Beurs gesloten -
Hong Kong S.E.
10:08:34 21-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1,56
HKD
|
0,00%
|
|
-4,29%
|
+5,41%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
8.038
|
6.688
|
6.688
|
7.118
|
9.083
|
9.590
|
-
|
-
|
Bedrijfswaarde
1 |
23.958
|
6.688
|
35.186
|
33.525
|
9.083
|
9.590
|
9.590
|
9.590
|
K/w-verhouding
|
8,04
x
|
6,02
x
|
4,95
x
|
4,22
x
|
4,77
x
|
4,59
x
|
4,11
x
|
3,8
x
|
Dividendrendement
|
6,11%
|
-
|
8,26%
|
8,62%
|
8,11%
|
8,97%
|
9,62%
|
-
|
Marktkapitalisatie/omzet
|
3,5
x
|
-
|
2,71
x
|
2,22
x
|
2,5
x
|
2,37
x
|
2,02
x
|
2
x
|
Bedrijfswaarde/omzet
|
3,5
x
|
-
|
2,71
x
|
2,22
x
|
2,5
x
|
2,37
x
|
2,02
x
|
2
x
|
Bedrijfswaarde/EBITDA
|
7,4
x
|
-
|
-
|
2,7
x
|
2,91
x
|
3,56
x
|
3,22
x
|
-
|
Bedrijfswaarde/FCF
|
8.570.627
x
|
-
|
-643.418
x
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
0%
|
-
|
-0%
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,85
x
|
-
|
-
|
0,62
x
|
0,71
x
|
0,68
x
|
0,62
x
|
-
|
Aantal aandelen (in duizenden)
|
6.136.066
|
6.136.066
|
6.136.066
|
6.136.066
|
6.136.878
|
6.147.720
|
-
|
-
|
Referentieprijs
2 |
1,310
|
1,090
|
1,090
|
1,160
|
1,480
|
1,560
|
1,560
|
1,560
|
Datum van publicatie
|
29/03/20
|
31/03/21
|
25/03/22
|
24/03/23
|
26/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.294
|
-
|
2.470
|
3.208
|
3.626
|
4.043
|
4.746
|
4.805
|
EBITDA
1 |
1.086
|
-
|
-
|
2.634
|
3.121
|
2.693
|
2.978
|
-
|
Bedrijfsresultaat (EBIT)
|
847,6
|
-
|
-
|
1.432
|
-
|
-
|
-
|
-
|
Operationele Marge
|
36,94%
|
-
|
-
|
44,62%
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
904,2
|
-
|
1.401
|
1.756
|
1.944
|
2.146
|
2.359
|
2.594
|
Nettowinst (verlies)
1 |
883,1
|
1.109
|
1.352
|
1.685
|
1.902
|
2.102
|
2.318
|
2.541
|
Nettomarge
|
38,49%
|
-
|
54,72%
|
52,52%
|
52,44%
|
51,99%
|
48,85%
|
52,88%
|
WPA
2 |
0,1630
|
0,1810
|
0,2200
|
0,2750
|
0,3100
|
0,3400
|
0,3800
|
0,4100
|
Free Cash Flow
|
937,9
|
-
|
-10.395
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
40,88%
|
-
|
-420,85%
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
86,37%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
106,21%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,0800
|
-
|
0,0900
|
0,1000
|
0,1200
|
0,1400
|
0,1500
|
-
|
Datum van publicatie
|
29/03/20
|
31/03/21
|
25/03/22
|
24/03/23
|
26/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
15.920
|
-
|
28.497
|
26.407
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
14,66
x
|
-
|
-
|
10,02
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
938
|
-
|
-10.395
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
12,5%
|
-
|
14,2%
|
15,6%
|
15,7%
|
14,7%
|
16,1%
|
14,3%
|
ROA (netto-inkomsten/totale activa)
|
3,1%
|
-
|
3,79%
|
4,14%
|
4,5%
|
4,43%
|
4,48%
|
4,34%
|
Totale activa
1 |
28.487
|
-
|
35.707
|
40.698
|
42.258
|
47.503
|
51.810
|
58.548
|
Nettoactief per aandeel
2 |
1,550
|
-
|
-
|
1,880
|
2,090
|
2,300
|
2,500
|
-
|
Cashflow per aandeel
2 |
0,6200
|
-
|
-0,8200
|
0,6300
|
-
|
0,3600
|
0,4200
|
-
|
Capex
1 |
2.439
|
-
|
5.376
|
1.990
|
2.626
|
2.447
|
3.250
|
3.386
|
Capex/omzet
|
106,3%
|
-
|
217,63%
|
62,04%
|
72,42%
|
60,51%
|
68,47%
|
70,47%
|
Datum van publicatie
|
29/03/20
|
31/03/21
|
25/03/22
|
24/03/23
|
26/03/24
|
-
|
-
|
-
|
Laatste slotkoers
1,56
HKD Gemiddelde koersdoel
2,08
HKD Spread / Gemiddelde doel +33,33% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +5,41% | 1,23 mld. | | -9,46% | 4,94 mld. | | +10,07% | 4,7 mld. | | -4,58% | 4,5 mld. | | +26,09% | 3,96 mld. | | +54,68% | 3,65 mld. | | -3,72% | 2,23 mld. | | +11,57% | 1,91 mld. | | -4,45% | 1,04 mld. | | -16,77% | 1,03 mld. |
Commerciële leasing
|