Beurs gesloten -
Hong Kong S.E.
10:08:57 25-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
23,05
HKD
|
-1,50%
|
|
-7,62%
|
-4,36%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
24.651
|
57.528
|
38.148
|
31.330
|
29.604
|
28.568
|
-
|
-
|
Bedrijfswaarde
1 |
15.156
|
45.675
|
24.411
|
13.334
|
12.170
|
13.223
|
9.786
|
6.607
|
K/w-verhouding
|
-16
x
|
5,75
x
|
99,7
x
|
-5,2
x
|
64,4
x
|
25,4
x
|
18,4
x
|
14,3
x
|
Dividendrendement
|
0,5%
|
0,4%
|
0,35%
|
0,49%
|
0,59%
|
0,8%
|
1,17%
|
1,77%
|
Marktkapitalisatie/omzet
|
3
x
|
10,3
x
|
5,99
x
|
4,1
x
|
3,47
x
|
2,89
x
|
2,49
x
|
2,17
x
|
Bedrijfswaarde/omzet
|
1,84
x
|
8,16
x
|
3,83
x
|
1,75
x
|
1,43
x
|
1,34
x
|
0,85
x
|
0,5
x
|
Bedrijfswaarde/EBITDA
|
27,9
x
|
22,4
x
|
15,5
x
|
6,23
x
|
4,93
x
|
4,29
x
|
2,67
x
|
1,54
x
|
Bedrijfswaarde/FCF
|
-28,2
x
|
19,8
x
|
13,2
x
|
6,46
x
|
3,49
x
|
4,27
x
|
2,83
x
|
1,59
x
|
FCF Yield
|
-3,54%
|
5,05%
|
7,6%
|
15,5%
|
28,7%
|
23,4%
|
35,3%
|
63%
|
Price to Book
|
1,79
x
|
2,33
x
|
1,54
x
|
1,61
x
|
1,4
x
|
1,22
x
|
1,26
x
|
1,05
x
|
Aantal aandelen (in duizenden)
|
1.365.563
|
1.367.023
|
1.366.945
|
1.359.175
|
1.351.511
|
1.332.831
|
-
|
-
|
Referentieprijs
2 |
18,05
|
42,08
|
27,91
|
23,05
|
21,90
|
21,43
|
21,43
|
21,43
|
Datum van publicatie
|
24/03/20
|
23/03/21
|
23/03/22
|
21/03/23
|
20/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
8.218
|
5.594
|
6.371
|
7.637
|
8.534
|
9.899
|
11.458
|
13.175
|
EBITDA
1 |
543
|
2.039
|
1.573
|
2.141
|
2.466
|
3.084
|
3.659
|
4.293
|
Bedrijfsresultaat (EBIT)
1 |
-193,5
|
1.855
|
1.361
|
1.869
|
2.227
|
2.694
|
3.184
|
3.792
|
Operationele Marge
|
-2,35%
|
33,16%
|
21,35%
|
24,47%
|
26,1%
|
27,21%
|
27,79%
|
28,78%
|
Resultaat voor belastingen (EBT)
1 |
-1.921
|
2.069
|
1.143
|
-5.721
|
1.489
|
2.597
|
3.203
|
4.020
|
Nettowinst (verlies)
1 |
-1.546
|
10.045
|
395,3
|
-6.048
|
483,5
|
1.101
|
1.493
|
2.000
|
Nettomarge
|
-18,82%
|
179,56%
|
6,2%
|
-79,2%
|
5,67%
|
11,12%
|
13,03%
|
15,18%
|
WPA
2 |
-1,130
|
7,320
|
0,2800
|
-4,430
|
0,3400
|
0,8444
|
1,168
|
1,496
|
Free Cash Flow
1 |
-536,8
|
2.307
|
1.856
|
2.065
|
3.488
|
3.099
|
3.457
|
4.161
|
FCF-marge
|
-6,53%
|
41,25%
|
29,13%
|
27,04%
|
40,88%
|
31,31%
|
30,17%
|
31,58%
|
Kasstroomconversie (ebitda)
|
-
|
113,18%
|
118,01%
|
96,43%
|
141,43%
|
100,48%
|
94,48%
|
96,92%
|
Kasstroomconversie (nettowinst)
|
-
|
22,97%
|
469,55%
|
-
|
721,53%
|
281,54%
|
231,5%
|
208,05%
|
Dividend per aandeel
2 |
0,0911
|
0,1678
|
0,0977
|
0,1140
|
0,1288
|
0,1713
|
0,2499
|
0,3788
|
