Beurs gesloten -
Hong Kong S.E.
10:08:10 21-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
8,96
HKD
|
0,00%
|
|
+12,14%
|
+32,74%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
46.620
|
38.022
|
34.434
|
25.501
|
21.148
|
27.226
|
-
|
-
|
Bedrijfswaarde
1 |
45.717
|
37.328
|
35.864
|
35.191
|
35.251
|
43.436
|
42.560
|
40.193
|
K/w-verhouding
|
8,72
x
|
7,64
x
|
7,48
x
|
11,6
x
|
9,42
x
|
10,8
x
|
8,98
x
|
8,77
x
|
Dividendrendement
|
4,58%
|
5,24%
|
5,18%
|
3,44%
|
4,26%
|
3,54%
|
4,34%
|
4,27%
|
Marktkapitalisatie/omzet
|
1,48
x
|
1,3
x
|
1,06
x
|
0,84
x
|
0,63
x
|
0,76
x
|
0,68
x
|
0,67
x
|
Bedrijfswaarde/omzet
|
1,45
x
|
1,27
x
|
1,1
x
|
1,15
x
|
1,04
x
|
1,2
x
|
1,06
x
|
0,99
x
|
Bedrijfswaarde/EBITDA
|
4,34
x
|
3,92
x
|
3,73
x
|
5,36
x
|
4,47
x
|
4,94
x
|
4,4
x
|
4,05
x
|
Bedrijfswaarde/FCF
|
8,08
x
|
7,67
x
|
25,5
x
|
-11,3
x
|
21,9
x
|
35,3
x
|
19,2
x
|
10,6
x
|
FCF Yield
|
12,4%
|
13%
|
3,93%
|
-8,85%
|
4,56%
|
2,83%
|
5,22%
|
9,46%
|
Price to Book
|
2,6
x
|
1,83
x
|
1,37
x
|
1,13
x
|
0,89
x
|
1,05
x
|
0,98
x
|
0,93
x
|
Aantal aandelen (in duizenden)
|
2.096.600
|
2.073.911
|
2.073.911
|
2.073.911
|
2.073.911
|
2.073.911
|
-
|
-
|
Referentieprijs
2 |
26,43
|
20,63
|
19,30
|
14,82
|
12,43
|
15,57
|
15,57
|
15,57
|
Datum van publicatie
|
29/04/20
|
24/02/21
|
29/03/22
|
28/03/23
|
28/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
31.439
|
29.357
|
32.464
|
30.470
|
33.757
|
36.052
|
40.140
|
40.739
|
EBITDA
1 |
10.527
|
9.523
|
9.624
|
6.568
|
7.886
|
8.798
|
9.665
|
9.934
|
Bedrijfsresultaat (EBIT)
1 |
8.744
|
7.699
|
7.444
|
4.023
|
4.352
|
4.661
|
5.484
|
5.718
|
Operationele Marge
|
27,81%
|
26,23%
|
22,93%
|
13,2%
|
12,89%
|
12,93%
|
13,66%
|
14,04%
|
Resultaat voor belastingen (EBT)
1 |
8.716
|
7.664
|
7.373
|
3.988
|
4.326
|
4.571
|
5.404
|
5.602
|
Nettowinst (verlies)
1 |
6.342
|
5.632
|
5.364
|
2.699
|
2.762
|
2.997
|
3.605
|
3.689
|
Nettomarge
|
20,17%
|
19,18%
|
16,52%
|
8,86%
|
8,18%
|
8,31%
|
8,98%
|
9,05%
|
WPA
2 |
3,030
|
2,700
|
2,580
|
1,280
|
1,320
|
1,442
|
1,734
|
1,774
|
Free Cash Flow
1 |
5.658
|
4.868
|
1.409
|
-3.114
|
1.606
|
1.230
|
2.222
|
3.801
|
FCF-marge
|
18%
|
16,58%
|
4,34%
|
-10,22%
|
4,76%
|
3,41%
|
5,54%
|
9,33%
|
Kasstroomconversie (ebitda)
|
53,75%
|
51,12%
|
14,64%
|
-
|
20,37%
|
13,98%
|
22,99%
|
38,26%
|
Kasstroomconversie (nettowinst)
|
89,21%
|
86,44%
|
26,26%
|
-
|
58,15%
|
41,04%
|
61,64%
|
103,04%
|
Dividend per aandeel
2 |
1,210
|
1,080
|
1,000
|
0,5100
|
0,5300
|
0,5511
|
0,6762
|
0,6655
|
Datum van publicatie
