Beurs gesloten -
Hong Kong S.E.
10:08:42 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
4,31
HKD
|
+1,41%
|
|
+0,47%
|
+23,85%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
139.050
|
119.432
|
132.027
|
129.563
|
129.985
|
150.819
|
-
|
-
|
Bedrijfswaarde
1 |
204.993
|
184.721
|
247.724
|
280.201
|
315.647
|
433.543
|
442.065
|
473.207
|
K/w-verhouding
|
6,25
x
|
5,47
x
|
5,58
x
|
4,64
x
|
4,4
x
|
4,37
x
|
4,06
x
|
3,85
x
|
Dividendrendement
|
2,85%
|
3,42%
|
3,39%
|
3,6%
|
3,7%
|
3,68%
|
4,02%
|
4,38%
|
Marktkapitalisatie/omzet
|
0,16
x
|
0,12
x
|
0,12
x
|
0,11
x
|
0,1
x
|
0,11
x
|
0,11
x
|
0,1
x
|
Bedrijfswaarde/omzet
|
0,24
x
|
0,19
x
|
0,23
x
|
0,24
x
|
0,25
x
|
0,32
x
|
0,31
x
|
0,32
x
|
Bedrijfswaarde/EBITDA
|
4,91
x
|
4,3
x
|
5,1
x
|
5,25
x
|
5,45
x
|
6,2
x
|
5,84
x
|
5,89
x
|
Bedrijfswaarde/FCF
|
-11,4
x
|
-17,4
x
|
-6,1
x
|
-17,3
x
|
-8,7
x
|
-43,9
x
|
-30,8
x
|
-66,9
x
|
FCF Yield
|
-8,77%
|
-5,75%
|
-16,4%
|
-5,78%
|
-11,5%
|
-2,28%
|
-3,25%
|
-1,49%
|
Price to Book
|
0,77
x
|
0,62
x
|
0,52
x
|
0,54
x
|
-
|
0,44
x
|
0,41
x
|
0,38
x
|
Aantal aandelen (in duizenden)
|
24.570.929
|
24.570.929
|
24.570.929
|
24.752.196
|
24.752.196
|
24.750.630
|
-
|
-
|
Referentieprijs
2 |
5,940
|
5,270
|
5,790
|
5,560
|
5,680
|
6,520
|
6,520
|
6,520
|
Datum van publicatie
|
30/03/20
|
30/03/21
|
30/03/22
|
30/03/23
|
28/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
848.440
|
971.405
|
1.070.417
|
1.151.501
|
1.260.841
|
1.345.330
|
1.415.719
|
1.495.297
|
EBITDA
1 |
41.709
|
42.926
|
48.559
|
53.324
|
57.962
|
69.897
|
75.754
|
80.375
|
Bedrijfsresultaat (EBIT)
1 |
31.882
|
33.578
|
38.782
|
43.049
|
46.282
|
53.594
|
55.962
|
59.166
|
Operationele Marge
|
3,76%
|
3,46%
|
3,62%
|
3,74%
|
3,67%
|
3,98%
|
3,95%
|
3,96%
|
Resultaat voor belastingen (EBT)
1 |
31.332
|
33.383
|
37.586
|
42.583
|
46.070
|
50.628
|
54.890
|
60.765
|
Nettowinst (verlies)
1 |
23.678
|
25.188
|
27.618
|
31.276
|
33.483
|
36.955
|
39.920
|
42.029
|
Nettomarge
|
2,79%
|
2,59%
|
2,58%
|
2,72%
|
2,66%
|
2,75%
|
2,82%
|
2,81%
|
WPA
2 |
0,9500
|
0,9630
|
1,037
|
1,198
|
1,292
|
1,493
|
1,605
|
1,693
|
Free Cash Flow
1 |
-17.981
|
-10.627
|
-40.643
|
-16.192
|
-36.276
|
-9.876
|
-14.371
|
-7.072
|
FCF-marge
|
-2,12%
|
-1,09%
|
-3,8%
|
-1,41%
|
-2,88%
|
-0,73%
|
-1,02%
|
-0,47%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,1690
|
0,1800
|
0,1960
|
0,2000
|
0,2100
|
0,2400
|
0,2622
|
0,2858
|
Datum van publicatie
|
30/03/20
|
30/03/21
|
30/03/22
|
30/03/23
|
28/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
