Beurs gesloten -
Hong Kong S.E.
10:08:06 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
4,79
HKD
|
+0,42%
|
|
+13,78%
|
-18,26%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
16.106
|
13.279
|
27.182
|
26.722
|
19.261
|
15.730
|
-
|
-
|
Bedrijfswaarde
1 |
13.567
|
9.573
|
22.899
|
22.031
|
13.867
|
9.390
|
7.278
|
6.096
|
K/w-verhouding
|
30
x
|
19
x
|
27,6
x
|
21
x
|
13,2
x
|
9,5
x
|
7,5
x
|
7
x
|
Dividendrendement
|
1,02%
|
1,58%
|
1,09%
|
1,48%
|
-
|
3,24%
|
3,99%
|
4,28%
|
Marktkapitalisatie/omzet
|
2,95
x
|
2,03
x
|
2,88
x
|
2,11
x
|
1,36
x
|
0,98
x
|
0,77
x
|
0,71
x
|
Bedrijfswaarde/omzet
|
2,48
x
|
1,46
x
|
2,43
x
|
1,74
x
|
0,98
x
|
0,58
x
|
0,36
x
|
0,28
x
|
Bedrijfswaarde/EBITDA
|
16,9
x
|
9,68
x
|
17,9
x
|
13,4
x
|
7,25
x
|
4,26
x
|
2,7
x
|
2,06
x
|
Bedrijfswaarde/FCF
|
66,3
x
|
8,08
x
|
35,4
x
|
20,2
x
|
-
|
4,1
x
|
3,14
x
|
2,22
x
|
FCF Yield
|
1,51%
|
12,4%
|
2,83%
|
4,96%
|
-
|
24,4%
|
31,9%
|
45%
|
Price to Book
|
10,7
x
|
6,18
x
|
9,06
x
|
7,4
x
|
4,31
x
|
2,9
x
|
2,17
x
|
1,84
x
|
Aantal aandelen (in duizenden)
|
3.286.860
|
3.286.860
|
3.286.860
|
3.286.860
|
3.286.860
|
3.283.960
|
-
|
-
|
Referentieprijs
2 |
4,900
|
4,040
|
8,270
|
8,130
|
5,860
|
4,790
|
4,790
|
4,790
|
Datum van publicatie
|
20/03/20
|
25/03/21
|
24/03/22
|
23/03/23
|
26/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.466
|
6.545
|
9.442
|
12.689
|
14.146
|
16.120
|
20.339
|
22.091
|
EBITDA
1 |
803,4
|
988,5
|
1.280
|
1.640
|
1.914
|
2.207
|
2.700
|
2.954
|
Bedrijfsresultaat (EBIT)
1 |
762,5
|
938,9
|
1.213
|
1.555
|
1.824
|
2.136
|
2.713
|
2.842
|
Operationele Marge
|
13,95%
|
14,34%
|
12,85%
|
12,25%
|
12,89%
|
13,25%
|
13,34%
|
12,86%
|
Resultaat voor belastingen (EBT)
1 |
760,5
|
931,6
|
1.318
|
1.678
|
1.955
|
2.212
|
2.809
|
2.968
|
Nettowinst (verlies)
1 |
537,8
|
700
|
983,9
|
1.273
|
1.455
|
1.658
|
2.108
|
2.252
|
Nettomarge
|
9,84%
|
10,7%
|
10,42%
|
10,03%
|
10,29%
|
10,29%
|
10,36%
|
10,2%
|
WPA
2 |
0,1636
|
0,2130
|
0,2993
|
0,3873
|
0,4427
|
0,5044
|
0,6383
|
0,6838
|
Free Cash Flow
1 |
204,5
|
1.185
|
647
|
1.092
|
-
|
2.290
|
2.319
|
2.744
|
FCF-marge
|
3,74%
|
18,11%
|
6,85%
|
8,6%
|
-
|
14,21%
|
11,4%
|
12,42%
|
Kasstroomconversie (ebitda)
|
25,45%
|
119,92%
|
50,56%
|
66,57%
|
-
|
103,78%
|
85,87%
|
92,9%
|
Kasstroomconversie (nettowinst)
|
38,02%
|
169,35%
|
65,76%
|
85,75%
|
-
|
138,1%
|
110%
|
121,86%
|
Dividend per aandeel
2 |
0,0500
|
0,0640
|
