Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
0,89
HKD
|
+7,23%
|
|
+17,11%
|
-21,93%
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
33.501
|
44.919
|
31.487
|
8.867
|
6.297
|
3.091
|
3.091
|
-
|
Bedrijfswaarde
1 |
177.017
|
219.356
|
166.093
|
135.785
|
120.654
|
3.888
|
100.900
|
81.776
|
K/w-verhouding
|
4
x
|
4,28
x
|
3,32
x
|
-1
x
|
-0,4
x
|
-0,19
x
|
-0,6
x
|
-0,79
x
|
Dividendrendement
|
11,8%
|
9,96%
|
11,9%
|
4,23%
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,44
x
|
0,49
x
|
0,37
x
|
0,12
x
|
0,18
x
|
0,11
x
|
0,19
x
|
0,12
x
|
Bedrijfswaarde/omzet
|
2,3
x
|
2,42
x
|
1,93
x
|
1,78
x
|
3,43
x
|
0,11
x
|
6,1
x
|
3,23
x
|
Bedrijfswaarde/EBITDA
|
6,85
x
|
9,47
x
|
8,28
x
|
-141
x
|
204
x
|
-1,83
x
|
13,7
x
|
11,1
x
|
Bedrijfswaarde/FCF
|
-14.517.163
x
|
-8.531.961
x
|
9.407.953
x
|
11.373.547
x
|
-55.925.265
x
|
-
|
-
|
-
|
FCF Yield
|
-0%
|
-0%
|
0%
|
0%
|
-0%
|
-
|
-
|
-
|
Price to Book
|
0,49
x
|
0,54
x
|
0,33
x
|
0,11
x
|
0,12
x
|
0,06
x
|
0,11
x
|
0,13
x
|
Aantal aandelen (in duizenden)
|
3.222.367
|
3.495.367
|
3.752.367
|
3.752.367
|
3.752.367
|
3.752.367
|
3.752.367
|
-
|
Referentieprijs
2 |
10,40
|
12,85
|
8,391
|
2,363
|
1,678
|
0,8238
|
0,8238
|
0,8238
|
Datum van publicatie
|
20/03/19
|
26/03/20
|
25/03/21
|
31/03/22
|
31/03/23
|
28/03/24
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
76.858
|
90.814
|
85.892
|
76.401
|
35.193
|
36.239
|
16.549
|
25.343
|
EBITDA
1 |
25.851
|
23.161
|
20.058
|
-963,5
|
590,8
|
-2.127
|
7.339
|
7.378
|
Bedrijfsresultaat (EBIT)
1 |
24.016
|
21.156
|
18.029
|
-2.655
|
-1.533
|
-4.239
|
-3.482
|
1.548
|
Operationele Marge
|
31,25%
|
23,3%
|
20,99%
|
-3,47%
|
-4,36%
|
-11,7%
|
-21,04%
|
6,11%
|
Resultaat voor belastingen (EBT)
1 |
16.937
|
18.226
|
15.912
|
-5.930
|
-14.135
|
-14.116
|
2.501
|
2.759
|
Nettowinst (verlies)
|
8.371
|
10.090
|
9.005
|
-8.848
|
-15.737
|
-
|
-
|
-
|
Nettomarge
|
10,89%
|
11,11%
|
10,48%
|
-11,58%
|
-44,72%
|
-
|
-
|
-
|
WPA
2 |
2,598
|
3,000
|
2,531
|
-2,358
|
-4,194
|
-5,374
|
-1,384
|
-1,049
|
Free Cash Flow
|
-12.194
|
-25.710
|
17.655
|
11.939
|
-2.157
|
-
|
-
|
-
|
FCF-marge
|
-15,87%
|
-28,31%
|
20,55%
|
15,63%
|
-6,13%
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
88,02%
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
196,06%
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
1,230
|
1,280
|
1,000
|
0,1000
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
20/03/19
|
26/03/20
|
25/03/21
|
31/03/22
|
31/03/23
|
28/03/24
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S1
|
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
---|
Omzet
1 |
35.053
|
55.761
|
33.591
|
52.301
|
39.493
|
36.908
|
17.782
|
17.411
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
-
|
6.525
|
-9.716
|
-2.359
|
-1.695
|
Operationele Marge
|
-
|
-
|
-
|
-
|
16,52%
|
-26,32%
|
-13,26%
|
-9,73%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
0,4200
|
-
|
0,3800
|
-
|
0,1000
|
-
|
-
|
-
|
Datum van publicatie
|
22/08/19
|
26/03/20
|
24/08/20
|
25/03/21
|
24/08/21
|
31/03/22
|
31/08/22
|
31/03/23
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
1 |
143.516
|
174.437
|
134.606
|
126.919
|
114.358
|
119.686
|
97.808
|
78.684
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,552
x
|
7,532
x
|
6,711
x
|
-131,7
x
|
193,6
x
|
30,6
x
|
13,33
x
|
10,66
x
|
Free Cash Flow
|
-12.194
|
-25.710
|
17.655
|
11.939
|
-2.157
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
12,7%
|
13,3%
|
10,8%
|
-10,6%
|
-25,3%
|
-11,3%
|
-16,7%
|
-6,15%
|
ROA (netto-inkomsten/totale activa)
|
2,52%
|
2,44%
|
2,07%
|
-2,09%
|
-4,1%
|
-
|
-
|
-
|
Totale activa
|
332.152
|
413.898
|
434.763
|
424.021
|
383.727
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
21,20
|
24,00
|
25,20
|
20,70
|
14,50
|
13,60
|
7,600
|
6,550
|
Cashflow per aandeel
2 |
-2,670
|
-7,490
|
5,150
|
3,040
|
-0,3400
|
1,990
|
7,800
|
5,680
|
Capex
1 |
3.576
|
1.564
|
1.670
|
1.805
|
909
|
1.155
|
267
|
703
|
Capex/omzet
|
4,65%
|
1,72%
|
1,94%
|
2,36%
|
2,58%
|
3,72%
|
1,62%
|
2,77%
|
Datum van publicatie
|
20/03/19
|
26/03/20
|
25/03/21
|
31/03/22
|
31/03/23
|
28/03/24
|
-
|
-
|
Laatste slotkoers
0,8238
CNY Gemiddelde koersdoel
0,928
CNY Spread / Gemiddelde doel +12,64% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -21,93% | 427 mln. | | +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
|