Beurs gesloten -
Hong Kong S.E.
10:08:42 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2,46
HKD
|
+1,23%
|
|
-1,20%
|
-29,51%
|
Fiscaal tijdperk: Augustus |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
18.441
|
19.044
|
11.857
|
9.837
|
4.958
|
3.227
|
-
|
-
|
Bedrijfswaarde
1 |
27.402
|
28.855
|
22.454
|
20.437
|
15.434
|
13.265
|
13.082
|
12.893
|
K/w-verhouding
|
76,4
x
|
220
x
|
64,6
x
|
20,1
x
|
-3,91
x
|
66,8
x
|
20,1
x
|
9,97
x
|
Dividendrendement
|
4,98%
|
5,17%
|
8,46%
|
8%
|
10,6%
|
12,1%
|
13,9%
|
15,7%
|
Marktkapitalisatie/omzet
|
3,61
x
|
2,01
x
|
1,03
x
|
0,85
x
|
0,42
x
|
0,3
x
|
0,29
x
|
0,29
x
|
Bedrijfswaarde/omzet
|
5,36
x
|
3,05
x
|
1,96
x
|
1,76
x
|
1,32
x
|
1,22
x
|
1,18
x
|
1,14
x
|
Bedrijfswaarde/EBITDA
|
16
x
|
11,5
x
|
8,74
x
|
7,83
x
|
6,74
x
|
5,76
x
|
5,46
x
|
5,25
x
|
Bedrijfswaarde/FCF
|
29,2
x
|
25,9
x
|
19,8
x
|
18
x
|
20,2
x
|
23,5
x
|
23,1
x
|
22,2
x
|
FCF Yield
|
3,42%
|
3,86%
|
5,04%
|
5,54%
|
4,95%
|
4,26%
|
4,33%
|
4,51%
|
Price to Book
|
1,9
x
|
2,95
x
|
2,14
x
|
2
x
|
1,62
x
|
1,32
x
|
1,48
x
|
1,59
x
|
Aantal aandelen (in duizenden)
|
1.311.599
|
1.311.599
|
1.311.599
|
1.311.599
|
1.311.599
|
1.311.599
|
-
|
-
|
Referentieprijs
2 |
14,06
|
14,52
|
9,040
|
7,500
|
3,780
|
2,460
|
2,460
|
2,460
|
Datum van publicatie
|
24/10/19
|
29/10/20
|
28/10/21
|
27/10/22
|
1/11/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Augustus |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.108
|
9.453
|
11.464
|
11.626
|
11.692
|
10.899
|
11.044
|
11.283
|
EBITDA
1 |
1.709
|
2.505
|
2.569
|
2.609
|
2.290
|
2.303
|
2.398
|
2.454
|
Bedrijfsresultaat (EBIT)
1 |
890,8
|
921,3
|
1.100
|
1.249
|
1.004
|
839,9
|
995,4
|
1.126
|
Operationele Marge
|
17,44%
|
9,75%
|
9,59%
|
10,74%
|
8,59%
|
7,71%
|
9,01%
|
9,98%
|
Resultaat voor belastingen (EBT)
1 |
309,4
|
92,1
|
325,3
|
712,2
|
-1.231
|
117,3
|
321,4
|
507,9
|
Nettowinst (verlies)
1 |
241,5
|
96,61
|
206,9
|
553,3
|
-1.267
|
60,28
|
237
|
395,4
|
Nettomarge
|
4,73%
|
1,02%
|
1,8%
|
4,76%
|
-10,84%
|
0,55%
|
2,15%
|
3,5%
|
WPA
2 |
0,1840
|
0,0660
|
0,1400
|
0,3740
|
-0,9670
|
0,0368
|
0,1224
|
0,2467
|
Free Cash Flow
1 |
938,3
|
1.114
|
1.132
|
1.133
|
763,2
|
565
|
566
|
582
|
FCF-marge
|
18,37%
|
11,79%
|
9,87%
|
9,74%
|
6,53%
|
5,18%
|
5,12%
|
5,16%
|
Kasstroomconversie (ebitda)
|
54,89%
|
44,47%
|
44,05%
|
43,41%
|
33,33%
|
24,53%
|
23,6%
|
23,71%
|
Kasstroomconversie (nettowinst)
|
388,49%
|
1.153,23%
|
546,98%
|
204,68%
|
-
|
937,28%
|
238,83%
|
147,2%
|
Dividend per aandeel
2 |
0,7000
|
0,7500
|
0,7650
|
0,6000
|
0,4000
|
0,2986
|
0,3426
|
0,3868
|
Datum van publicatie
|
24/10/19
|
29/10/20
|
28/10/21
|
27/10/22
|
1/11/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Augustus |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
---|
Omzet
1 |
4.457
|
4.996
|
6.230
|
5.234
|
6.803
|
4.823
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
1.290
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
562,8
|
537,1
|
638,2
|
-
|
Operationele Marge
|
-
|
-
|
9,03%
|
10,26%
|
9,38%
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
384,7
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
304,3
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
4,47%
|
-
|
WPA
|
0,0890
|
-0,0230
|
0,0330
|
0,1070
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
22/04/20
|
29/10/20
|
21/04/21
|
28/10/21
|
5/05/22
|
27/10/22
|
Fiscaal tijdperk: Augustus |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
8.961
|
9.811
|
10.597
|
10.600
|
10.476
|
10.038
|
9.855
|
9.667
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,242
x
|
3,916
x
|
4,126
x
|
4,063
x
|
4,575
x
|
4,358
x
|
4,11
x
|
3,938
x
|
Free Cash Flow
1 |
938
|
1.114
|
1.132
|
1.133
|
763
|
565
|
566
|
582
|
ROE (netto-inkomsten/eigen vermogen)
|
5,69%
|
8,63%
|
12,6%
|
10,6%
|
4,88%
|
5%
|
12,4%
|
19,8%
|
ROA (netto-inkomsten/totale activa)
|
1,79%
|
2,82%
|
3,44%
|
2,62%
|
1,01%
|
1,46%
|
1,7%
|
2,24%
|
Totale activa
1 |
13.478
|
3.421
|
6.006
|
21.097
|
-125.598
|
4.129
|
13.916
|
17.619
|
Nettoactief per aandeel
2 |
7,420
|
4,930
|
4,230
|
3,760
|
2,330
|
1,870
|
1,660
|
1,540
|
Cashflow per aandeel
2 |
1,160
|
1,310
|
1,590
|
1,260
|
1,510
|
0,8500
|
0,9500
|
1,020
|
Capex
1 |
414
|
541
|
590
|
540
|
512
|
477
|
482
|
523
|
Capex/omzet
|
8,1%
|
5,72%
|
5,14%
|
4,64%
|
4,38%
|
4,37%
|
4,36%
|
4,63%
|
Datum van publicatie
|
24/10/19
|
29/10/20
|
28/10/21
|
27/10/22
|
1/11/23
|
-
|
-
|
-
|
Laatste slotkoers
2,46
HKD Gemiddelde koersdoel
3,372
HKD Spread / Gemiddelde doel +37,07% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -29,51% | 413 mln. | | +9,89% | 207 mld. | | +13,89% | 137 mld. | | -5,17% | 55,06 mld. | | +46,33% | 28,1 mld. | | +1,75% | 23,56 mld. | | -3,69% | 16,92 mld. | | +4,37% | 15,62 mld. | | -8,01% | 10,34 mld. | | +8,52% | 9,96 mld. |
andere draadloze telecommunicatiediensten
|