Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
6,6
HKD
|
+1,23%
|
|
+14,38%
|
-9,09%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
115.871
|
94.800
|
100.932
|
97.707
|
86.022
|
78.175
|
-
|
-
|
Bedrijfswaarde
1 |
108.950
|
86.246
|
89.633
|
86.241
|
86.022
|
60.796
|
55.099
|
50.732
|
K/w-verhouding
|
28,5
x
|
15,4
x
|
14,7
x
|
14,1
x
|
13,5
x
|
11
x
|
10,2
x
|
9,35
x
|
Dividendrendement
|
1,08%
|
1,61%
|
2,13%
|
2,56%
|
-
|
2,89%
|
3,16%
|
3,67%
|
Marktkapitalisatie/omzet
|
4,8
x
|
3,19
x
|
2,94
x
|
2,77
x
|
2,52
x
|
2,08
x
|
1,92
x
|
1,77
x
|
Bedrijfswaarde/omzet
|
4,51
x
|
2,9
x
|
2,61
x
|
2,44
x
|
2,52
x
|
1,62
x
|
1,35
x
|
1,15
x
|
Bedrijfswaarde/EBITDA
|
18,8
x
|
10,5
x
|
9,5
x
|
9,43
x
|
9,99
x
|
6,04
x
|
5,05
x
|
4,12
x
|
Bedrijfswaarde/FCF
|
52,1
x
|
13,5
x
|
23,7
x
|
14,1
x
|
-
|
9,12
x
|
8,33
x
|
7,51
x
|
FCF Yield
|
1,92%
|
7,43%
|
4,22%
|
7,11%
|
-
|
11%
|
12%
|
13,3%
|
Price to Book
|
5,74
x
|
3,55
x
|
3,17
x
|
2,86
x
|
-
|
1,9
x
|
1,66
x
|
1,46
x
|
Aantal aandelen (in duizenden)
|
11.973.770
|
11.954.570
|
11.916.370
|
11.915.520
|
11.848.756
|
11.844.632
|
-
|
-
|
Referentieprijs
2 |
9,677
|
7,930
|
8,470
|
8,200
|
7,260
|
6,600
|
6,600
|
6,600
|
Datum van publicatie
|
30/03/20
|
15/03/21
|
22/03/22
|
22/03/23
|
20/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
24.145
|
29.762
|
34.309
|
35.292
|
34.175
|
37.591
|
40.686
|
44.104
|
EBITDA
1 |
5.789
|
8.192
|
9.431
|
9.148
|
8.615
|
10.058
|
10.901
|
12.305
|
Bedrijfsresultaat (EBIT)
1 |
5.025
|
7.227
|
8.366
|
7.952
|
7.400
|
8.762
|
9.370
|
10.346
|
Operationele Marge
|
20,81%
|
24,28%
|
24,38%
|
22,53%
|
21,65%
|
23,31%
|
23,03%
|
23,46%
|
Resultaat voor belastingen (EBT)
1 |
5.053
|
7.626
|
8.430
|
8.650
|
8.030
|
8.918
|
9.600
|
10.467
|
Nettowinst (verlies)
1 |
4.057
|
6.157
|
6.901
|
6.949
|
6.382
|
7.128
|
7.691
|
8.402
|
Nettomarge
|
16,8%
|
20,69%
|
20,11%
|
19,69%
|
18,68%
|
18,96%
|
18,9%
|
19,05%
|
WPA
2 |
0,3394
|
0,5150
|
0,5773
|
0,5831
|
0,5376
|
0,5993
|
0,6448
|
0,7058
|
Free Cash Flow
1 |
2.090
|
6.404
|
3.787
|
6.129
|
-
|
6.667
|
6.614
|
6.752
|
FCF-marge
|
8,66%
|
21,52%
|
11,04%
|
17,37%
|
-
|
17,74%
|
16,26%
|
15,31%
|
Kasstroomconversie (ebitda)
|
36,11%
|
78,17%
|
40,15%
|
67%
|
-
|
66,28%
|
60,67%
|
54,87%
|
Kasstroomconversie (nettowinst)
|
51,52%
|
104,01%
|
54,87%
|
88,2%
|
-
|
93,53%
|
85,99%
|
80,35%
|
Dividend per aandeel
2 |
0,1042
|
0,1275
|
0,1800
|
0,2100
|
-
|
0,1910
|
0,2087
|
0,2422
|
Datum van publicatie
|
30/03/20
|
15/03/21
|
22/03/22
|
22/03/23
|
20/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