0,0900
|
0,1200
|
-
|
0,1554
|
0,1911
|
0,2050
|
Datum van publicatie
|
20/03/20
|
25/03/21
|
24/03/22
|
23/03/23
|
26/03/24
|
-
|
-
|
-
|
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 |
3.065
|
2.850
|
3.695
|
4.296
|
5.146
|
5.814
|
6.875
|
7.163
|
6.382
|
7.113
|
10.669
|
8.619
|
12.928
|
EBITDA
|
395,6
|
383,3
|
-
|
519,4
|
748,9
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
409,3
|
394
|
-
|
489,6
|
723,3
|
655,5
|
899,3
|
942,7
|
802,3
|
940,1
|
1.410
|
1.081
|
1.621
|
Operationele Marge
|
13,35%
|
13,82%
|
-
|
11,4%
|
14,06%
|
11,27%
|
13,08%
|
13,16%
|
12,57%
|
13,22%
|
13,22%
|
12,54%
|
12,54%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
289,4
|
280
|
-
|
393,1
|
590,8
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
9,44%
|
9,83%
|
-
|
9,15%
|
11,48%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
-
|
-
|
-
|
-
|
-
|
0,1587
|
0,2286
|
0,2209
|
0,2032
|
0,2170
|
0,3250
|
0,2490
|
0,3680
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
20/03/20
|
20/08/20
|
25/03/21
|
17/08/21
|
24/03/22
|
31/08/22
|
23/03/23
|
21/08/23
|
26/03/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
2.539
|
3.706
|
4.283
|
4.691
|
5.394
|
6.341
|
8.452
|
9.634
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
204
|
1.185
|
647
|
1.092
|
-
|
2.290
|
2.319
|
2.745
|
ROE (netto-inkomsten/eigen vermogen)
|
40,8%
|
38,2%
|
38,2%
|
38,5%
|
36,8%
|
33,2%
|
31,9%
|
28,3%
|
ROA (netto-inkomsten/totale activa)
|
13,7%
|
13,3%
|
13,6%
|
13,8%
|
13,8%
|
13,6%
|
14,1%
|
12,9%
|
Totale activa
1 |
3.932
|
5.245
|
7.257
|
9.220
|
10.577
|
12.168
|
14.947
|
17.451
|
Nettoactief per aandeel
2 |
0,4600
|
0,6500
|
0,9100
|
1,100
|
1,360
|
1,650
|
2,210
|
2,600
|
Cashflow per aandeel
2 |
0,0900
|
0,3700
|
0,2300
|
0,3700
|
-
|
0,5400
|
0,6600
|
0,8600
|
Capex
1 |
36
|
34,7
|
123
|
119
|
-
|
102
|
139
|
218
|
Capex/omzet
|
0,66%
|
0,53%
|
1,3%
|
0,94%
|
-
|
0,64%
|
0,68%
|
0,98%
|
Datum van publicatie
|
20/03/20
|
25/03/21
|
24/03/22
|
23/03/23
|
26/03/24
|
-
|
-
|
-
|
Laatste slotkoers
4,79
HKD Gemiddelde koersdoel
7,3
HKD Spread / Gemiddelde doel +52,40% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -18,26% | 2,01 mld. | | -7,33% | 26,22 mld. | | -7,77% | 18,42 mld. | | -26,94% | 10,02 mld. | | -15,82% | 9,9 mld. | | -4,48% | 8,58 mld. | | -6,06% | 6,62 mld. | | -14,14% | 5,24 mld. | | +43,74% | 4,69 mld. | | -11,02% | 2,21 mld. |
andere onroerend goed diensten
|