Beurs gesloten -
Hong Kong S.E.
10:08:34 21-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
3,71
HKD
|
-3,39%
|
|
-1,85%
|
+30,63%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
7.470
|
23.904
|
43.724
|
27.879
|
23.862
|
26.724
|
-
|
-
|
Bedrijfswaarde
1 |
30.957
|
49.887
|
68.544
|
59.489
|
55.386
|
63.393
|
65.642
|
71.723
|
K/w-verhouding
|
5,56
x
|
5,27
x
|
9,17
x
|
5,42
x
|
5,06
x
|
5,75
x
|
4,85
x
|
4,44
x
|
Dividendrendement
|
-
|
6,79%
|
3,37%
|
6,72%
|
8,29%
|
6,7%
|
7,97%
|
8,17%
|
Marktkapitalisatie/omzet
|
0,63
x
|
1,91
x
|
2,74
x
|
1,5
x
|
1,18
x
|
1,05
x
|
0,92
x
|
0,84
x
|
Bedrijfswaarde/omzet
|
2,59
x
|
3,99
x
|
4,29
x
|
3,21
x
|
2,73
x
|
2,49
x
|
2,25
x
|
2,26
x
|
Bedrijfswaarde/EBITDA
|
7,32
x
|
13
x
|
13,5
x
|
10,9
x
|
9,65
x
|
8,28
x
|
7,81
x
|
8,1
x
|
Bedrijfswaarde/FCF
|
-10,7
x
|
-8,37
x
|
-18,2
x
|
339
x
|
-32,1
x
|
-15,7
x
|
-38,6
x
|
-82,6
x
|
FCF Yield
|
-9,34%
|
-12%
|
-5,48%
|
0,3%
|
-3,12%
|
-6,38%
|
-2,59%
|
-1,21%
|
Price to Book
|
0,63
x
|
0,59
x
|
1,05
x
|
0,59
x
|
0,49
x
|
0,62
x
|
0,57
x
|
0,54
x
|
Aantal aandelen (in duizenden)
|
3.715.160
|
3.849.910
|
3.849.910
|
4.187.093
|
4.187.093
|
4.205.693
|
-
|
-
|
Referentieprijs
2 |
2,011
|
2,003
|
4,954
|
2,870
|
2,581
|
3,451
|
3,451
|
3,451
|
Datum van publicatie
|
19/03/20
|
19/03/21
|
9/03/22
|
23/03/23
|
26/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
11.943
|
12.511
|
15.985
|
18.561
|
20.282
|
25.420
|
29.198
|
31.704
|
EBITDA
1 |
4.230
|
3.842
|
5.096
|
5.467
|
5.742
|
7.653
|
8.410
|
8.851
|
Bedrijfsresultaat (EBIT)
1 |
2.845
|
2.252
|
3.118
|
3.286
|
3.362
|
4.332
|
5.100
|
5.603
|
Operationele Marge
|
23,82%
|
18%
|
19,5%
|
17,7%
|
16,58%
|
17,04%
|
17,47%
|
17,67%
|
Resultaat voor belastingen (EBT)
1 |
2.184
|
2.264
|
3.128
|
3.295
|
3.368
|
3.839
|
4.552
|
4.978
|
Nettowinst (verlies)
1 |
1.415
|
1.511
|
2.160
|
2.294
|
2.207
|
2.549
|
3.030
|
3.313
|
Nettomarge
|
11,85%
|
12,07%
|
13,51%
|
12,36%
|
10,88%
|
10,03%
|
10,38%
|
10,45%
|
WPA
2 |
0,3617
|
0,3800
|
0,5400
|
0,5300
|
0,5100
|
0,5998
|
0,7122
|
0,7778
|
Free Cash Flow
1 |
-2.892
|
-5.962
|
-3.759
|
175,7
|
-1.726
|
-4.042
|
-1.700
|
-868
|
FCF-marge
|
-24,22%
|
-47,65%
|
-23,52%
|
0,95%
|
-8,51%
|
-15,9%
|
-5,82%
|
-2,74%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
3,21%
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
7,66%
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
0,1360
|
0,1670
|
0,1930
|
0,2140
|
0,2313
|
0,2749
|
0,2820
|
Datum van publicatie
|
19/03/20
|
19/03/21
|
9/03/22
|
23/03/23
|
26/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2022 Q1
|
2022 S1
|
2022 Q3
|
---|
Omzet
|
-
|
8.404
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
947,4
|
-
|
937,5
|
1.617
|
49,96
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10/09/20
|
25/08/21
|
28/04/22
|
25/08/22
|
28/10/22
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
23.486
|
25.983
|
24.820
|
31.610
|
31.524
|
36.669
|
38.918
|
44.999
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,553
x
|
6,763
x
|
4,871
x
|
5,782
x
|
5,491
x
|
4,791
x
|
4,628
x
|
5,084
x
|
Free Cash Flow
1 |
-2.892
|
-5.962
|
-3.759
|
176
|
-1.726
|
-4.042
|
-1.700
|
-868
|
ROE (netto-inkomsten/eigen vermogen)
|
13%
|
7,21%
|
13,2%
|
12%
|
10,7%
|
10,7%
|
11,7%
|
11,5%
|
ROA (netto-inkomsten/totale activa)
|
3,32%
|
1,75%
|
3,91%
|
3,07%
|
2,82%
|
3,03%
|
3,6%
|
3,6%
|
Totale activa
1 |
42.614
|
86.565
|
55.246
|
74.744
|
78.215
|
84.253
|
84.181
|
92.028
|
Nettoactief per aandeel
2 |
3,180
|
3,420
|
4,700
|
4,890
|
5,220
|
5,550
|
6,020
|
6,370
|
Cashflow per aandeel
2 |
1,000
|
1,030
|
-0,9400
|
1,780
|
1,120
|
1,860
|
2,220
|
-
|
Capex
1 |
6.624
|
9.860
|
7.946
|
7.288
|
6.578
|
10.190
|
9.600
|
8.300
|
Capex/omzet
|
55,46%
|
78,81%
|
49,71%
|
39,26%
|
32,43%
|
40,09%
|
32,88%
|
26,18%
|
Datum van publicatie
|
19/03/20
|
19/03/21
|
9/03/22
|
23/03/23
|
26/03/24
|
-
|
-
|
-
|
Laatste slotkoers
3,451
CNY Gemiddelde koersdoel
3,803
CNY Spread / Gemiddelde doel +10,19% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +30,63% | 3,68 mld. | | -4,01% | 13,72 mld. | | +15,30% | 9,55 mld. | | +25,86% | 8,98 mld. | | +13,07% | 8,83 mld. | | +7,42% | 8,15 mld. | | +32,89% | 5,56 mld. | | +16,09% | 5,27 mld. | | +29,96% | 4,94 mld. | | -4,37% | 4,83 mld. |
Aardgasdistributie
|