Beurs gesloten -
Hong Kong S.E.
10:08:06 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
7,63
HKD
|
-0,65%
|
|
+3,53%
|
+8,38%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
59.573
|
58.014
|
63.296
|
48.230
|
60.958
|
66.500
|
-
|
-
|
Bedrijfswaarde
1 |
77.664
|
72.394
|
59.216
|
53.983
|
57.854
|
59.571
|
49.309
|
50.897
|
K/w-verhouding
|
9,69
x
|
8,03
x
|
2,24
x
|
8,08
x
|
9,92
x
|
9,76
x
|
8,91
x
|
8,4
x
|
Dividendrendement
|
4,2%
|
3,74%
|
3,5%
|
5,2%
|
4,37%
|
4,52%
|
4,96%
|
5,41%
|
Marktkapitalisatie/omzet
|
0,48
x
|
0,41
x
|
0,37
x
|
0,25
x
|
0,32
x
|
0,33
x
|
0,31
x
|
0,29
x
|
Bedrijfswaarde/omzet
|
0,62
x
|
0,51
x
|
0,35
x
|
0,27
x
|
0,3
x
|
0,3
x
|
0,23
x
|
0,22
x
|
Bedrijfswaarde/EBITDA
|
3,29
x
|
4,71
x
|
3,12
x
|
2,9
x
|
3,03
x
|
3,05
x
|
2,41
x
|
2,35
x
|
Bedrijfswaarde/FCF
|
11,5
x
|
6,11
x
|
11,6
x
|
5,16
x
|
-
|
8,92
x
|
6,93
x
|
7,64
x
|
FCF Yield
|
8,67%
|
16,4%
|
8,6%
|
19,4%
|
-
|
11,2%
|
14,4%
|
13,1%
|
Price to Book
|
1,08
x
|
0,91
x
|
0,91
x
|
0,71
x
|
0,89
x
|
0,91
x
|
0,85
x
|
0,81
x
|
Aantal aandelen (in duizenden)
|
8.658.802
|
8.658.802
|
8.658.802
|
8.658.802
|
8.658.802
|
8.658.802
|
-
|
-
|
Referentieprijs
2 |
6,880
|
6,700
|
7,310
|
5,570
|
7,040
|
7,680
|
7,680
|
7,680
|
Datum van publicatie
|
24/03/20
|
23/03/21
|
29/03/22
|
28/03/23
|
25/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
124.418
|
142.237
|
170.430
|
196.327
|
191.879
|
201.911
|
214.075
|
227.425
|
EBITDA
1 |
23.597
|
15.361
|
19.009
|
18.633
|
19.123
|
19.558
|
20.433
|
21.689
|
Bedrijfsresultaat (EBIT)
1 |
16.625
|
16.670
|
12.369
|
12.982
|
13.722
|
14.099
|
14.914
|
16.305
|
Operationele Marge
|
13,36%
|
11,72%
|
7,26%
|
6,61%
|
7,15%
|
6,98%
|
6,97%
|
7,17%
|
Resultaat voor belastingen (EBT)
1 |
14.982
|
15.787
|
13.010
|
13.007
|
13.624
|
14.676
|
15.646
|
16.651
|
Nettowinst (verlies)
1 |
6.095
|
7.227
|
28.312
|
5.969
|
6.147
|
6.816
|
7.465
|
7.770
|
Nettomarge
|
4,9%
|
5,08%
|
16,61%
|
3,04%
|
3,2%
|
3,38%
|
3,49%
|
3,42%
|
WPA
2 |
0,7098
|
0,8346
|
3,270
|
0,6894
|
0,7099
|
0,7869
|
0,8624
|
0,9139
|
Free Cash Flow
1 |
6.737
|
11.855
|
5.095
|
10.452
|
-
|
6.677
|
7.110
|
6.665
|
FCF-marge
|
5,41%
|
8,33%
|
2,99%
|
5,32%
|
-
|
3,31%
|
3,32%
|
2,93%
|
Kasstroomconversie (ebitda)
|
28,55%
|
77,17%
|
26,8%
|
56,1%
|
-
|
34,14%
|
34,8%
|
30,73%
|
Kasstroomconversie (nettowinst)
|
110,53%
|
164,03%
|
17,99%
