Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2,84
HKD
|
+3,65%
|
|
+10,51%
|
-14,20%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
78.905
|
82.476
|
104.417
|
123.100
|
91.701
|
89.297
|
-
|
-
|
Bedrijfswaarde
1 |
262.310
|
220.356
|
256.980
|
232.145
|
217.443
|
279.038
|
276.156
|
260.872
|
K/w-verhouding
|
21,3
x
|
-5,05
x
|
-5,07
x
|
-2,36
x
|
-13,1
x
|
8,68
x
|
6,69
x
|
4,43
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
0,39%
|
1,51%
|
1,9%
|
Marktkapitalisatie/omzet
|
0,51
x
|
0,89
x
|
1,03
x
|
1,41
x
|
0,57
x
|
0,5
x
|
0,44
x
|
0,43
x
|
Bedrijfswaarde/omzet
|
1,7
x
|
2,38
x
|
2,53
x
|
2,67
x
|
1,36
x
|
1,56
x
|
1,37
x
|
1,26
x
|
Bedrijfswaarde/EBITDA
|
7,49
x
|
24,6
x
|
21,2
x
|
-10,2
x
|
25,1
x
|
7,8
x
|
6,98
x
|
6,13
x
|
Bedrijfswaarde/FCF
|
16,9
x
|
-110
x
|
-92,6
x
|
-67,6
x
|
7,13
x
|
3.245
x
|
117
x
|
48,5
x
|
FCF Yield
|
5,93%
|
-0,91%
|
-1,08%
|
-1,48%
|
14%
|
0,03%
|
0,85%
|
2,06%
|
Price to Book
|
0,9
x
|
0,86
x
|
0,91
x
|
1,87
x
|
-
|
1,1
x
|
0,89
x
|
0,77
x
|
Aantal aandelen (in duizenden)
|
12.267.172
|
15.329.302
|
16.948.417
|
18.120.890
|
18.120.906
|
18.120.908
|
-
|
-
|
Referentieprijs
2 |
4,683
|
3,888
|
3,805
|
4,487
|
3,008
|
2,629
|
2,629
|
2,629
|
Datum van publicatie
|
30/03/20
|
30/03/21
|
30/03/22
|
28/03/23
|
27/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
154.322
|
92.561
|
101.644
|
87.059
|
159.929
|
178.671
|
201.691
|
207.574
|
EBITDA
1 |
35.033
|
8.940
|
12.142
|
-22.852
|
8.674
|
35.764
|
39.537
|
42.552
|
Bedrijfsresultaat (EBIT)
1 |
3.202
|
-16.550
|
-14.696
|
-32.199
|
-2.142
|
5.956
|
16.770
|
15.595
|
Operationele Marge
|
2,07%
|
-17,88%
|
-14,46%
|
-36,99%
|
-1,34%
|
3,33%
|
8,31%
|
7,51%
|
Resultaat voor belastingen (EBT)
1 |
4.070
|
-15.195
|
-13.910
|
-31.526
|
-1.645
|
7.861
|
16.302
|
16.476
|
Nettowinst (verlies)
1 |
2.651
|
-10.847
|
-12.106
|
-32.682
|
-4.209
|
6.175
|
12.030
|
9.495
|
Nettomarge
|
1,72%
|
-11,72%
|
-11,91%
|
-37,54%
|
-2,63%
|
3,46%
|
5,96%
|
4,57%
|
WPA
2 |
0,2200
|
-0,7700
|
-0,7500
|
-1,900
|
-0,2300
|
0,3028
|
0,3932
|
0,5938
|
Free Cash Flow
1 |
15.553
|
-2.012
|
-2.776
|
-3.432
|
30.501
|
86
|
2.352
|
5.377
|
FCF-marge
|
10,08%
|
-2,17%
|
-2,73%
|
-3,94%
|
19,07%
|
0,05%
|
1,17%
|
2,59%
|
Kasstroomconversie (ebitda)
|
44,4%
|
-
|
-
|
-
|
351,64%
|
0,24%
|
5,95%
|
12,64%
|
Kasstroomconversie (nettowinst)
|
586,68%
|
-
|
-
|
-
|
-
|
1,39%
|
19,55%
|
56,63%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
0,0102
|
0,0397
|
0,0500
|
Datum van publicatie
|
30/03/20
|
30/03/21
|
30/03/22
|
28/03/23
|
27/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
81.383
|
38.964
|
-
|
26.919
|
23.149
|
50.068
|
21.471
|
19.346
|
40.817
|
29.344
|
16.898
|
46.242
|
34.055
|
37.775
|
71.830
|
47.661
|
40.438
|
88.099
|
38.848
|
43.155
|
54.456
|
45.913
