Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
4,91
HKD
|
+4,69%
|
|
+10,59%
|
-27,26%
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
27.308
|
63.594
|
129.449
|
128.085
|
57.913
|
15.194
|
15.194
|
-
|
Bedrijfswaarde
1 |
23.439
|
56.711
|
114.955
|
118.729
|
48.790
|
20.510
|
1.093
|
-3.054
|
K/w-verhouding
|
29,9
x
|
38
x
|
45,8
x
|
29,7
x
|
29,8
x
|
70,6
x
|
5,95
x
|
5,1
x
|
Dividendrendement
|
0,78%
|
0,65%
|
0,5%
|
0,79%
|
2,17%
|
6,03%
|
5,88%
|
6,02%
|
Marktkapitalisatie/omzet
|
5,84
x
|
6,59
x
|
8,3
x
|
4,44
x
|
1,4
x
|
0,48
x
|
0,34
x
|
0,33
x
|
Bedrijfswaarde/omzet
|
5,01
x
|
5,88
x
|
7,37
x
|
4,12
x
|
1,18
x
|
0,48
x
|
0,02
x
|
-0,07
x
|
Bedrijfswaarde/EBITDA
|
22,4
x
|
29,4
x
|
32,4
x
|
18,6
x
|
6,13
x
|
2,96
x
|
0,2
x
|
-0,51
x
|
Bedrijfswaarde/FCF
|
15,8
x
|
18,1
x
|
35,3
x
|
39
x
|
18,5
x
|
0,47
x
|
0,25
x
|
-0,65
x
|
FCF Yield
|
6,34%
|
5,52%
|
2,84%
|
2,56%
|
5,41%
|
213%
|
402%
|
-153%
|
Price to Book
|
12,1
x
|
11,8
x
|
8,89
x
|
3,54
x
|
1,55
x
|
0,39
x
|
0,4
x
|
0,38
x
|
Aantal aandelen (in duizenden)
|
2.500.000
|
2.710.894
|
2.932.374
|
3.366.068
|
3.373.127
|
3.343.020
|
3.343.020
|
-
|
Referentieprijs
2 |
10,92
|
23,46
|
44,14
|
38,05
|
17,17
|
4,545
|
4,545
|
4,545
|
Datum van publicatie
|
19/03/19
|
18/03/20
|
22/03/21
|
29/03/22
|
29/03/23
|
27/03/24
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
4.675
|
9.645
|
15.600
|
28.843
|
41.367
|
42.612
|
44.316
|
46.374
|
EBITDA
1 |
1.045
|
1.927
|
3.550
|
6.372
|
7.956
|
6.926
|
5.336
|
6.024
|
Bedrijfsresultaat (EBIT)
1 |
1.012
|
1.778
|
3.214
|
5.267
|
6.087
|
5.001
|
4.627
|
4.946
|
Operationele Marge
|
21,65%
|
18,43%
|
20,6%
|
18,26%
|
14,72%
|
11,74%
|
10,44%
|
10,67%
|
Resultaat voor belastingen (EBT)
1 |
1.069
|
2.076
|
3.715
|
5.673
|
3.486
|
1.080
|
3.945
|
4.470
|
Nettowinst (verlies)
1 |
923,2
|
1.671
|
2.686
|
4.033
|
1.943
|
292,3
|
2.660
|
2.998
|
Nettomarge
|
19,75%
|
17,32%
|
17,22%
|
13,98%
|
4,7%
|
0,69%
|
6%
|
6,46%
|
WPA
2 |
0,3653
|
0,6167
|
0,9632
|
1,280
|
0,5768
|
0,0869
|
0,7642
|
0,8916
|
Free Cash Flow
1 |
1.487
|
3.133
|
3.259
|
3.044
|
2.637
|
6.160
|
4.396
|
4.663
|
FCF-marge
|
31,8%
|
32,48%
|
20,89%
|
10,55%
|
6,38%
|
14,12%
|
9,92%
|
10,06%
|
Kasstroomconversie (ebitda)
|
142,25%
|
162,58%
|
91,81%
|
47,77%
|
33,15%
|
95,55%
|
82,39%
|
77,41%
|
Kasstroomconversie (nettowinst)
|
161,04%
|
187,5%
|
121,33%
|
75,47%
|
135,7%
|
155,56%
|
165,31%
|
155,55%
|
Dividend per aandeel
2 |
0,0849
|
0,1514
|
0,2187
|
0,2995
|
0,3721
|
0,2740
|
0,2671
|
0,2737
|
