Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
16,42
HKD
|
+3,66%
|
|
+1,73%
|
+48,73%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
48.416
|
55.606
|
60.457
|
50.232
|
51.035
|
76.035
|
-
|
-
|
Bedrijfswaarde
1 |
80.577
|
89.070
|
78.431
|
70.885
|
72.318
|
101.466
|
100.671
|
98.900
|
K/w-verhouding
|
13,7
x
|
16
x
|
6,24
x
|
5,88
x
|
-
|
7,1
x
|
6,81
x
|
6,94
x
|
Dividendrendement
|
1,04%
|
0,98%
|
4,92%
|
4,91%
|
-
|
4,28%
|
4,33%
|
4,23%
|
Marktkapitalisatie/omzet
|
0,2
x
|
0,17
x
|
0,14
x
|
0,1
x
|
0,1
x
|
0,14
x
|
0,13
x
|
0,13
x
|
Bedrijfswaarde/omzet
|
0,34
x
|
0,28
x
|
0,18
x
|
0,15
x
|
0,14
x
|
0,18
x
|
0,17
x
|
0,17
x
|
Bedrijfswaarde/EBITDA
|
11,1
x
|
11,2
x
|
7,85
x
|
5,25
x
|
6,42
x
|
8,1
x
|
7,52
x
|
7,22
x
|
Bedrijfswaarde/FCF
|
16.345.005
x
|
-42.598.036
x
|
12.731.945
x
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
0%
|
-0%
|
0%
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,63
x
|
0,59
x
|
0,5
x
|
0,48
x
|
-
|
0,69
x
|
0,64
x
|
0,64
x
|
Aantal aandelen (in duizenden)
|
3.462.729
|
3.462.729
|
3.462.729
|
3.462.729
|
3.462.729
|
3.454.662
|
-
|
-
|
Referentieprijs
2 |
9,580
|
10,25
|
10,17
|
10,17
|
10,03
|
15,20
|
15,20
|
15,20
|
Datum van publicatie
|
30/03/20
|
29/03/21
|
25/03/22
|
24/03/23
|
27/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
239.585
|
317.756
|
442.768
|
479.938
|
521.893
|
562.538
|
594.807
|
589.691
|
EBITDA
1 |
7.236
|
7.924
|
9.993
|
13.499
|
11.267
|
12.526
|
13.388
|
13.693
|
Bedrijfsresultaat (EBIT)
1 |
5.237
|
5.240
|
7.430
|
7.646
|
8.419
|
9.785
|
10.427
|
10.673
|
Operationele Marge
|
2,19%
|
1,65%
|
1,68%
|
1,59%
|
1,61%
|
1,74%
|
1,75%
|
1,81%
|
Resultaat voor belastingen (EBT)
1 |
3.135
|
3.252
|
7.301
|
7.492
|
8.380
|
9.316
|
10.101
|
8.704
|
Nettowinst (verlies)
1 |
2.438
|
2.320
|
5.636
|
5.994
|
6.505
|
7.135
|
7.898
|
6.802
|
Nettomarge
|
1,02%
|
0,73%
|
1,27%
|
1,25%
|
1,25%
|
1,27%
|
1,33%
|
1,15%
|
WPA
2 |
0,7000
|
0,6400
|
1,630
|
1,730
|
-
|
2,141
|
2,233
|
2,191
|
Free Cash Flow
|
4.930
|
-2.091
|
6.160
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
2,06%
|
-0,66%
|
1,39%
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
68,13%
|
-
|
61,64%
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
202,21%
|
-
|
109,31%
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,1000
|
0,1000
|
0,5000
|
0,5000
|
-
|
0,6498
|
0,6589
|
0,6425
|
Datum van publicatie
|
30/03/20
|
29/03/21
|
25/03/22
|
24/03/23
|
27/03/24
|
-
|
-
|
-
|
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 S1
|
2023 Q3
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
---|
Omzet
|
134.891
|
146.625
|