|
175,1%
|
-
|
97,97%
|
95,25%
|
85,78%
|
Dividend per aandeel
2 |
0,2888
|
0,2504
|
0,2556
|
0,2899
|
0,3078
|
0,3471
|
0,3806
|
0,4157
|
Datum van publicatie
|
24/03/20
|
23/03/21
|
29/03/22
|
28/03/23
|
25/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S2
|
---|
Omzet
1 |
-
|
79.950
|
77.914
|
90.793
|
96.292
|
100.570
|
97.676
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
8.816
|
5.635
|
6.609
|
7.021
|
6.000
|
7.244
|
Operationele Marge
|
-
|
11,03%
|
7,23%
|
7,28%
|
7,29%
|
5,97%
|
7,42%
|
Resultaat voor belastingen (EBT)
1 |
-
|
8.479
|
-
|
-
|
7.205
|
5.843
|
6.277
|
Nettowinst (verlies)
1 |
2.680
|
4.410
|
24.625
|
-
|
3.536
|
2.453
|
2.661
|
Nettomarge
|
-
|
5,52%
|
31,61%
|
-
|
3,67%
|
2,44%
|
2,72%
|
WPA
2 |
0,3095
|
0,5093
|
2,844
|
-
|
-
|
-
|
0,3074
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10/09/20
|
23/03/21
|
24/08/21
|
29/03/22
|
23/08/22
|
28/03/23
|
25/03/24
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
18.092
|
14.380
|
-
|
5.754
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
4.080
|
-
|
3.104
|
6.929
|
17.190
|
15.603
|
Hefboom (schuld/ebitda)
|
0,7667
x
|
0,9361
x
|
-
|
0,3088
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
6.737
|
11.855
|
5.095
|
10.452
|
-
|
6.677
|
7.110
|
6.665
|
ROE (netto-inkomsten/eigen vermogen)
|
13,5%
|
11,7%
|
9,57%
|
10,8%
|
9,96%
|
9,89%
|
9,92%
|
9,74%
|
ROA (netto-inkomsten/totale activa)
|
4,33%
|
4%
|
16%
|
4,63%
|
4,35%
|
4,9%
|
4,99%
|
5,48%
|
Totale activa
1 |
140.620
|
180.518
|
176.953
|
129.003
|
141.282
|
138.647
|
151.299
|
140.462
|
Nettoactief per aandeel
2 |
6,360
|
7,380
|
7,990
|
7,900
|
7,950
|
8,450
|
9,060
|
9,520
|
Cashflow per aandeel
2 |
2,040
|
2,310
|
1,710
|
1,960
|
-
|
1,770
|
1,970
|
1,990
|
Capex
1 |
10.874
|
8.116
|
9.687
|
6.532
|
-
|
7.370
|
7.796
|
8.087
|
Capex/omzet
|
8,74%
|
5,71%
|
5,68%
|
3,33%
|
-
|
3,66%
|
3,62%
|
3,59%
|
Datum van publicatie
|
24/03/20
|
23/03/21
|
29/03/22
|
28/03/23
|
25/03/24
|
-
|
-
|
-
|
Laatste slotkoers
7,68
HKD Gemiddelde koersdoel
8,342
HKD Spread / Gemiddelde doel +8,62% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +8,38% | 8,5 mld. | | -0,17% | 14,28 mld. | | +6,06% | 7,59 mld. | | -3,32% | 7,24 mld. | | +32,11% | 5,92 mld. | | -28,70% | 5,52 mld. | | +17,81% | 5,35 mld. | | +4,55% | 5,39 mld. | | +18,44% | 4,55 mld. | | +1,06% | 4,56 mld. |
Aardgasdistributie
|