Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
6
HKD
|
+12,36%
|
|
+19,28%
|
-24,53%
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
11.197
|
18.503
|
23.735
|
25.590
|
25.493
|
14.063
|
14.063
|
-
|
Bedrijfswaarde
1 |
49.308
|
62.186
|
77.733
|
81.553
|
95.220
|
18.296
|
93.193
|
97.598
|
K/w-verhouding
|
28,7
x
|
15,5
x
|
9,18
x
|
7,87
x
|
9,87
x
|
5,92
x
|
3,27
x
|
3,11
x
|
Dividendrendement
|
4,45%
|
3,51%
|
3,67%
|
4,49%
|
4,97%
|
9,47%
|
7,86%
|
8,49%
|
Marktkapitalisatie/omzet
|
0,19
x
|
0,3
x
|
0,36
x
|
0,26
x
|
0,2
x
|
0,14
x
|
0,1
x
|
0,1
x
|
Bedrijfswaarde/omzet
|
0,82
x
|
1,01
x
|
1,18
x
|
0,81
x
|
0,75
x
|
0,14
x
|
0,69
x
|
0,72
x
|
Bedrijfswaarde/EBITDA
|
5,83
x
|
6,32
x
|
8,19
x
|
7,59
x
|
6,6
x
|
1,84
x
|
6,75
x
|
6,76
x
|
Bedrijfswaarde/FCF
|
-2,72
x
|
-
|
-21,5
x
|
15
x
|
7,59
x
|
63,7
x
|
11,9
x
|
-51,2
x
|
FCF Yield
|
-36,7%
|
-
|
-4,66%
|
6,68%
|
13,2%
|
1,57%
|
8,41%
|
-1,95%
|
Price to Book
|
0,41
x
|
0,67
x
|
0,7
x
|
0,56
x
|
0,48
x
|
0,36
x
|
0,36
x
|
0,33
x
|
Aantal aandelen (in duizenden)
|
2.168.676
|
2.163.506
|
2.486.762
|
2.500.444
|
2.531.999
|
2.531.999
|
2.531.999
|
-
|
Referentieprijs
2 |
5,163
|
8,552
|
9,544
|
10,23
|
10,07
|
5,554
|
5,554
|
5,554
|
Datum van publicatie
|
22/03/19
|
23/03/20
|
22/03/21
|
22/03/22
|
27/03/23
|
22/03/24
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
60.303
|
61.593
|
65.783
|
100.240
|
127.153
|
131.383
|
134.284
|
136.429
|
EBITDA
1 |
8.465
|
9.836
|
9.488
|
10.741
|
14.433
|
9.961
|
13.807
|
14.444
|
Bedrijfsresultaat (EBIT)
1 |
8.013
|
9.246
|
8.929
|
10.134
|
13.731
|
9.206
|
11.432
|
12.369
|
Operationele Marge
|
13,29%
|
15,01%
|
13,57%
|
10,11%
|
10,8%
|
7,01%
|
8,51%
|
9,07%
|
Resultaat voor belastingen (EBT)
1 |
7.904
|
9.953
|
10.754
|
12.555
|
13.256
|
9.725
|
10.918
|
11.401
|
Nettowinst (verlies)
1 |
1.003
|
2.480
|
3.796
|
4.469
|
2.756
|
3.118
|
3.681
|
3.778
|
Nettomarge
|
1,66%
|
4,03%
|
5,77%
|
4,46%
|
2,17%
|
2,37%
|
2,74%
|
2,77%
|
WPA
2 |
0,1800
|
0,5500
|
1,040
|
1,300
|
1,020
|
1,220
|
1,698
|
1,785
|
Free Cash Flow
1 |
-18.097
|
-
|
-3.621
|
5.449
|
12.541
|
1.410
|
7.841
|
-1.905
|
FCF-marge
|
-30,01%
|
-
|
-5,5%
|
5,44%
|
9,86%
|
1,06%
|
5,84%
|
-1,4%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
50,73%
|
86,89%
|
9,58%
|
56,79%
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
121,91%
|
455,03%
|
34,3%
|
213,03%
|
-
|
Dividend per aandeel
2 |
0,2300
|
0,3000
|
0,3500
|
0,4600
|
0,5000
|
0,5261
|
0,4365
|
0,4717
|
Datum van publicatie
|
22/03/19
|
23/03/20
|
22/03/21
|
22/03/22
|
27/03/23
|
22/03/24