171.131
|
226.237
|
-
|
215.973
|
-
|
-
|
254.588
|
-
|
-
|
224.690
|
-
|
-
|
267.526
|
132.029
|
254.366
|
-
|
-
|
273.240
|
-
|
-
|
271.722
|
EBITDA
|
-
|
-
|
4.989
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
3.551
|
4.150
|
-
|
3.401
|
-
|
-
|
3.565
|
-
|
-
|
2.928
|
-
|
-
|
4.335
|
2.151
|
4.084
|
-
|
-
|
6.050
|
-
|
-
|
6.830
|
Operationele Marge
|
-
|
-
|
2,07%
|
1,83%
|
-
|
1,57%
|
-
|
-
|
1,4%
|
-
|
-
|
1,3%
|
-
|
-
|
1,62%
|
1,63%
|
1,61%
|
-
|
-
|
2,21%
|
-
|
-
|
2,51%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
2.043
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
787
|
1.441
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
0,54%
|
0,84%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
1 |
0,2900
|
0,2300
|
0,4100
|
0,9100
|
0,3300
|
0,7200
|
0,4300
|
0,6100
|
1,040
|
0,3700
|
0,3200
|
0,6900
|
0,5100
|
0,4900
|
1,000
|
-
|
-
|
0,5000
|
0,4500
|
1,030
|
0,4700
|
0,3300
|
1,270
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
30/03/20
|
28/08/20
|
29/03/21
|
27/08/21
|
25/03/22
|
25/03/22
|
28/04/22
|
25/08/22
|
25/08/22
|
27/10/22
|
24/03/23
|
24/03/23
|
24/04/23
|
25/08/23
|
25/08/23
|
27/10/23
|
27/03/24
|
26/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
32.161
|
33.464
|
17.974
|
20.654
|
21.282
|
25.431
|
24.636
|
22.865
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,445
x
|
4,223
x
|
1,799
x
|
1,53
x
|
1,889
x
|
2,03
x
|
1,84
x
|
1,67
x
|
Free Cash Flow
|
4.930
|
-2.091
|
6.160
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
4,76%
|
3,96%
|
8,69%
|
8,36%
|
9,23%
|
10,1%
|
8,41%
|
9,8%
|
ROA (netto-inkomsten/totale activa)
|
2,05%
|
1,62%
|
4,7%
|
3,3%
|
-
|
4,38%
|
3,18%
|
4,64%
|
Totale activa
1 |
118.890
|
143.678
|
119.916
|
181.668
|
-
|
169.209
|
248.759
|
146.586
|
Nettoactief per aandeel
2 |
15,20
|
17,30
|
20,20
|
21,20
|
-
|
22,10
|
23,80
|
23,90
|
Cashflow per aandeel
2 |
2,380
|
-0,6500
|
2,610
|
3,070
|
-
|
2,370
|
3,000
|
2,940
|
Capex
1 |
3.323
|
3.473
|
2.761
|
5.105
|
6.765
|
6.430
|
4.042
|
6.946
|
Capex/omzet
|
1,39%
|
1,09%
|
0,62%
|
1,06%
|
1,3%
|
1,14%
|
0,68%
|
1,18%
|
Datum van publicatie
|
30/03/20
|
29/03/21
|
25/03/22
|
24/03/23
|
27/03/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
15,2
CNY Gemiddelde koersdoel
16,43
CNY Spread / Gemiddelde doel +8,08% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +48,73% | 10,49 mld. | | +35,87% | 90,41 mld. | | +18,63% | 72,53 mld. | | -.--% | 27,75 mld. | | +24,16% | 9,2 mld. | | +12,94% | 8,86 mld. | | -8,73% | 6,9 mld. | | +44,50% | 6,78 mld. | | +23,28% | 5,19 mld. | | -52,51% | 4,42 mld. |
Gespecialiseerde mijnbouw & metalen - Andere
|