Beurs gesloten -
Hong Kong S.E.
10:08:20 14-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
36,95
HKD
|
+1,65%
|
|
+0,27%
|
+82,47%
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
95.989
|
51.061
|
23.939
|
24.466
|
44.573
|
-
|
-
|
Bedrijfswaarde
1 |
90.600
|
46.398
|
19.639
|
24.466
|
38.235
|
37.876
|
36.800
|
K/w-verhouding
|
183
x
|
58,7
x
|
50
x
|
22,7
x
|
30,6
x
|
24,3
x
|
19,9
x
|
Dividendrendement
|
0,22%
|
0,42%
|
0,5%
|
-
|
1,1%
|
1,4%
|
1,69%
|
Marktkapitalisatie/omzet
|
38,2
x
|
11,4
x
|
5,18
x
|
3,88
x
|
5,37
x
|
4,35
x
|
3,73
x
|
Bedrijfswaarde/omzet
|
36
x
|
10,3
x
|
4,25
x
|
3,88
x
|
4,61
x
|
3,69
x
|
3,08
x
|
Bedrijfswaarde/EBITDA
|
93,9
x
|
29,3
x
|
16,5
x
|
12,9
x
|
15
x
|
11,8
x
|
9,42
x
|
Bedrijfswaarde/FCF
|
172
x
|
94,4
x
|
36,1
x
|
-
|
25,6
x
|
17,2
x
|
16,6
x
|
FCF Yield
|
0,58%
|
1,06%
|
2,77%
|
-
|
3,91%
|
5,8%
|
6,03%
|
Price to Book
|
13,3
x
|
7,36
x
|
3,44
x
|
-
|
5,1
x
|
4,42
x
|
3,8
x
|
Aantal aandelen (in duizenden)
|
1.401.938
|
1.401.938
|
1.367.590
|
1.329.259
|
1.324.559
|
-
|
-
|
Referentieprijs
2 |
68,47
|
36,42
|
17,50
|
18,41
|
33,65
|
33,65
|
33,65
|
Datum van publicatie
|
26/03/21
|
28/03/22
|
29/03/23
|
20/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.683
|
2.513
|
4.491
|
4.617
|
6.301
|
8.300
|
10.257
|
11.938
|
EBITDA
1 |
-
|
964,6
|
1.585
|
1.188
|
1.899
|
2.546
|
3.221
|
3.905
|
Bedrijfsresultaat (EBIT)
1 |
-
|
718,8
|
1.150
|
583,4
|
1.231
|
1.789
|
2.323
|
2.818
|
Operationele Marge
|
-
|
28,6%
|
25,6%
|
12,63%
|
19,53%
|
21,55%
|
22,65%
|
23,61%
|
Resultaat voor belastingen (EBT)
1 |
-
|
707,4
|
1.171
|
639,5
|
1.416
|
1.948
|
2.480
|
2.985
|
Nettowinst (verlies)
1 |
-
|
523,5
|
854,3
|
475,7
|
1.082
|
1.456
|
1.857
|
2.231
|
Nettomarge
|
-
|
20,83%
|
19,02%
|
10,3%
|
17,18%
|
17,54%
|
18,1%
|
18,69%
|
WPA
2 |
3,910
|
0,3734
|
0,6200
|
0,3500
|
0,8100
|
1,101
|
1,384
|
1,688
|
Free Cash Flow
1 |
-
|
527,4
|
491,6
|
543,4
|
-
|
1.494
|
2.197
|
2.218
|
FCF-marge
|
-
|
20,98%
|
10,95%
|
11,77%
|
-
|
18%
|
21,42%
|
18,58%
|
Kasstroomconversie (ebitda)
|
-
|
54,67%
|
31,02%
|
45,73%
|
-
|
58,7%
|
68,2%
|
56,8%
|
Kasstroomconversie (nettowinst)
|
-
|
100,74%
|
57,54%
|
114,24%
|
-
|
102,61%
|
118,3%
|
99,44%
|
Dividend per aandeel
2 |
-
|
0,1494
|
0,1524
|
0,0870
|
-
|
0,3706
|
0,4722
|
0,5676
|
Datum van publicatie
|
30/11/20
|
26/03/21
|
28/03/22
|
29/03/23
|
20/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Omzet
1 |
1.773
|
2.718
|
2.359
|
2.259
|
2.814
|
3.487
|
3.797
|
4.539
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
486,7
|
663,1
|
446,1
|
137,3
|
537,8
|
692,9
|
882,6
|
1.008
|
Operationele Marge
|
27,46%
|
24,4%
|
18,91%
|
6,08%
|
19,11%
|
19,87%
|
23,24%
|
22,2%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
457,9
|
181,6
|
618,5
|
797,2
|
1.015
|
907
|
Nettowinst (verlies)
1 |
358,7
|
-
|
332,8
|
142,8
|
476,6
|
605,8
|
757
|
676
|
Nettomarge
|
20,24%
|
-
|
14,11%
|
6,32%
|
16,94%
|
17,37%
|
19,93%
|
14,89%
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27/08/21
|
28/03/22
|
25/08/22
|
29/03/23
|
22/08/23
|
20/03/24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
5.388
|
4.664
|
4.300
|
-
|
6.338
|
6.697
|
7.773
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
527
|
492
|
543
|
-
|
1.494
|
2.197
|
2.218
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
15,6%
|
13,2%
|
6,9%
|
-
|
17,7%
|
19,6%
|
20,5%
|
ROA (netto-inkomsten/totale activa)
|
-
|
13%
|
11,2%
|
5,63%
|
-
|
13,2%
|
14,9%
|
15,5%
|
Totale activa
1 |
-
|
4.019
|
7.647
|
8.452
|
-
|
10.992
|
12.435
|
14.383
|
Nettoactief per aandeel
2 |
-
|
5,130
|
4,950
|
5,090
|
-
|
6,600
|
7,610
|
8,850
|
Cashflow per aandeel
2 |
-
|
0,5800
|
0,5700
|
0,6500
|
-
|
1,580
|
1,920
|
2,160
|
Capex
1 |
-
|
176
|
288
|
348
|
-
|
532
|
653
|
768
|
Capex/omzet
|
-
|
7%
|
6,4%
|
7,53%
|
-
|
6,41%
|
6,36%
|
6,44%
|
Datum van publicatie
|
30/11/20
|
26/03/21
|
28/03/22
|
29/03/23
|
20/03/24
|
-
|
-
|
-
|
Laatste slotkoers
33,65
CNY Gemiddelde koersdoel
31,45
CNY Spread / Gemiddelde doel -6,54% Consensus |