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-2.841
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5.290
|
8.799
|
13.314
|
4.457
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
-
|
-7.298
|
-
|
-5.907
|
-9.537
|
-10.564
|
-5.696
|
-11.059
|
-15.671
|
-1.467
|
-475
|
1.433
|
5.586
|
-5.786
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-31,53%
|
-
|
-27,51%
|
-49,3%
|
-25,88%
|
-19,41%
|
-65,45%
|
-33,89%
|
-4,31%
|
-1,26%
|
1,99%
|
11,72%
|
-14,31%
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-5.483
|
-10.917
|
-16.420
|
-
|
-361
|
-
|
5.727
|
-5.611
|
-
|
-1.401
|
2.461
|
7.191
|
-1.805
|
Nettowinst (verlies)
|
-
|
-
|
-4.690
|
-1.431
|
-5.984
|
-7.416
|
-4.496
|
-6.992
|
-11.488
|
-
|
-
|
-21.209
|
-1.898
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-5,32%
|
-25,85%
|
-14,81%
|
-20,94%
|
-36,14%
|
-28,15%
|
-
|
-
|
-45,87%
|
-5,57%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
0,0800
|
-0,6400
|
-
|
-
|
-
|
-0,4500
|
-
|
-
|
-0,6800
|
-
|
-
|
-1,220
|
-
|
-
|
-0,1600
|
-
|
-
|
-0,0700
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
30/03/20
|
28/08/20
|
27/08/21
|
29/10/21
|
30/03/22
|
30/03/22
|
28/04/22
|
30/08/22
|
30/08/22
|
28/10/22
|
28/03/23
|
28/03/23
|
28/04/23
|
29/08/23
|
29/08/23
|
27/10/23
|
27/03/24
|
27/03/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
183.405
|
137.880
|
152.563
|
109.045
|
125.742
|
189.742
|
186.860
|
171.576
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,235
x
|
15,42
x
|
12,56
x
|
-4,772
x
|
14,5
x
|
5,305
x
|
4,726
x
|
4,032
x
|
Free Cash Flow
1 |
15.553
|
-2.012
|
-2.776
|
-3.432
|
30.501
|
86
|
2.352
|
5.377
|
ROE (netto-inkomsten/eigen vermogen)
|
4,08%
|
-14,6%
|
-17,6%
|
-62,2%
|
-10,8%
|
13,8%
|
19,6%
|
17,8%
|
ROA (netto-inkomsten/totale activa)
|
1,03%
|
-3,43%
|
-3,73%
|
-10,3%
|
-1,36%
|
1,85%
|
2,35%
|
3,15%
|
Totale activa
1 |
257.604
|
316.370
|
324.819
|
317.310
|
310.604
|
333.769
|
511.909
|
301.423
|
Nettoactief per aandeel
2 |
5,230
|
4,540
|
4,190
|
2,400
|
-
|
2,390
|
2,940
|
3,430
|
Cashflow per aandeel
2 |
2,540
|
-0,4400
|
0,8300
|
0,2000
|
-
|
1,630
|
1,580
|
1,670
|
Capex
1 |
15.622
|
11.061
|
16.147
|
6.897
|
9.633
|
13.354
|
19.708
|
16.171
|
Capex/omzet
|
10,12%
|
11,95%
|
15,89%
|
7,92%
|
6,02%
|
7,47%
|
9,77%
|
7,79%
|
Datum van publicatie
|
30/03/20
|
30/03/21
|
30/03/22
|
28/03/23
|
27/03/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
2,629
CNY Gemiddelde koersdoel
3,609
CNY Spread / Gemiddelde doel +37,30% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -14,20% | 12,32 mld. | | +24,09% | 32,01 mld. | | +6,68% | 24,77 mld. | | -0,30% | 19,86 mld. | | +32,63% | 18,21 mld. | | +28,07% | 17,37 mld. | | -16,19% | 14,84 mld. | | +38,67% | 13,47 mld. | | +13,74% | 10,8 mld. | | -2,58% | 10,28 mld. |
Luchtvaartmaatschappijen - Andere
|