,27
x
|
0,17
x
|
0,16
x
|
0,15
x
|
Aantal aandelen (in duizenden)
|
3.423.360
|
3.423.360
|
3.423.360
|
3.559.375
|
3.559.375
|
3.559.375
|
-
|
-
|
Referentieprijs
2 |
5,390
|
4,160
|
3,960
|
3,390
|
2,570
|
1,650
|
1,650
|
1,650
|
Datum van publicatie
|
20/03/20
|
22/03/21
|
23/03/22
|
27/03/23
|
25/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
31.254
|
51.368
|
66.183
|
65.715
|
61.028
|
51.907
|
48.032
|
49.934
|
EBITDA
1 |
8.346
|
11.097
|
11.972
|
8.000
|
4.159
|
4.039
|
4.050
|
4.423
|
Bedrijfsresultaat (EBIT)
1 |
8.258
|
10.983
|
11.860
|
7.892
|
4.033
|
3.830
|
3.675
|
3.931
|
Operationele Marge
|
26,42%
|
21,38%
|
17,92%
|
12,01%
|
6,61%
|
7,38%
|
7,65%
|
7,87%
|
Resultaat voor belastingen (EBT)
1 |
9.068
|
11.420
|
12.478
|
6.834
|
4.460
|
3.992
|
4.040
|
4.346
|
Nettowinst (verlies)
1 |
3.640
|
5.237
|
6.210
|
3.601
|
2.490
|
2.176
|
2.165
|
2.343
|
Nettomarge
|
11,65%
|
10,2%
|
9,38%
|
5,48%
|
4,08%
|
4,19%
|
4,51%
|
4,69%
|
WPA
2 |
1,064
|
1,530
|
1,813
|
1,037
|
0,7000
|
0,6128
|
0,6120
|
0,6592
|
Free Cash Flow
1 |
-10.386
|
-1.189
|
-8.417
|
548,4
|
-
|
4.061
|
1.045
|
-17.309
|
FCF-marge
|
-33,23%
|
-2,31%
|
-12,72%
|
0,83%
|
-
|
7,82%
|
2,18%
|
-34,66%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
6,85%
|
-
|
100,55%
|
25,8%
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
15,23%
|
-
|
186,58%
|
48,26%
|
-
|
Dividend per aandeel
2 |
0,2550
|
0,3450
|
0,3800
|
0,2100
|
0,1600
|
0,1366
|
0,1359
|
0,1581
|
Datum van publicatie
|
20/03/20
|
22/03/21
|
23/03/22
|
27/03/23
|
25/03/24
|
-
|
-
|
-
|
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 |
20.535
|
18.009
|
32.083
|
30.838
|
34.539
|
34.464
|
31.657
|
29.497
|
31.630
|
21.108
|
31.662
|
20.584
|
30.876
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
5.611
|
-
|
-
|
-
|
-
|
4.805
|
3.143
|
3.290
|
754,1
|
1.416
|
2.125
|
1.403
|
2.105
|
Operationele Marge
|
27,32%
|
-
|
-
|
-
|
-
|
13,94%
|
9,93%
|
11,15%
|
2,38%
|
6,71%
|
6,71%
|
6,82%
|
6,82%
|
Resultaat voor belastingen (EBT)
|
5.512
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
2.026
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
9,87%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
0,5866
|
0,6641
|
0,8188
|
0,9453
|
0,8434
|
0,8282
|
0,2183
|
0,5243
|
0,1774
|
0,2600
|
0,3890
|
0,2600
|
0,3890
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
20/03/20
|
17/08/20
|
22/03/21
|
20/08/21
|
23/03/22
|
17/08/22
|
27/03/23
|
23/08/23
|
25/03/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.676
|
27.371
|
15.631
|
20.828
|
19.028
|
16.467
|
17.075
|
14.473
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,4405
x
|
2,467
x
|
1,306
x
|
2,604
x
|
4,575
x
|
4,077
x
|
4,216
x
|
3,272
x
|
Free Cash Flow
1 |
-10.386
|
-1.189
|
-8.417
|
548
|
-
|
4.061
|
1.045
|
-17.309
|
ROE (netto-inkomsten/eigen vermogen)
|
18,2%
|
20%
|
19,1%
|
10,7%
|
7,52%
|
6,2%
|
5,83%
|
6%
|
ROA (netto-inkomsten/totale activa)
|
2,8%
|
2,9%
|
2,76%
|
1,66%
|
1,38%
|
1,25%
|
1,29%
|
1,44%
|
Totale activa
1 |
129.935
|
180.480
|
225.115
|
216.929
|
180.031
|
174.818
|
167.524
|
162.366
|
Nettoactief per aandeel
2 |
6,240
|
8,410
|
10,30
|
9,590
|
9,540
|
9,960
|
10,40
|
10,90
|
Cashflow per aandeel
2 |
-3,000
|
-0,3400
|
-2,450
|
0,1600
|
-
|
1,710
|
-1,810
|
-4,790
|
Capex
1 |
105
|
20,7
|
31,3
|
2,65
|
-
|
195
|
200
|
237
|
Capex/omzet
|
0,34%
|
0,04%
|
0,05%
|
0%
|
-
|
0,38%
|
0,42%
|
0,48%
|
Datum van publicatie
|
20/03/20
|
22/03/21
|
23/03/22
|
27/03/23
|
25/03/24
|
-
|
-
|
-
|
Laatste slotkoers
1,65
HKD Gemiddelde koersdoel
2,513
HKD Spread / Gemiddelde doel +52,29% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -35,80% | 750 mln. | | +36,16% | 27,94 mld. | | -13,74% | 26,97 mld. | | +25,00% | 26,95 mld. | | -0,71% | 25,32 mld. | | +44,49% | 22,58 mld. | | +2,78% | 19,59 mld. | | +1,45% | 19,52 mld. | | +28,54% | 16,23 mld. | | -14,80% | 14,98 mld. |
andere onroerend goed ontwikkeling & transacties
|