Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
0,93
HKD
|
+1,09%
|
|
+5,68%
|
+13,41%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
270.545
|
168.877
|
123.336
|
130.576
|
131.180
|
151.521
|
-
|
-
|
Bedrijfswaarde
1 |
359.821
|
252.955
|
218.169
|
204.578
|
221.851
|
206.278
|
195.859
|
190.320
|
K/w-verhouding
|
51,8
x
|
26,1
x
|
16,7
x
|
14,7
x
|
13,4
x
|
13,6
x
|
11,1
x
|
7,62
x
|
Dividendrendement
|
0,95%
|
2,33%
|
3,74%
|
4,36%
|
5,02%
|
4,95%
|
6,31%
|
9,37%
|
Marktkapitalisatie/omzet
|
3,54
x
|
2,08
x
|
1,42
x
|
1,42
x
|
1,4
x
|
1,54
x
|
1,48
x
|
1,41
x
|
Bedrijfswaarde/omzet
|
4,71
x
|
3,12
x
|
2,52
x
|
2,22
x
|
2,36
x
|
2,09
x
|
1,91
x
|
1,77
x
|
Bedrijfswaarde/EBITDA
|
6,35
x
|
4,25
x
|
3,46
x
|
3,26
x
|
3,49
x
|
3,13
x
|
2,88
x
|
2,71
x
|
Bedrijfswaarde/FCF
|
15,8
x
|
12,4
x
|
6,18
x
|
5,26
x
|
-
|
5,37
x
|
6,56
x
|
6,54
x
|
FCF Yield
|
6,34%
|
8,07%
|
16,2%
|
19%
|
-
|
18,6%
|
15,2%
|
15,3%
|
Price to Book
|
1,48
x
|
0,91
x
|
0,65
x
|
0,67
x
|
-
|
0,74
x
|
0,73
x
|
0,7
x
|
Aantal aandelen (in duizenden)
|
176.008.471
|
176.008.471
|
176.008.471
|
176.008.471
|
176.008.471
|
176.008.471
|
-
|
-
|
Referentieprijs
2 |
1,537
|
0,9595
|
0,7007
|
0,7419
|
0,7453
|
0,8609
|
0,8609
|
0,8609
|
Datum van publicatie
|
18/03/20
|
8/03/21
|
9/03/22
|
2/03/23
|
18/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
76.428
|
81.099
|
86.585
|
92.170
|
94.009
|
98.633
|
102.665
|
107.317
|
EBITDA
1 |
56.696
|
59.527
|
63.017
|
62.844
|
63.551
|
65.804
|
68.113
|
70.283
|
Bedrijfsresultaat (EBIT)
1 |
11.281
|
12.012
|
13.035
|
13.312
|
14.502
|
16.801
|
19.593
|
27.752
|
Operationele Marge
|
14,76%
|
14,81%
|
15,05%
|
14,44%
|
15,43%
|
17,03%
|
19,08%
|
25,86%
|
Resultaat voor belastingen (EBT)
1 |
6.837
|
8.407
|
9.615
|
11.528
|
12.832
|
14.597
|
17.532
|
26.567
|
Nettowinst (verlies)
1 |
5.222
|
6.428
|
7.329
|
8.787
|
9.750
|
11.098
|
13.314
|
20.143
|
Nettomarge
|
6,83%
|
7,93%
|
8,46%
|
9,53%
|
10,37%
|
11,25%
|
12,97%
|
18,77%
|
WPA
2 |
0,0297
|
0,0368
|
0,0419
|
0,0503
|
0,0558
|
0,0632
|
0,0775
|
0,1130
|
Free Cash Flow
1 |
22.812
|
20.426
|
35.311
|
38.927
|
-
|
38.438
|
29.867
|
29.084
|
FCF-marge
|
29,85%
|
25,19%
|
40,78%
|
42,23%
|
-
|
38,97%
|
29,09%
|
27,1%
|
Kasstroomconversie (ebitda)
|
40,24%
|
34,31%
|
56,03%
|
61,94%
|
-
|
58,41%
|
43,85%
|
41,38%
|
Kasstroomconversie (nettowinst)
|
436,84%
|
317,77%
|
481,8%
|
443,01%
|
-
|
346,36%
|
224,32%
|
144,39%
|
Dividend per aandeel
2 |
0,0146
|
0,0224
|
0,0262
|
0,0323
|
0,0374
|
0,0426
|
0,0543
|
0,0806
|
Datum van publicatie
|
18/03/20
|
8/03/21
|
9/03/22
|
2/03/23
|
18/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Omzet
1 |
38.448
|
39.794
|
41.305
|
42.673
|
21.915
|
21.997
|
43.912
|
22.633
|
22.846
|
45.479
|
23.203
|
23.488
|
46.691
|
23.199
|
