MGM CHINA HOLDINGS LIMITED Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 13,42 HKD | +2,91% |
|
+4,19% | +35,42% |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 48.336 | 50.616 | 17.974 | 32.680 | 37.658 | 51.014 | - | - |
| Bedrijfswaarde 1 | 61.907 | 69.352 | 38.791 | 58.699 | 37.658 | 68.667 | 65.088 | 60.741 |
| K/w-verhouding | 25 x | -9,73 x | -4,67 x | -6,25 x | 14,3 x | 12,5 x | 11,7 x | 10,4 x |
| Dividendrendement | 1,39% | - | - | - | - | 3,24% | 3,52% | 4,87% |
| Marktkapitalisatie/omzet | 2,12 x | 9,93 x | 1,91 x | 6,2 x | 1,53 x | 1,69 x | 1,68 x | 1,52 x |
| Bedrijfswaarde/omzet | 2,72 x | 13,6 x | 4,12 x | 11,1 x | 1,53 x | 2,27 x | 2,15 x | 1,82 x |
| Bedrijfswaarde/EBITDA | 10 x | -50,6 x | 207 x | -45,2 x | 5,2 x | 8,23 x | 7,89 x | 6,78 x |
| Bedrijfswaarde/FCF | 19,3 x | -18,2 x | -39,7 x | -24,9 x | - | 10,3 x | 11,3 x | 11,4 x |
| FCF Yield | 5,19% | -5,49% | -2,52% | -4,02% | - | 9,67% | 8,87% | 8,77% |
| Price to Book | 4,62 x | 10,1 x | 15 x | -8,18 x | - | 33,3 x | 9,47 x | 5,57 x |
| Aantal aandelen (in duizenden) | 3.800.000 | 3.800.000 | 3.800.000 | 3.800.000 | 3.800.000 | 3.801.352 | - | - |
| Referentieprijs 2 | 12,72 | 13,32 | 4,730 | 8,600 | 9,910 | 13,42 | 13,42 | 13,42 |
| Datum van publicatie | 26/03/20 | 10/02/21 | 10/03/22 | 29/03/23 | 21/03/24 | - | - | - |
1HKD in Miljoen2HKD
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 22.765 | 5.096 | 9.411 | 5.269 | 24.684 | 30.267 | 30.329 | 33.454 |
| EBITDA 1 | 6.183 | -1.372 | 187,2 | -1.300 | 7.235 | 8.343 | 8.247 | 8.962 |
| Bedrijfsresultaat (EBIT) 1 | 2.963 | -4.134 | -2.349 | -3.610 | 4.547 | 5.859 | 5.814 | 6.902 |
| Operationele Marge | 13,02% | -81,13% | -24,96% | -68,51% | 18,42% | 19,36% | 19,17% | 20,63% |
| Resultaat voor belastingen (EBT) 1 | 1.942 | -5.191 | -3.828 | -5.216 | 2.685 | 4.137 | 4.366 | 4.963 |
| Nettowinst (verlies) 1 | 1.931 | -5.202 | -3.847 | -5.232 | 2.638 | 4.095 | 4.337 | 5.387 |
| Nettomarge | 8,48% | -102,07% | -40,87% | -99,3% | 10,69% | 13,53% | 14,3% | 16,1% |
| WPA 2 | 0,5080 | -1,369 | -1,012 | -1,377 | 0,6920 | 1,071 | 1,149 | 1,287 |
| Free Cash Flow 1 | 3.212 | -3.809 | -977,3 | -2.360 | - | 6.640 | 5.775 | 5.328 |
| FCF-marge | 14,11% | -74,74% | -10,38% | -44,79% | - | 21,94% | 19,04% | 15,93% |
| Kasstroomconversie (ebitda) | 51,94% | - | - | - | - | 79,59% | 70,02% | 59,45% |
| Kasstroomconversie (nettowinst) | 166,3% | - | - | - | - | 162,16% | 133,14% | 98,89% |
| Dividend per aandeel 2 | 0,1770 | - | - | - | - | 0,4347 | 0,4718 | 0,6542 |
| Datum van publicatie | 26/03/20 | 10/02/21 | 10/03/22 | 29/03/23 | 21/03/24 | - | - | - |
1HKD in Miljoen2HKD
