Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
19,68
HKD
|
+3,58%
|
|
+5,69%
|
+51,38%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
517.106
|
269.808
|
292.125
|
438.283
|
589.493
|
901.674
|
-
|
-
|
Bedrijfswaarde
1 |
632.169
|
382.019
|
378.915
|
444.731
|
559.108
|
805.052
|
763.792
|
724.417
|
K/w-verhouding
|
8,45
x
|
10,8
x
|
4,17
x
|
2,91
x
|
4,54
x
|
5,91
x
|
6
x
|
6,23
x
|
Dividendrendement
|
6,18%
|
6,27%
|
3,72%
|
16,5%
|
10,6%
|
7,35%
|
7,41%
|
7,02%
|
Marktkapitalisatie/omzet
|
2,22
x
|
1,74
x
|
1,19
x
|
1,04
x
|
1,41
x
|
2,05
x
|
2,01
x
|
2,01
x
|
Bedrijfswaarde/omzet
|
2,71
x
|
2,46
x
|
1,54
x
|
1,05
x
|
1,34
x
|
1,83
x
|
1,7
x
|
1,61
x
|
Bedrijfswaarde/EBITDA
|
4,46
x
|
4,31
x
|
2,47
x
|
1,73
x
|
2,36
x
|
2,96
x
|
2,78
x
|
2,69
x
|
Bedrijfswaarde/FCF
|
14,1
x
|
55,2
x
|
5,79
x
|
-
|
6,29
x
|
9,52
x
|
7,49
x
|
8,89
x
|
FCF Yield
|
7,11%
|
1,81%
|
17,3%
|
-
|
15,9%
|
10,5%
|
13,4%
|
11,2%
|
Price to Book
|
1,15
x
|
0,62
x
|
0,61
x
|
0,69
x
|
0,84
x
|
1,13
x
|
1,02
x
|
0,93
x
|
Aantal aandelen (in duizenden)
|
44.647.456
|
44.647.456
|
44.647.456
|
47.566.764
|
47.566.764
|
47.566.764
|
-
|
-
|
Referentieprijs
2 |
11,58
|
6,043
|
6,543
|
8,814
|
11,82
|
18,22
|
18,22
|
18,22
|
Datum van publicatie
|
25/03/20
|
25/03/21
|
30/03/22
|
29/03/23
|
21/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
233.199
|
155.372
|
246.111
|
422.200
|
416.609
|
440.105
|
449.341
|
449.613
|
EBITDA
1 |
141.894
|
88.695
|
153.215
|
256.436
|
236.716
|
272.098
|
274.380
|
269.605
|
Bedrijfsresultaat (EBIT)
1 |
84.195
|
36.389
|
95.979
|
194.925
|
167.769
|
196.721
|
199.643
|
189.723
|
Operationele Marge
|
36,1%
|
23,42%
|
39%
|
46,17%
|
40,27%
|
44,7%
|
44,43%
|
42,2%
|
Resultaat voor belastingen (EBT)
1 |
85.649
|
34.907
|
95.821
|
194.770
|
172.974
|
201.378
|
207.850
|
192.791
|
Nettowinst (verlies)
1 |
61.045
|
24.956
|
70.300
|
141.700
|
123.843
|
143.161
|
142.677
|
137.443
|
Nettomarge
|
26,18%
|
16,06%
|
28,56%
|
33,56%
|
29,73%
|
32,53%
|
31,75%
|
30,57%
|
WPA
2 |
1,370
|
0,5600
|
1,570
|
3,030
|
2,600
|
3,081
|
3,038
|
2,924
|
Free Cash Flow
1 |
44.943
|
6.920
|
65.456
|
-
|
88.868
|
84.554
|
101.996
|
81.476
|
FCF-marge
|
19,27%
|
4,45%
|
26,6%
|
-
|
21,33%
|
19,21%
|
22,7%
|
18,12%
|
Kasstroomconversie (ebitda)
|
31,67%
|
7,8%
|
42,72%
|
-
|
37,54%
|
31,08%
|
37,17%
|
30,22%
|
Kasstroomconversie (nettowinst)
|
73,62%
|
27,73%
|
93,11%
|
-
|
71,76%
|
59,06%
|
71,49%
|
59,28%
|
Dividend per aandeel
2 |
0,7153
|
0,3792
|
0,2433
|
1,450
|
1,250
|
1,339
|
1,349
|
1,279
|
Datum van publicatie
|
25/03/20
|
25/03/21
|
30/03/22
|
29/03/23
|
21/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
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 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
---|
Omzet
1 |
124.319
|
-
|
80.812
|
110.233
|
135.878
|
111.457
|
202.355
|
108.790