46.461
|
-
|
23.858
|
47.548
|
48.785
|
50.043
|
EBITDA
|
28.881
|
29.100
|
30.427
|
31.184
|
16.105
|
15.728
|
31.833
|
15.682
|
16.276
|
31.958
|
-
|
15.384
|
-
|
16.112
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
5.655
|
5.841
|
6.171
|
6.354
|
-
|
-
|
6.681
|
-
|
-
|
7.089
|
-
|
-
|
6.223
|
-
|
7.414
|
-
|
-
|
7.088
|
8.363
|
7.174
|
Operationele Marge
|
14,71%
|
14,68%
|
14,94%
|
14,89%
|
-
|
-
|
15,21%
|
-
|
-
|
15,59%
|
-
|
-
|
13,33%
|
-
|
15,96%
|
-
|
-
|
14,91%
|
17,14%
|
14,34%
|
Resultaat voor belastingen (EBT)
|
3.503
|
3.897
|
4.510
|
4.558
|
-
|
-
|
5.057
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3.312
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
2.674
|
2.978
|
3.450
|
3.457
|
1.799
|
2.073
|
3.872
|
2.180
|
2.044
|
4.224
|
2.175
|
-
|
-
|
2.506
|
-
|
2.506
|
-
|
-
|
-
|
-
|
Nettomarge
|
6,95%
|
7,48%
|
8,35%
|
8,1%
|
8,21%
|
9,42%
|
8,82%
|
9,63%
|
8,95%
|
9,29%
|
9,37%
|
-
|
-
|
10,8%
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
0,0152
|
0,0170
|
0,0198
|
0,0198
|
-
|
-
|
0,0221
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
18/03/20
|
11/08/20
|
8/03/21
|
9/08/21
|
19/10/21
|
9/03/22
|
9/03/22
|
19/04/22
|
8/08/22
|
8/08/22
|
19/10/22
|
2/03/23
|
2/03/23
|
28/04/23
|
3/08/23
|
19/10/23
|
18/03/24
|
18/03/24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
89.276
|
84.078
|
94.833
|
74.002
|
90.671
|
54.757
|
44.338
|
38.799
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,575
x
|
1,412
x
|
1,505
x
|
1,178
x
|
1,427
x
|
0,8321
x
|
0,6509
x
|
0,552
x
|
Free Cash Flow
1 |
22.812
|
20.426
|
35.311
|
38.927
|
-
|
38.438
|
29.867
|
29.085
|
ROE (netto-inkomsten/eigen vermogen)
|
2,88%
|
3,49%
|
3,9%
|
4,59%
|
4,98%
|
5,62%
|
6,55%
|
9,47%
|
ROA (netto-inkomsten/totale activa)
|
1,6%
|
1,9%
|
2,22%
|
2,79%
|
3,09%
|
3,54%
|
4,39%
|
6,36%
|
Totale activa
1 |
326.716
|
337.729
|
330.284
|
314.405
|
315.779
|
313.475
|
303.386
|
316.939
|
Nettoactief per aandeel
2 |
1,040
|
1,060
|
1,080
|
1,100
|
-
|
1,160
|
1,180
|
1,240
|
Cashflow per aandeel
2 |
0,2800
|
0,3300
|
0,3500
|
0,3700
|
-
|
0,3400
|
0,3300
|
0,3100
|
Capex
1 |
27.123
|
37.122
|
25.192
|
26.207
|
31.715
|
30.772
|
30.158
|
30.827
|
Capex/omzet
|
35,49%
|
45,77%
|
29,1%
|
28,43%
|
33,74%
|
31,2%
|
29,38%
|
28,73%
|
Datum van publicatie
|
18/03/20
|
8/03/21
|
9/03/22
|
2/03/23
|
18/03/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
0,8609
CNY Gemiddelde koersdoel
1,037
CNY Spread / Gemiddelde doel +20,50% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +13,41% | 20,91 mld. | | +1,22% | 20,22 mld. | | +24,04% | 4,15 mld. | | +17,28% | 3,36 mld. | | +20,58% | 2,85 mld. | | -8,54% | 1,42 mld. | | -14,07% | 1,35 mld. | | +5,96% | 1,23 mld. | | +1,75% | 1,11 mld. | | -23,52% | 982 mln. |
Telecommunicatie Bouw
|