Datum van publicatie
|
24/03/20
|
23/03/21
|
23/03/22
|
21/03/23
|
20/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
1.822
|
1.853
|
1.834
|
1.837
|
2.112
|
1.970
|
2.193
|
2.060
|
2.310
|
2.137
|
2.510
|
2.597
|
2.799
|
EBITDA
|
439,6
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
331,4
|
499,5
|
418,7
|
331,8
|
618,7
|
460,3
|
675,7
|
376,1
|
714,8
|
601,6
|
743
|
770
|
770
|
Operationele Marge
|
18,19%
|
26,95%
|
22,83%
|
18,06%
|
29,29%
|
23,36%
|
30,81%
|
18,26%
|
30,94%
|
28,15%
|
29,61%
|
29,65%
|
27,51%
|
Resultaat voor belastingen (EBT)
1 |
-151
|
-
|
78,05
|
-
|
-
|
-
|
345,8
|
215,7
|
563,5
|
-
|
702
|
-
|
-
|
Nettowinst (verlies)
1 |
-335,1
|
99,39
|
-139,4
|
-6.055
|
46,73
|
192,3
|
57,19
|
28,49
|
205,4
|
284,6
|
344
|
386
|
383
|
Nettomarge
|
-18,39%
|
5,36%
|
-7,6%
|
-329,59%
|
2,21%
|
9,76%
|
2,61%
|
1,38%
|
8,89%
|
13,32%
|
13,71%
|
14,86%
|
13,68%
|
WPA
2 |
-0,2500
|
0,0600
|
-0,1000
|
-4,440
|
0,0300
|
0,1400
|
0,0400
|
0,0200
|
0,1500
|
0,2100
|
0,2867
|
0,2100
|
0,3400
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
23/03/22
|
24/05/22
|
23/08/22
|
15/11/22
|
21/03/23
|
23/05/23
|
22/08/23
|
21/11/23
|
20/03/24
|
22/05/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
9.495
|
11.852
|
13.736
|
17.996
|
17.434
|
15.345
|
18.782
|
21.961
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-537
|
2.307
|
1.856
|
2.065
|
3.488
|
3.099
|
3.457
|
4.161
|
ROE (netto-inkomsten/eigen vermogen)
|
-11,5%
|
52,2%
|
1,6%
|
1,71%
|
2,53%
|
5,43%
|
7,03%
|
8,18%
|
ROA (netto-inkomsten/totale activa)
|
-6,96%
|
33,8%
|
1,1%
|
2,04%
|
1,54%
|
4,4%
|
5,11%
|
5,93%
|
Totale activa
1 |
22.226
|
29.723
|
35.790
|
-296.512
|
31.449
|
25.045
|
29.252
|
33.736
|
Nettoactief per aandeel
2 |
10,10
|
18,00
|
18,10
|
14,30
|
15,60
|
17,50
|
17,10
|
20,50
|
Cashflow per aandeel
2 |
0,5900
|
2,180
|
1,620
|
1,890
|
0,1700
|
2,480
|
2,900
|
4,040
|
Capex
1 |
1.362
|
684
|
364
|
509
|
474
|
484
|
582
|
660
|
Capex/omzet
|
16,57%
|
12,22%
|
5,71%
|
6,66%
|
5,55%
|
4,88%
|
5,08%
|
5,01%
|
Datum van publicatie
|
24/03/20
|
23/03/21
|
23/03/22
|
21/03/23
|
20/03/24
|
-
|
-
|
-
|
Laatste slotkoers
21,43
CNY Gemiddelde koersdoel
32,73
CNY Spread / Gemiddelde doel +52,70% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -4,36% | 4 mld. | | +16,55% | 91,26 mld. | | +14,38% | 84,76 mld. | | +43,04% | 53,8 mld. | | -20,43% | 49,15 mld. | | +35,81% | 46,84 mld. | | +83,19% | 43,59 mld. | | -29,60% | 42,88 mld. | | -1,19% | 27,95 mld. | | -22,51% | 22,52 mld. |
Software - Andere
|