|
111.060
|
219.875
|
-
|
94.353
|
192.064
|
114.753
|
109.792
|
224.545
|
111.468
|
112.164
|
193.704
|
112.164
|
134.597
|
187.865
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
40.885
|
15.579
|
-
|
45.449
|
50.530
|
-
|
97.064
|
-
|
43.498
|
96.261
|
-
|
-
|
84.273
|
-
|
-
|
83.496
|
-
|
-
|
85.382
|
-
|
-
|
87.953
|
Operationele Marge
|
32,89%
|
-
|
-
|
41,23%
|
37,19%
|
-
|
47,97%
|
-
|
39,17%
|
43,78%
|
-
|
-
|
43,88%
|
-
|
-
|
37,18%
|
-
|
-
|
44,08%
|
-
|
-
|
46,82%
|
Resultaat voor belastingen (EBT)
|
41.607
|
14.946
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
30.792
|
10.383
|
14.573
|
33.329
|
-
|
-
|
71,89
|
-
|
32.932
|
-
|
32.113
|
31.648
|
63.761
|
33.382
|
-
|
-
|
39.719
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
24,77%
|
-
|
18,03%
|
30,24%
|
-
|
-
|
0,04%
|
-
|
29,65%
|
-
|
-
|
33,54%
|
33,2%
|
29,09%
|
-
|
-
|
35,63%
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
0,2300
|
-
|
-
|
-
|
-
|
1,570
|
-
|
0,6900
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
0,1786
|
0,2106
|
-
|
-
|
-
|
0,7000
|
-
|
0,7500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
25/03/20
|
19/08/20
|
25/03/21
|
19/08/21
|
30/03/22
|
25/08/22
|
25/08/22
|
27/10/22
|
29/03/23
|
29/03/23
|
27/04/23
|
17/08/23
|
17/08/23
|
24/10/23
|
21/03/24
|
21/03/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
115.063
|
112.211
|
86.790
|
6.448
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
30.385
|
96.622
|
137.882
|
177.257
|
Hefboom (schuld/ebitda)
|
0,8109
x
|
1,265
x
|
0,5665
x
|
0,0251
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
44.943
|
6.920
|
65.456
|
-
|
88.868
|
84.555
|
101.996
|
81.477
|
ROE (netto-inkomsten/eigen vermogen)
|
14,1%
|
5,66%
|
15,4%
|
26%
|
19,6%
|
20%
|
18,2%
|
15,7%
|
ROA (netto-inkomsten/totale activa)
|
8,45%
|
3,37%
|
9,33%
|
16,5%
|
12,8%
|
13,8%
|
13,4%
|
11,4%
|
Totale activa
1 |
722.059
|
739.503
|
753.708
|
857.800
|
967.523
|
1.036.400
|
1.061.923
|
1.203.004
|
Nettoactief per aandeel
2 |
10,00
|
9,710
|
10,80
|
12,80
|
14,00
|
16,10
|
17,80
|
19,50
|
Cashflow per aandeel
2 |
2,770
|
1,840
|
3,310
|
4,400
|
4,410
|
4,540
|
4,610
|
4,620
|
Capex
1 |
78.578
|
75.418
|
82.437
|
94.661
|
120.875
|
128.096
|
127.932
|
129.670
|
Capex/omzet
|
33,7%
|
48,54%
|
33,5%
|
22,42%
|
29,01%
|
29,11%
|
28,47%
|
28,84%
|
Datum van publicatie
|
25/03/20
|
25/03/21
|
30/03/22
|
29/03/23
|
21/03/24
|
-
|
-
|
-
|
Laatste slotkoers
18,22
CNY Gemiddelde koersdoel
18,96
CNY Spread / Gemiddelde doel +4,06% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +51,38% | 124 mld. | | +11,22% | 306 mld. | | +12,21% | 153 mld. | | +22,70% | 83,43 mld. | | +12,20% | 78,06 mld. | | +19,56% | 62,81 mld. | | +13,52% | 60,08 mld. | | +12,74% | 49,91 mld. | | +33,97% | 37,05 mld. | | -9,01% | 34,99 mld. |
Olie- en gasexploratie en -productie - Andere
|