Beurs gesloten -
Hong Kong S.E.
10:09:00 03-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
5,52
HKD
|
+1,10%
|
|
+10,84%
|
-9,51%
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
28.869
|
16.224
|
26.778
|
7.965
|
7.347
|
-
|
-
|
Bedrijfswaarde
1 |
26.395
|
15.651
|
26.497
|
7.965
|
7.050
|
8.059
|
8.246
|
K/w-verhouding
|
221
x
|
48,5
x
|
614
x
|
17,9
x
|
12,3
x
|
9,18
x
|
8,1
x
|
Dividendrendement
|
0,08%
|
0,44%
|
0,05%
|
-
|
3,13%
|
3,87%
|
4,59%
|
Marktkapitalisatie/omzet
|
10,6
x
|
3,88
x
|
6,69
x
|
1,33
x
|
0,97
x
|
0,77
x
|
0,68
x
|
Bedrijfswaarde/omzet
|
9,72
x
|
3,74
x
|
6,61
x
|
1,33
x
|
0,93
x
|
0,85
x
|
0,76
x
|
Bedrijfswaarde/EBITDA
|
74,4
x
|
21,5
x
|
58
x
|
7,97
x
|
4,54
x
|
3,99
x
|
3,6
x
|
Bedrijfswaarde/FCF
|
99,4
x
|
30,1
x
|
84,3
x
|
-
|
8,78
x
|
5,87
x
|
5,69
x
|
FCF Yield
|
1,01%
|
3,32%
|
1,19%
|
-
|
11,4%
|
17%
|
17,6%
|
Price to Book
|
9,57
x
|
5,26
x
|
8,44
x
|
-
|
1,95
x
|
1,6
x
|
1,44
x
|
Aantal aandelen (in duizenden)
|
1.453.410
|
1.453.410
|
1.454.212
|
1.436.568
|
1.436.568
|
-
|
-
|
Referentieprijs
2 |
19,86
|
11,16
|
18,41
|
5,544
|
5,114
|
5,114
|
5,114
|
Datum van publicatie
|
23/03/21
|
23/03/22
|
27/04/23
|
22/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.687
|
2.715
|
4.180
|
4.006
|
5.986
|
7.547
|
9.512
|
10.805
|
EBITDA
1 |
602,3
|
354,6
|
728
|
456,8
|
999,3
|
1.554
|
2.022
|
2.290
|
Bedrijfsresultaat (EBIT)
1 |
505
|
244
|
568,8
|
266,5
|
763,7
|
935,8
|
1.276
|
1.407
|
Operationele Marge
|
18,79%
|
8,99%
|
13,61%
|
6,65%
|
12,76%
|
12,4%
|
13,41%
|
13,02%
|
Resultaat voor belastingen (EBT)
1 |
259,2
|
176,6
|
505,9
|
94,33
|
636,4
|
817,7
|
1.151
|
1.283
|
Nettowinst (verlies)
1 |
164,4
|
124,1
|
339,9
|
49,28
|
453,5
|
602,1
|
805
|
911,4
|
Nettomarge
|
6,12%
|
4,57%
|
8,13%
|
1,23%
|
7,58%
|
7,98%
|
8,46%
|
8,43%
|
WPA
2 |
0,1233
|
0,0900
|
0,2300
|
0,0300
|
0,3100
|
0,4152
|
0,5571
|
0,6312
|
Free Cash Flow
1 |
392,9
|
265,6
|
519,9
|
314,2
|
-
|
803,2
|
1.373
|
1.449
|
FCF-marge
|
14,62%
|
9,78%
|
12,44%
|
7,84%
|
-
|
10,64%
|
14,43%
|
13,41%
|
Kasstroomconversie (ebitda)
|
65,23%
|
74,91%
|
71,42%
|
68,78%
|
-
|
51,68%
|
67,91%
|
63,27%
|
Kasstroomconversie (nettowinst)
|
238,95%
|
214,1%
|
152,94%
|
637,54%
|
-
|
133,4%
|
170,56%
|
159,01%
|
Dividend per aandeel
2 |
-
|
0,0168
|
0,0489
|
0,008820
|
-
|
0,1602
|
0,1981
|
0,2346
|
Datum van publicatie