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: december | 2021 S1 | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q3 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | - | 2.248 | 2.452 | - | 1.100 | 687 | 1.366 | 6.400 | 6.881 | 6.881 | 6.886 | 6.886 |
| EBITDA | - | 100,5 | -113,7 | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | - | -644,7 | - | -758,5 | -758,5 | - | - | - | 1.279 | 1.279 | 1.283 | 1.283 |
| Operationele Marge | - | -28,68% | - | - | -68,96% | - | - | - | 18,58% | 18,58% | 18,64% | 18,64% |
| Resultaat voor belastingen (EBT) | - | - | - | - | - | - | - | - | - | - | - | - |
| Nettowinst (verlies) | - | - | - | - | - | - | - | - | - | - | - | - |
| Nettomarge | - | - | - | - | - | - | - | - | - | - | - | - |
| WPA 2 | - | -0,2800 | -0,2800 | -0,3200 | -0,3200 | - | - | - | 0,2400 | 0,2400 | 0,2400 | 0,2400 |
| Dividend per aandeel | - | - | - | - | - | - | - | - | - | - | - | - |
| Datum van publicatie | 4/08/21 | 3/11/21 | 10/03/22 | 8/09/22 | 3/08/22 | 2/11/22 | 29/03/23 | 8/11/23 | - | - | - | - |
1HKD in Miljoen2HKD
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 13.571 | 18.736 | 20.817 | 26.019 | - | 17.653 | 14.073 | 9.727 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 2,195 x | -13,66 x | 111,2 x | -20,01 x | - | 2,116 x | 1,706 x | 1,085 x |
| Free Cash Flow 1 | 3.212 | -3.809 | -977 | -2.360 | - | 6.640 | 5.775 | 5.328 |
| ROE (netto-inkomsten/eigen vermogen) | 19,9% | -67,2% | -124% | - | - | 2.173% | 178% | 65,4% |
| ROA (netto-inkomsten/totale activa) | 5,71% | -16,7% | -13,2% | -17,5% | - | 15,2% | 13% | 14,7% |
| Totale activa 1 | 33.819 | 31.088 | 29.054 | 29.825 | - | 26.939 | 33.440 | 36.561 |
| Nettoactief per aandeel 2 | 2,750 | 1,320 | 0,3200 | -1,050 | - | 0,4000 | 1,420 | 2,410 |
| Cashflow per aandeel 2 | 1,140 | -0,7800 | -0,1200 | -0,5600 | - | 2,010 | 2,040 | 1,660 |
| Capex 1 | 1.122 | 839 | 528 | 246 | - | 1.545 | 2.105 | 1.261 |
| Capex/omzet | 4,93% | 16,46% | 5,61% | 4,67% | - | 5,11% | 6,94% | 3,77% |
| Datum van publicatie | 26/03/20 | 10/02/21 | 10/03/22 | 29/03/23 | 21/03/24 | - | - | - |
1HKD in Miljoen2HKD
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
B
Verkoop
Koop
Gemiddeld advies
Kopen
Aantal analisten
17
Laatste slotkoers
13,42
HKD
Gemiddelde koersdoel
16
HKD
Spread / Gemiddelde doel
+19,21%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +35,42% | 6,52 mld. | |
| +7,14% | 33,01 mld. | |
| +5,10% | 24,32 mld. | |
| -18,63% | 19,87 mld. | |
| -18,07% | 19,35 mld. | |
| -1,52% | 16,62 mld. | |
| -4,07% | 9,51 mld. | |
| -21,91% | 7,92 mld. | |
| +0,41% | 7,05 mld. | |
| +6,70% | 7,13 mld. |
- Beurs
- Aandelen
- Koers 2282
- Financiën MGM China Holdings Limited
