Beurs gesloten -
Hong Kong S.E.
10:08:03 23-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
35,1
HKD
|
+0,14%
|
|
-6,65%
|
+108,19%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
14.644
|
17.635
|
17.146
|
15.395
|
25.733
|
50.368
|
-
|
-
|
Bedrijfswaarde
1 |
8.664
|
10.576
|
13.186
|
11.021
|
23.461
|
37.490
|
33.729
|
28.232
|
K/w-verhouding
|
9,34
x
|
12,4
x
|
21,3
x
|
12,5
x
|
9,81
x
|
15,7
x
|
13,7
x
|
12,2
x
|
Dividendrendement
|
3,2%
|
2,41%
|
1,41%
|
4,03%
|
4,97%
|
3,26%
|
3,72%
|
4,14%
|
Marktkapitalisatie/omzet
|
0,39
x
|
0,36
x
|
0,25
x
|
0,21
x
|
0,3
x
|
0,52
x
|
0,48
x
|
0,44
x
|
Bedrijfswaarde/omzet
|
0,23
x
|
0,22
x
|
0,2
x
|
0,15
x
|
0,27
x
|
0,39
x
|
0,32
x
|
0,25
x
|
Bedrijfswaarde/EBITDA
|
3,04
x
|
2,51
x
|
3,34
x
|
2,38
x
|
3,66
x
|
5,64
x
|
4,41
x
|
3,12
x
|
Bedrijfswaarde/FCF
|
-
|
-
|
4,11
x
|
3,4
x
|
2,43
x
|
50,3
x
|
7,98
x
|
6,65
x
|
FCF Yield
|
-
|
-
|
24,3%
|
29,4%
|
41,1%
|
1,99%
|
12,5%
|
15%
|
Price to Book
|
1,93
x
|
2,01
x
|
2
x
|
1,56
x
|
2,08
x
|
3,45
x
|
3,02
x
|
2,63
x
|
Aantal aandelen (in duizenden)
|
1.362.725
|
1.362.725
|
1.362.725
|
1.362.725
|
1.376.235
|
1.362.620
|
-
|
-
|
Referentieprijs
2 |
12,33
|
14,41
|
15,15
|
13,17
|
20,40
|
39,21
|
39,21
|
39,21
|
Datum van publicatie
|
30/03/20
|
30/03/21
|
30/03/22
|
30/03/23
|
29/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
37.453
|
48.393
|
67.563
|
74.115
|
85.600
|
95.963
|
104.762
|
113.896
|
EBITDA
1 |
2.851
|
4.220
|
3.953
|
4.624
|
6.404
|
6.645
|
7.651
|
9.035
|
Bedrijfsresultaat (EBIT)
1 |
2.055
|
3.195
|
2.781
|
3.367
|
5.248
|
6.012
|
7.127
|
7.955
|
Operationele Marge
|
5,49%
|
6,6%
|
4,12%
|
4,54%
|
6,13%
|
6,27%
|
6,8%
|
6,98%
|
Resultaat voor belastingen (EBT)
1 |
2.152
|
3.485
|
2.917
|
3.824
|
5.685
|
6.739
|
7.785
|
8.542
|
Nettowinst (verlies)
1 |
1.794
|
1.579
|
972,6
|
1.435
|
2.837
|
3.465
|
3.978
|
4.458
|
Nettomarge
|
4,79%
|
3,26%
|
1,44%
|
1,94%
|
3,31%
|
3,61%
|
3,8%
|
3,91%
|
WPA
2 |
1,320
|
1,160
|
0,7100
|
1,050
|
2,080
|
2,498
|
2,867
|
3,211
|
Free Cash Flow
1 |
-
|
-
|
3.210
|
3.243
|
9.639
|
746
|
4.229
|
4.244
|
FCF-marge
|
-
|
-
|
4,75%
|
4,38%
|
11,26%
|
0,78%
|
4,04%
|
3,73%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
81,21%
|
70,13%
|
150,51%
|
11,23%
|
55,27%
|
46,97%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
330,07%
|
226,02%
|
339,73%
|
21,53%
|
106,3%
|
95,2%
|
Dividend per aandeel
2 |
0,3950
|
0,3470
|
0,2140
|
0,5310
|
1,013
|
1,277
|
1,459
|
1,625
|
Datum van publicatie
|
30/03/20
|
30/03/21
|
30/03/22
|
30/03/23
|
29/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
18.503
|
21.087
|
27.306
|
32.424
|
17.495
|
35.139
|
18.304
|
20.003
|
38.307
|
18.719
|
17.089
|
35.808
|
19.430
|
23.513
|