|
27/03/20
|
23/03/21
|
23/03/22
|
27/04/23
|
22/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Omzet
1 |
1.450
|
949,5
|
1.765
|
2.021
|
2.158
|
1.899
|
2.107
|
-
|
3.106
|
3.498
|
3.840
|
EBITDA
|
-
|
-
|
387,8
|
384
|
-
|
228,2
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-95,05
|
328,5
|
313,3
|
255,5
|
134,7
|
131,8
|
-
|
335,5
|
423,8
|
390,8
|
Operationele Marge
|
-
|
-10,01%
|
18,61%
|
15,5%
|
11,84%
|
7,09%
|
6,26%
|
-
|
10,8%
|
12,11%
|
10,18%
|
Resultaat voor belastingen (EBT)
|
120,6
|
-128,9
|
305,5
|
276,8
|
229,2
|
95,5
|
-1,173
|
325,4
|
311
|
-
|
-
|
Nettowinst (verlies)
|
71,85
|
-85,9
|
210
|
186
|
153,9
|
57,7
|
-8,42
|
-
|
231,2
|
-
|
-
|
Nettomarge
|
4,95%
|
-9,05%
|
11,89%
|
9,2%
|
7,13%
|
3,04%
|
-0,4%
|
-
|
7,44%
|
-
|
-
|
WPA
2 |
-
|
-
|
-
|
0,1300
|
0,1000
|
0,0400
|
-0,0100
|
0,1500
|
0,1600
|
0,1800
|
0,1700
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27/03/20
|
24/08/20
|
23/03/21
|
24/08/21
|
23/03/22
|
23/08/22
|
27/04/23
|
22/09/23
|
22/03/24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
713
|
899
|
Nettokaspositie
1 |
-
|
2.474
|
573
|
281
|
-
|
297
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
0,3525
x
|
0,3927
x
|
Free Cash Flow
1 |
393
|
266
|
520
|
314
|
-
|
803
|
1.373
|
1.449
|
ROE (netto-inkomsten/eigen vermogen)
|
101%
|
7,88%
|
11,1%
|
1,58%
|
-
|
16%
|
18,6%
|
19,1%
|
ROA (netto-inkomsten/totale activa)
|
11,6%
|
3,84%
|
6,84%
|
0,93%
|
-
|
8,45%
|
10,3%
|
10,2%
|
Totale activa
1 |
1.421
|
3.230
|
4.971
|
5.271
|
-
|
7.125
|
7.793
|
8.904
|
Nettoactief per aandeel
2 |
-
|
2,080
|
2,120
|
2,180
|
-
|
2,620
|
3,200
|
3,550
|
Cashflow per aandeel
2 |
-
|
0,3900
|
0,5900
|
0,4700
|
-
|
0,9900
|
1,310
|
1,390
|
Capex
1 |
184
|
280
|
336
|
370
|
-
|
667
|
664
|
686
|
Capex/omzet
|
6,86%
|
10,33%
|
8,05%
|
9,24%
|
-
|
8,83%
|
6,98%
|
6,35%
|
Datum van publicatie
|
27/03/20
|
23/03/21
|
23/03/22
|
27/04/23
|
22/03/24
|
-
|
-
|
-
|
Laatste slotkoers
5,114
CNY Gemiddelde koersdoel
7,595
CNY Spread / Gemiddelde doel +48,51% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -9,51% | 1,02 mld. | | -8,84% | 195 mld. | | +2,80% | 37,79 mld. | | -2,57% | 24,69 mld. | | -2,94% | 23,99 mld. | | +24,77% | 17,92 mld. | | -9,45% | 14,99 mld. | | +51,43% | 11,41 mld. | | +4,47% | 7,5 mld. | | +14,08% | 6,06 mld. |
Snelle service restaurants
|