|
488.956
|
416.303
|
558.429
|
498.227
|
302.492
|
575.045
|
266.537
|
292.867
|
559.405
|
288.780
|
303.316
|
271.974
|
317.499
|
-
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
19.751
|
18.205
|
11.318
|
19.640
|
10.203
|
10.789
|
20.992
|
9.521
|
12.535
|
10.751
|
11.546
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
3,54%
|
3,65%
|
3,74%
|
3,42%
|
3,83%
|
3,68%
|
3,75%
|
3,3%
|
4,13%
|
3,95%
|
3,64%
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
19.514
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
13.491
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
2,42%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
1 |
-
|
-
|
-
|
-
|
0,3100
|
-
|
0,2940
|
0,2600
|
-
|
0,3200
|
0,3300
|
0,3050
|
0,3000
|
0,3080
|
0,3800
|
0,2890
|
0,3600
|
0,3700
|
0,3700
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
30/03/20
|
28/08/20
|
30/03/21
|
30/08/21
|
30/03/22
|
30/03/22
|
30/04/22
|
30/08/22
|
30/08/22
|
28/10/22
|
30/03/23
|
28/04/23
|
30/08/23
|
30/10/23
|
28/03/24
|
29/04/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
65.943
|
65.289
|
115.697
|
150.639
|
185.662
|
282.724
|
291.247
|
322.389
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,581
x
|
1,521
x
|
2,383
x
|
2,825
x
|
3,203
x
|
4,045
x
|
3,845
x
|
4,011
x
|
Free Cash Flow
1 |
-17.981
|
-10.627
|
-40.643
|
-16.192
|
-36.276
|
-9.876
|
-14.371
|
-7.072
|
ROE (netto-inkomsten/eigen vermogen)
|
11,5%
|
11,9%
|
10,4%
|
12,1%
|
11,8%
|
10,6%
|
10,2%
|
10%
|
ROA (netto-inkomsten/totale activa)
|
2,37%
|
2,23%
|
2,2%
|
2,1%
|
1,95%
|
2,05%
|
2,09%
|
2,09%
|
Totale activa
1 |
999.264
|
1.127.980
|
1.255.346
|
1.487.412
|
1.721.391
|
1.802.692
|
1.906.991
|
2.010.945
|
Nettoactief per aandeel
2 |
7,730
|
8,490
|
11,20
|
10,30
|
-
|
14,80
|
16,00
|
17,30
|
Cashflow per aandeel
2 |
0,9000
|
1,260
|
0,5300
|
1,760
|
1,550
|
1,820
|
2,910
|
2,920
|
Capex
1 |
18.258
|
41.622
|
53.713
|
59.744
|
56.892
|
63.825
|
65.314
|
67.015
|
Capex/omzet
|
2,15%
|
4,28%
|
5,02%
|
5,19%
|
4,51%
|
4,74%
|
4,61%
|
4,48%
|
Datum van publicatie
|
30/03/20
|
30/03/21
|
30/03/22
|
30/03/23
|
28/03/24
|
-
|
-
|
-
|
Laatste slotkoers
6,52
CNY Gemiddelde koersdoel
9,176
CNY Spread / Gemiddelde doel +40,73% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -13,47% | 59,76 mld. | | +0,63% | 58,53 mld. | | +17,74% | 37,2 mld. | | +10,40% | 30,41 mld. | | +9,81% | 28,4 mld. | | +14,69% | 19,41 mld. | | +69,47% | 17,16 mld. | | +33,62% | 17,22 mld. | | +12,61% | 15,05 mld. |
Bouw & Techniek - Andere
|