21.956
|
20.701
|
42.656
|
23.486
|
26.498
|
22.544
|
24.833
|
-
|
-
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.736
|
1.476
|
1.788
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
1.607
|
362,8
|
1.174
|
702,9
|
944,2
|
1.647
|
1.041
|
678,7
|
1.720
|
1.223
|
1.554
|
1.678
|
793,1
|
2.471
|
1.683
|
1.453
|
1.280
|
1.067
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
4,96%
|
2,07%
|
3,34%
|
3,84%
|
4,72%
|
4,3%
|
5,56%
|
3,97%
|
4,8%
|
6,29%
|
6,61%
|
7,64%
|
3,83%
|
5,79%
|
7,17%
|
5,49%
|
5,68%
|
4,3%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.672
|
1.714
|
1.012
|
-
|
1.753
|
1.847
|
1.505
|
1.915
|
-
|
-
|
Nettowinst (verlies)
1 |
-
|
503,3
|
-
|
-
|
46,15
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
882,3
|
928,4
|
411,3
|
-
|
981,2
|
996,4
|
811,9
|
1.033
|
-
|
-
|
Nettomarge
|
-
|
2,39%
|
-
|
-
|
0,26%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,75%
|
4,23%
|
1,99%
|
-
|
4,18%
|
3,76%
|
3,6%
|
4,16%
|
-
|
-
|
WPA
2 |
-
|
-
|
-
|
-
|
0,0300
|
-
|
0,2000
|
0,2600
|
-
|
0,3300
|
0,2600
|
-
|
0,4500
|
0,6400
|
0,6900
|
0,3000
|
-
|
0,7200
|
0,6989
|
0,6275
|
0,6072
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,329
|
-
|
-
|
Datum van publicatie
|
30/03/20
|
20/08/20
|
30/03/21
|
30/08/21
|
30/03/22
|
30/03/22
|
11/04/22
|
30/08/22
|
30/08/22
|
27/10/22
|
30/03/23
|
30/03/23
|
27/04/23
|
28/08/23
|
30/10/23
|
29/03/24
|
29/03/24
|
24/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
5.980
|
7.059
|
3.960
|
4.374
|
2.272
|
12.878
|
16.639
|
22.136
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
3.210
|
3.243
|
9.639
|
746
|
4.229
|
4.244
|
ROE (netto-inkomsten/eigen vermogen)
|
22,2%
|
17%
|
9,64%
|
13,1%
|
22,6%
|
22,7%
|
22,6%
|
22,3%
|
ROA (netto-inkomsten/totale activa)
|
6,43%
|
4,17%
|
1,99%
|
2,58%
|
4,68%
|
4,76%
|
5,63%
|
6,27%
|
Totale activa
1 |
27.895
|
37.899
|
48.881
|
55.662
|
60.662
|
72.789
|
70.666
|
71.161
|
Nettoactief per aandeel
2 |
6,400
|
7,180
|
7,590
|
8,450
|
9,780
|
11,40
|
13,00
|
14,90
|
Cashflow per aandeel
2 |
1,470
|
4,380
|
3,170
|
2,960
|
7,650
|
4,480
|
6,660
|
5,610
|
Capex
1 |
225
|
585
|
1.104
|
789
|
973
|
1.211
|
1.068
|
1.088
|
Capex/omzet
|
0,6%
|
1,21%
|
1,63%
|
1,06%
|
1,14%
|
1,26%
|
1,02%
|
0,95%
|
Datum van publicatie
|
30/03/20
|
30/03/21
|
30/03/22
|
30/03/23
|
29/03/24
|
-
|
-
|
-
|
Laatste slotkoers
39,21
CNY Gemiddelde koersdoel
41,36
CNY Spread / Gemiddelde doel +5,47% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +28,13% | 31,7 mld. | | +50,15% | 7,62 mld. | | -28,94% | 4,85 mld. | | +28,16% | 4,16 mld. | | +48,17% | 3,68 mld. | | +16,49% | 3,49 mld. | | +19,33% | 3,4 mld. | | +1,92% | 3,16 mld. | | -5,05% | 2,96 mld. |
Huishoudelijke apparaten
|