Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 42,50 HKD | +0,71% |
|
-0,23% | +29,38% |
| 15/07 | CEO van AIA Group behoort tot best betaalde topbestuurders in Hongkong afgelopen jaar | MT |
| 08/07 | Link Real Estate Investment Trust, 2025 Earnings Call, May 27, 2025 |
Voorlopige winst- en verliesrekening: Link Real Estate Investment Trust
| Fiscaal tijdperk: Maart | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 10.744 | 11.602 | 12.234 | 13.578 | 14.223 | 14.197 | 14.335 | 14.613 |
| Variatie | - | 7,99% | 5,45% | 10,99% | 4,75% | -0,18% | 0,97% | 1,94% |
| EBITDA 1 | 7.901 | 8.348 | 8.639 | 9.398 | 9.790 | 9.801 | 9.810 | 10.029 |
| Variatie | - | 5,66% | 3,49% | 8,79% | 4,17% | 0,11% | 0,09% | 2,24% |
| Bedrijfsresultaat (EBIT) 1 | 7.810 | 8.264 | 8.545 | 9.304 | 9.704 | 9.754 | 9.783 | 10.016 |
| Variatie | - | 5,81% | 3,4% | 8,88% | 4,3% | 0,51% | 0,3% | 2,38% |
| Betaalde rente 1 | -644 | -907 | -1.648 | -1.768 | -1.872 | -1.657 | -1.562 | -1.803 |
| Resultaat voor belastingen (EBT) 1 | 1.844 | 8.136 | 16.299 | -915 | -8.867 | 8.057 | 8.232 | 8.265 |
| Variatie | - | 341,21% | 100,33% | -105,61% | -869,07% | 190,87% | 2,18% | 0,39% |
| Nettowinst (verlies) 1 | 1.185 | 6.894 | 15.451 | -1.983 | -8.863 | 6.873 | 7.014 | 7.588 |
| Variatie | - | 481,77% | 124,12% | -112,83% | -346,95% | 177,54% | 2,05% | 8,19% |
| Datum van publicatie | 17/06/21 | 1/06/22 | 31/05/23 | 29/05/24 | 27/05/25 | - | - | - |
1HKD in Miljoen
Geschatte gegevens
Balansprognose: Link Real Estate Investment Trust
| Fiscaal tijdperk: Maart | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuld 1 | 36.106 | 51.343 | 47.574 | 49.262 | 49.303 | 49.957 | 50.798 | 52.563 |
| Variatie | - | 42,2% | -7,34% | 3,55% | 0,08% | 1,33% | 1,68% | 3,47% |
| Datum van publicatie | 17/06/21 | 1/06/22 | 31/05/23 | 29/05/24 | 27/05/25 | - | - | - |
1HKD in Miljoen
Geschatte gegevens
Verwachte kasstroom: Link Real Estate Investment Trust
| Fiscaal tijdperk: Maart | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| CAPEX 1 | 1.646 | 886 | 820 | 1.062 | 1.202 | 1.210 | 1.280 | 2.222 |
| Variatie | - | -46,17% | -7,45% | 29,51% | 13,18% | 0,69% | 5,76% | 73,61% |
| Vrije kasstroom (FCF) 1 | 5.432 | 5.812 | 6.821 | 7.419 | 7.811 | 8.783 | 8.540 | 8.574 |
| Variatie | - | 7% | 17,36% | 8,77% | 5,28% | 12,45% | -2,78% | 0,41% |
| Datum van publicatie | 17/06/21 | 1/06/22 | 31/05/23 | 29/05/24 | 27/05/25 | - | - | - |
1HKD in Miljoen
Geschatte gegevens
Verwachte financiële ratio's: Link Real Estate Investment Trust
| Fiscaal tijdperk: Maart | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
Winstgevendheid | ||||||||