|
29/04/20
|
24/02/21
|
29/03/22
|
28/03/23
|
28/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
|
10.010
|
6.531
|
-
|
-
|
-
|
-
|
9.301
|
15.832
|
8.333
|
9.592
|
7.084
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
2.478
|
899,7
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.442
|
-
|
-
|
-
|
-
|
Operationele Marge
|
24,76%
|
13,78%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
15,03%
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
2.433
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.447
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
1.800
|
671,8
|
915,1
|
-
|
474,2
|
248
|
944,6
|
1.193
|
681,8
|
887,8
|
177,5
|
-
|
-
|
-
|
Nettomarge
|
17,98%
|
10,29%
|
-
|
-
|
-
|
-
|
10,16%
|
7,53%
|
8,18%
|
9,26%
|
2,51%
|
-
|
-
|
-
|
WPA
1 |
0,8600
|
0,3200
|
0,4500
|
0,3000
|
0,2100
|
0,1200
|
0,4600
|
-
|
0,3300
|
0,4200
|
0,0800
|
0,3300
|
0,4200
|
0,4400
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
29/03/22
|
27/04/22
|
24/08/22
|
26/10/22
|
28/03/23
|
27/04/23
|
1/08/23
|
1/08/23
|
27/10/23
|
28/03/24
|
26/04/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
1.430
|
9.690
|
14.103
|
16.210
|
15.334
|
12.967
|
Nettokaspositie
1 |
903
|
694
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
0,1486
x
|
1,475
x
|
1,788
x
|
1,843
x
|
1,586
x
|
1,305
x
|
Free Cash Flow
1 |
5.658
|
4.868
|
1.409
|
-3.114
|
1.606
|
1.230
|
2.222
|
3.801
|
ROE (netto-inkomsten/eigen vermogen)
|
33,6%
|
23,9%
|
21,3%
|
10%
|
9,82%
|
9,75%
|
10,7%
|
10,5%
|
ROA (netto-inkomsten/totale activa)
|
18,2%
|
14%
|
11,1%
|
4,62%
|
4,15%
|
4,88%
|
5,04%
|
5,31%
|
Totale activa
1 |
34.903
|
40.289
|
48.239
|
58.396
|
66.522
|
61.416
|
71.544
|
69.506
|
Nettoactief per aandeel
2 |
10,20
|
11,30
|
14,10
|
13,10
|
13,90
|
14,80
|
15,90
|
16,80
|
Cashflow per aandeel
2 |
4,620
|
4,010
|
3,650
|
2,180
|
3,000
|
4,520
|
4,080
|
4,360
|
Capex
1 |
4.021
|
3.537
|
6.186
|
7.682
|
4.629
|
7.026
|
6.490
|
5.918
|
Capex/omzet
|
12,79%
|
12,05%
|
19,06%
|
25,21%
|
13,71%
|
19,49%
|
16,17%
|
14,53%
|
Datum van publicatie
|
29/04/20
|
24/02/21
|
29/03/22
|
28/03/23
|
28/03/24
|
-
|
-
|
-
|
Laatste slotkoers
15,77
CNY Gemiddelde koersdoel
17,54
CNY Spread / Gemiddelde doel +11,23% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +18,60% | 48,48 mld. | | +14,75% | 17,44 mld. | | -17,38% | 15,87 mld. | | -9,84% | 11,39 mld. | | +17,96% | 8,85 mld. | | +44,44% | 8 mld. | | -4,30% | 7,9 mld. | | -3,29% | 7,84 mld. | | +105,28% | 7,19 mld. |
Cement- en betonproductie
|