8.328
|
8.895
|
-
|
8.883
|
8.634
|
8.489
|
17.479
|
8.938
|
8.626
|
8.522
|
8.242
|
8.878
|
9.067
|
9.890
|
10.021
|
EBITDA
|
2.330
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
2.074
|
2.380
|
-
|
1.871
|
1.830
|
1.928
|
3.697
|
2.000
|
2.051
|
1.865
|
1.517
|
1.959
|
2.034
|
2.147
|
2.202
|
Operationele Marge
|
24,9%
|
26,76%
|
-
|
21,07%
|
21,19%
|
22,72%
|
21,15%
|
22,38%
|
23,78%
|
21,88%
|
18,41%
|
22,06%
|
22,43%
|
21,71%
|
21,98%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
2.265
|
4.379
|
1.977
|
2.139
|
2.111
|
1.934
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
1.554
|
1.563
|
1.657
|
1.793
|
1.644
|
1.852
|
3.543
|
1.586
|
1.653
|
1.672
|
1.498
|
-
|
-
|
-
|
-
|
Nettomarge
|
18,66%
|
17,58%
|
-
|
20,19%
|
19,04%
|
21,82%
|
20,27%
|
17,74%
|
19,16%
|
19,62%
|
18,18%
|
-
|
-
|
-
|
-
|
WPA
2 |
0,1299
|
0,1309
|
0,1391
|
0,1504
|
0,1380
|
0,1554
|
0,2990
|
0,1331
|
0,1393
|
0,1410
|
0,1265
|
0,1410
|
0,1410
|
0,1520
|
0,1520
|
Dividend per aandeel
2 |
-
|
0,1000
|
-
|
0,1000
|
-
|
0,1100
|
-
|
-
|
0,1400
|
-
|
-
|
-
|
-
|
-
|
0,1680
|
Datum van publicatie
|
18/11/21
|
22/03/22
|
25/05/22
|
24/08/22
|
23/11/22
|
22/03/23
|
22/03/23
|
25/05/23
|
23/08/23
|
30/11/23
|
20/03/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
6.922
|
8.554
|
11.298
|
11.467
|
-
|
17.378
|
23.076
|
27.443
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
2.090
|
6.404
|
3.787
|
6.129
|
-
|
6.667
|
6.614
|
6.752
|
ROE (netto-inkomsten/eigen vermogen)
|
22,2%
|
25,3%
|
23,2%
|
21,7%
|
-
|
18,3%
|
17,7%
|
17,4%
|
ROA (netto-inkomsten/totale activa)
|
15%
|
18,3%
|
17,3%
|
16%
|
-
|
13,4%
|
13,4%
|
13,1%
|
Totale activa
1 |
27.066
|
33.643
|
39.898
|
43.540
|
-
|
53.285
|
57.400
|
64.268
|
Nettoactief per aandeel
2 |
1,690
|
2,230
|
2,670
|
2,870
|
-
|
3,480
|
3,980
|
4,510
|
Cashflow per aandeel
2 |
0,3500
|
0,6700
|
0,4800
|
0,7300
|
-
|
0,8500
|
0,7700
|
0,8800
|
Capex
1 |
2.049
|
1.613
|
1.914
|
2.517
|
-
|
2.040
|
2.060
|
2.235
|
Capex/omzet
|
8,48%
|
5,42%
|
5,58%
|
7,13%
|
-
|
5,43%
|
5,06%
|
5,07%
|
Datum van publicatie
|
30/03/20
|
15/03/21
|
22/03/22
|
22/03/23
|
20/03/24
|
-
|
-
|
-
|
Laatste slotkoers
6,6
HKD Gemiddelde koersdoel
9,348
HKD Spread / Gemiddelde doel +41,64% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -9,09% | 9,99 mld. | | +25,83% | 661 mld. | | +27,00% | 566 mld. | | -6,76% | 352 mld. | | +20,34% | 332 mld. | | +3,00% | 283 mld. | | +13,09% | 231 mld. | | +5,46% | 200 mld. | | -9,61% | 195 mld. | | -6,26% | 145 mld. |
Farmaceutische producten - Andere
|