| EBITDA-marge (%) | 73,54% | 71,95% | 70,61% | 69,21% | 68,83% | 69,03% | 68,43% | 68,63% |
| EBIT-marge (%) | 72,69% | 71,23% | 69,85% | 68,52% | 68,23% | 68,7% | 68,24% | 68,54% |
| EBT-marge (%) | 17,16% | 70,13% | 133,23% | -6,74% | -62,34% | 56,75% | 57,43% | 56,55% |
| Nettomarge (%) | 11,03% | 59,42% | 126,3% | -14,6% | -62,31% | 48,41% | 48,93% | 51,93% |
| FCF-marge (%) | 50,56% | 50,09% | 55,75% | 54,64% | 54,92% | 61,87% | 59,57% | 58,68% |
| Vrije kasstroom/nettoresultaat (%) | 458,4% | 84,31% | 44,15% | -374,13% | -88,13% | 127,8% | 121,75% | 112,99% |
Winstgevendheid | ||||||||
| ROA | 0,57% | 3,17% | 2,72% | 2,17% | 3,08% | 3,03% | 3,06% | 3,01% |
| ROE | 0,74% | 4,29% | 3,82% | 3,07% | 4,33% | 4,17% | 4,14% | 4,31% |
Financiële gezondheid | ||||||||
| Hefboom (schuld/ebitda) | 4,57x | 6,15x | 5,51x | 5,24x | 5,04x | 5,1x | 5,18x | 5,24x |
| Schuld/vrije kasstroom | 6,65x | 8,83x | 6,97x | 6,64x | 6,31x | 5,69x | 5,95x | 6,13x |
Kapitaalintensiteit | ||||||||
| Kapitaaluitgaven/omzet (%) | 15,32% | 7,64% | 6,7% | 7,82% | 8,45% | 8,53% | 8,93% | 15,21% |
| CAPEX / EBITDA (%) | 20,83% | 10,61% | 9,49% | 11,3% | 12,28% | 12,35% | 13,05% | 22,16% |
| CAPEX / FCF (%) | 30,3% | 15,24% | 12,02% | 14,31% | 15,39% | 13,78% | 14,99% | 25,92% |
Bestanddelen per aandeel | ||||||||
| Kasstroom per aandeel 1 | 3,42 | 3,146 | 3,407 | 3,311 | 3,508 | 3,316 | 3,346 | 2,958 |
| Variatie | - | -8,01% | 8,28% | -2,8% | 5,93% | -5,48% | 0,91% | -11,58% |
| Dividend per aandeel 1 | 2,9 | 3,057 | 2,743 | 2,626 | 2,723 | 2,68 | 2,706 | 2,753 |
| Variatie | - | 5,41% | -10,26% | -4,25% | 3,69% | -1,59% | 0,95% | 1,75% |
| Nettoactief per aandeel 1 | 76,24 | 77,1 | 73,98 | 70,02 | 63,3 | 63,29 | 64,39 | 63,4 |
| Variatie | - | 1,13% | -4,05% | -5,35% | -9,6% | -0,01% | 1,74% | -1,54% |
| WPA 1 | 0,57 | 3,27 | 6,92 | -0,77 | -3,45 | 2,703 | 2,707 | 3,105 |
| Variatie | - | 473,68% | 111,62% | -111,13% | -348,05% | 178,34% | 0,17% | 14,68% |
| Aantal aandelen (in duizend) | 2.081.863 | 2.110.194 | 2.553.845 | 2.553.845 | 2.582.396 | 2.582.396 | 2.582.396 | 2.582.396 |
| Datum van publicatie | 17/06/21 | 1/06/22 | 31/05/23 | 29/05/24 | 27/05/25 | - | - | - |
1HKD
Geschatte gegevens
| 2026 * | 2027 * | |
|---|---|---|
| k/w-verhouding | 15,7x | 15,7x |
| PBR-ratio | 0,67x | 0,66x |
| EV/omzet | 11,2x | 11,2x |
| Dividendrendement | 6,31% | 6,37% |
Meer waarderingsratio's
* Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Verkoop
Koop
Gemiddeld advies
Kopen
Aantal analisten
17
Laatste slotkoers
42,50HKD
Gemiddelde koersdoel
46,70HKD
Spread / Gemiddelde doel
+9,87%
Kwartaalomzet - Afwijkingspercentage
Kies jouw editie
Alle financiële informatie op nationaal niveau