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S1
|
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Omzet
1 |
18.658
|
42.935
|
23.896
|
41.886
|
36.135
|
64.105
|
64.731
|
62.422
|
56.976
|
74.407
|
55.367
|
83.050
|
54.450
|
81.676
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
-
|
5.372
|
4.762
|
8.118
|
5.613
|
7.253
|
1.953
|
3.969
|
5.953
|
4.332
|
6.498
|
Operationele Marge
|
-
|
-
|
-
|
-
|
14,87%
|
7,43%
|
12,54%
|
8,99%
|
12,73%
|
2,62%
|
7,17%
|
7,17%
|
7,96%
|
7,96%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
7.721
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
1.801
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
2,78%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
0,6700
|
-0,1200
|
0,6500
|
0,3900
|
0,7100
|
0,5900
|
0,6600
|
0,3600
|
0,9900
|
0,2300
|
0,8700
|
1,300
|
0,8600
|
1,290
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,5000
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
25/08/19
|
23/03/20
|
27/08/20
|
22/03/21
|
24/08/21
|
22/03/22
|
25/08/22
|
27/03/23
|
22/09/23
|
22/03/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
1 |
38.111
|
43.682
|
53.999
|
55.963
|
69.727
|
75.716
|
79.130
|
83.535
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,502
x
|
4,441
x
|
5,691
x
|
5,21
x
|
4,831
x
|
5,143
x
|
5,731
x
|
5,783
x
|
Free Cash Flow
1 |
-18.097
|
-
|
-3.621
|
5.449
|
12.541
|
1.410
|
7.841
|
-1.905
|
ROE (netto-inkomsten/eigen vermogen)
|
9,73%
|
9,44%
|
7,46%
|
9,09%
|
11,6%
|
13,6%
|
10,1%
|
10,1%
|
ROA (netto-inkomsten/totale activa)
|
1,47%
|
1,41%
|
1,01%
|
0,96%
|
0,91%
|
1,6%
|
0,99%
|
1,05%
|
Totale activa
1 |
68.135
|
176.429
|
375.703
|
467.683
|
302.868
|
257.497
|
373.288
|
358.456
|
Nettoactief per aandeel
2 |
12,70
|
12,70
|
13,60
|
18,20
|
21,10
|
15,40
|
15,50
|
16,80
|
Cashflow per aandeel
2 |
-7,610
|
-
|
-1,310
|
2,340
|
5,750
|
3,860
|
3,290
|
2,980
|
Capex
1 |
1.541
|
-
|
467
|
413
|
2.243
|
469
|
488
|
531
|
Capex/omzet
|
2,56%
|
-
|
0,71%
|
0,41%
|
1,76%
|
0,35%
|
0,36%
|
0,39%
|
Datum van publicatie
|
22/03/19
|
23/03/20
|
22/03/21
|
22/03/22
|
27/03/23
|
22/03/24
|
-
|
-
|
Laatste slotkoers
5,554
CNY Gemiddelde koersdoel
8,493
CNY Spread / Gemiddelde doel +52,91% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -24,53% | 1,94 mld. | | +36,16% | 27,94 mld. | | -13,74% | 26,97 mld. | | +25,00% | 26,95 mld. | | -0,71% | 25,32 mld. | | +44,49% | 22,58 mld. | | +2,78% | 19,59 mld. | | +1,45% | 19,52 mld. | | +28,54% | 16,23 mld. | | -14,80% | 14,98 mld. |
andere onroerend goed ontwikkeling & transacties
|