Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
66,85
HKD
|
+1,60%
|
|
+8,88%
|
+16,26%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
85.644
|
107.844
|
134.859
|
109.208
|
58.980
|
69.584
|
-
|
-
|
Bedrijfswaarde
1 |
97.966
|
119.227
|
146.065
|
120.944
|
58.980
|
82.109
|
81.751
|
80.477
|
K/w-verhouding
|
15,1
x
|
17,2
x
|
17,4
x
|
18,7
x
|
8,65
x
|
9,66
x
|
8,75
x
|
8,04
x
|
Dividendrendement
|
1,97%
|
1,85%
|
1,85%
|
2,12%
|
-
|
4,5%
|
4,87%
|
5,69%
|
Marktkapitalisatie/omzet
|
1,22
x
|
1,51
x
|
1,45
x
|
0,99
x
|
0,52
x
|
0,6
x
|
0,56
x
|
0,53
x
|
Bedrijfswaarde/omzet
|
1,4
x
|
1,66
x
|
1,57
x
|
1,1
x
|
0,52
x
|
0,7
x
|
0,66
x
|
0,61
x
|
Bedrijfswaarde/EBITDA
|
9,7
x
|
9,9
x
|
11,5
x
|
10,3
x
|
4,72
x
|
6,21
x
|
5,58
x
|
5,14
x
|
Bedrijfswaarde/FCF
|
22,2
x
|
28,5
x
|
36
x
|
31,3
x
|
-
|
30,5
x
|
16,7
x
|
16,5
x
|
FCF Yield
|
4,51%
|
3,51%
|
2,78%
|
3,19%
|
-
|
3,28%
|
5,99%
|
6,07%
|
Price to Book
|
3,3
x
|
3,52
x
|
3,77
x
|
2,8
x
|
-
|
1,49
x
|
1,34
x
|
1,25
x
|
Aantal aandelen (in duizenden)
|
1.125.474
|
1.125.950
|
1.127.451
|
1.128.226
|
1.128.534
|
1.124.487
|
-
|
-
|
Referentieprijs
2 |
76,10
|
95,78
|
119,6
|
96,80
|
52,26
|
61,88
|
61,88
|
61,88
|
Datum van publicatie
|
16/03/20
|
22/03/21
|
18/03/22
|
24/03/23
|
22/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
70.183
|
71.617
|
93.113
|
110.051
|
113.858
|
116.660
|
124.216
|
131.252
|
EBITDA
1 |
10.100
|
12.039
|
12.724
|
11.710
|
12.486
|
13.219
|
14.643
|
15.658
|
Bedrijfsresultaat (EBIT)
1 |
8.695
|
10.449
|
10.985
|
9.699
|
10.313
|
10.627
|
11.802
|
13.156
|
Operationele Marge
|
12,39%
|
14,59%
|
11,8%
|
8,81%
|
9,06%
|
9,11%
|
9,5%
|
10,02%
|
Resultaat voor belastingen (EBT)
1 |
8.841
|
9.558
|
11.393
|
9.052
|
10.005
|
10.698
|
11.763
|
12.951
|
Nettowinst (verlies)
1 |
5.670
|
6.278
|
7.755
|
5.865
|
6.816
|
7.283
|
7.978
|
8.709
|
Nettomarge
|
8,08%
|
8,77%
|
8,33%
|
5,33%
|
5,99%
|
6,24%
|
6,42%
|
6,64%
|
WPA
2 |
5,040
|
5,570
|
6,860
|
5,190
|
6,040
|
6,408
|
7,074
|
7,692
|
Free Cash Flow
1 |
4.418
|
4.181
|
4.057
|
3.861
|
-
|
2.690
|
4.899
|
4.883
|
FCF-marge
|
6,29%
|
5,84%
|
4,36%
|
3,51%
|
-
|
2,31%
|
3,94%
|
3,72%
|
Kasstroomconversie (ebitda)
|
43,74%
|
34,73%
|
31,88%
|
32,97%
|
-
|
20,35%
|
33,46%
|
31,18%
|
Kasstroomconversie (nettowinst)
|
77,92%
|
66,6%
|
52,31%
|
65,83%
|
-
|
36,93%
|
61,41%
|
56,07%
|
Dividend per aandeel
2 |
1,500
|
1,770
|
2,210
|
2,050
|
-
|
2,787
|
3,015
|
3,522
|
Datum van publicatie
|
16/03/20
|
22/03/21
|
18/03/22
|
24/03/23
|
22/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
---|
Omzet
1 |
34.839
|
31.543
|
40.074
|
41.232
|
51.881
|
58.332
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
3.749
|
4.628
|
5.821
|
5.871
|
5.114
|
5.960
|
Operationele Marge
|
10,76%
|
14,67%
|
14,53%
|
14,24%
|
9,86%
|
10,22%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
4.803
|
Nettowinst (verlies)
1 |
2.308
|
2.693
|
-
|
3.765
|
-
|
3.104
|
Nettomarge
|
6,62%
|
8,54%
|
-
|
9,13%
|
-
|
5,32%
|
WPA
|
-
|
-
|
3,180
|
3,320
|
3,540
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
16/03/20
|
20/08/20
|
22/03/21
|
23/08/21
|
18/03/22
|
19/08/22
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
12.322
|
11.383
|
11.206
|
11.736
|
-
|
12.525
|
12.166
|
10.892
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,22
x
|
0,9455
x
|
0,8807
x
|
1,002
x
|
-
|
0,9475
x
|
0,8308
x
|
0,6956
x
|
Free Cash Flow
1 |
4.418
|
4.181
|
4.057
|
3.861
|
-
|
2.690
|
4.899
|
4.883
|
ROE (netto-inkomsten/eigen vermogen)
|
21,9%
|
22,3%
|
23,4%
|
15,7%
|
-
|
15,9%
|
15,6%
|
15,2%
|
ROA (netto-inkomsten/totale activa)
|
6,66%
|
7,33%
|
8,16%
|
5,8%
|
-
|
6,77%
|
7,05%
|
7,32%
|
Totale activa
1 |
85.135
|
85.645
|
95.013
|
101.170
|
-
|
107.551
|
113.218
|
119.010
|
Nettoactief per aandeel
2 |
23,00
|
27,20
|
31,80
|
34,60
|
-
|
41,40
|
46,20
|
49,40
|
Cashflow per aandeel
2 |
10,40
|
8,610
|
9,260
|
8,960
|
8,520
|
9,150
|
10,90
|
10,90
|
Capex
1 |
7.272
|
5.515
|
6.253
|
6.241
|
-
|
7.555
|
7.358
|
7.971
|
Capex/omzet
|
10,36%
|
7,7%
|
6,72%
|
5,67%
|
-
|
6,48%
|
5,92%
|
6,07%
|
Datum van publicatie
|
16/03/20
|
22/03/21
|
18/03/22
|
24/03/23
|
22/03/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
61,88
CNY Gemiddelde koersdoel
66,63
CNY Spread / Gemiddelde doel +7,67% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +16,26% | 9,6 mld. | | 0,00% | 14,25 mld. | | +7,95% | 8,41 mld. | | +5,35% | 7,53 mld. | | -3,52% | 7,3 mld. | | +28,95% | 5,72 mld. | | -28,15% | 5,56 mld. | | +18,39% | 5,37 mld. | | +3,17% | 5,32 mld. | | +19,48% | 4,55 mld. |
Aardgasdistributie
|