Datum van publicatie
|
19/03/19
|
18/03/20
|
22/03/21
|
29/03/22
|
29/03/23
|
27/03/24
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S1
|
2019 S2
|
2020 S1
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Omzet
1 |
3.516
|
6.129
|
6.271
|
11.560
|
17.283
|
20.055
|
21.311
|
20.733
|
21.878
|
18.065
|
27.097
|
EBITDA
|
965
|
998
|
1.749
|
2.952
|
3.420
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
928,5
|
885,5
|
1.639
|
2.531
|
2.736
|
3.626
|
2.626
|
3.247
|
1.754
|
1.755
|
2.632
|
Operationele Marge
|
26,41%
|
14,45%
|
26,14%
|
21,9%
|
15,83%
|
18,08%
|
12,32%
|
15,66%
|
8,02%
|
9,71%
|
9,71%
|
Resultaat voor belastingen (EBT)
|
997,7
|
1.078
|
1.814
|
3.001
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
816,9
|
853,8
|
1.315
|
2.113
|
1.920
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
23,24%
|
13,93%
|
20,97%
|
18,28%
|
11,11%
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
-
|
-
|
-
|
0,6981
|
0,5820
|
0,7651
|
-0,1883
|
0,6970
|
-0,6101
|
0,3700
|
0,5600
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
23/08/19
|
18/03/20
|
26/08/20
|
25/08/21
|
29/03/22
|
24/08/22
|
29/03/23
|
29/08/23
|
27/03/24
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
3.869
|
6.884
|
14.494
|
9.355
|
9.123
|
12.301
|
14.101
|
18.248
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1.487
|
3.133
|
3.259
|
3.044
|
2.637
|
6.160
|
4.396
|
4.663
|
ROE (netto-inkomsten/eigen vermogen)
|
50,1%
|
43,8%
|
26,9%
|
15,9%
|
5,28%
|
9,34%
|
7,64%
|
7,75%
|
ROA (netto-inkomsten/totale activa)
|
20,5%
|
18,8%
|
12,4%
|
8,23%
|
2,84%
|
5,75%
|
3,59%
|
3,99%
|
Totale activa
1 |
4.500
|
8.896
|
21.737
|
49.008
|
68.454
|
68.826
|
74.155
|
75.199
|
Nettoactief per aandeel
2 |
0,9000
|
1,980
|
4,970
|
10,80
|
11,10
|
11,70
|
11,40
|
12,00
|
Cashflow per aandeel
2 |
0,6100
|
1,200
|
1,280
|
1,080
|
0,9900
|
2,180
|
1,780
|
1,910
|
Capex
1 |
62
|
125
|
425
|
1.769
|
684
|
1.598
|
1.941
|
1.709
|
Capex/omzet
|
1,33%
|
1,29%
|
2,72%
|
6,13%
|
1,65%
|
3,66%
|
4,38%
|
3,69%
|
Datum van publicatie
|
19/03/19
|
18/03/20
|
22/03/21
|
29/03/22
|
29/03/23
|
27/03/24
|
-
|
-
|
Laatste slotkoers
4,545
CNY Gemiddelde koersdoel
5,164
CNY Spread / Gemiddelde doel +13,63% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -27,26% | 2,1 mld. | | +1,26% | 8,22 mld. | | -23,13% | 2,87 mld. | | +2,43% | 2,08 mld. | | -52,23% | 1,48 mld. | | -19,36% | 1,33 mld. | | +14,43% | 1,35 mld. | | -15,99% | 909 mln. | | -36,13% | 575 mln. | | -8,55% | 558 mln. |
residentieel onroerend goed diensten
|