Vertraagde tijd
Hong Kong S.E.
04:54:50 06-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
27,95
HKD
|
-0,89%
|
|
+2,76%
|
+8,54%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.439
|
2.543
|
2.920
|
3.786
|
4.781
|
5.267
|
-
|
-
|
Bedrijfswaarde
1 |
4.732
|
4.239
|
4.384
|
5.162
|
5.871
|
6.322
|
6.059
|
5.780
|
K/w-verhouding
|
25,8
x
|
-1,99
x
|
203
x
|
12,1
x
|
11,5
x
|
11,7
x
|
10,3
x
|
9,49
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
3,18%
|
3,7%
|
4,01%
|
Marktkapitalisatie/omzet
|
0,95
x
|
1,65
x
|
1,44
x
|
1,31
x
|
1,3
x
|
1,29
x
|
1,18
x
|
1,1
x
|
Bedrijfswaarde/omzet
|
1,3
x
|
2,76
x
|
2,17
x
|
1,79
x
|
1,59
x
|
1,55
x
|
1,36
x
|
1,21
x
|
Bedrijfswaarde/EBITDA
|
9,61
x
|
-19,4
x
|
24
x
|
7,73
x
|
6,27
x
|
7,3
x
|
6,32
x
|
5,78
x
|
Bedrijfswaarde/FCF
|
9,09
x
|
-31,4
x
|
12
x
|
22,8
x
|
13,5
x
|
13,6
x
|
9,97
x
|
9,76
x
|
FCF Yield
|
11%
|
-3,18%
|
8,36%
|
4,38%
|
7,41%
|
7,34%
|
10%
|
10,2%
|
Price to Book
|
1,76
x
|
4,01
x
|
4,23
x
|
3,67
x
|
3,3
x
|
2,96
x
|
2,5
x
|
2,25
x
|
Aantal aandelen (in duizenden)
|
1.432.570
|
1.434.880
|
1.436.905
|
1.438.900
|
1.449.692
|
1.458.899
|
-
|
-
|
Referentieprijs
2 |
2,401
|
1,772
|
2,032
|
2,631
|
3,298
|
3,610
|
3,610
|
3,610
|
Datum van publicatie
|
18/03/20
|
17/03/21
|
16/03/22
|
15/03/23
|
13/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.639
|
1.537
|
2.021
|
2.880
|
3.682
|
4.082
|
4.463
|
4.789
|
EBITDA
1 |
492,2
|
-218,8
|
182,3
|
667,6
|
935,9
|
866,5
|
959
|
1.000
|
Bedrijfsresultaat (EBIT)
1 |
283
|
-1.266
|
132,7
|
492,1
|
743,7
|
741,5
|
815,5
|
873,8
|
Operationele Marge
|
7,78%
|
-82,4%
|
6,57%
|
17,09%
|
20,2%
|
18,17%
|
18,27%
|
18,25%
|
Resultaat voor belastingen (EBT)
1 |
184,9
|
-1.382
|
-32,7
|
362,6
|
584,9
|
636,2
|
721,7
|
789
|
Nettowinst (verlies)
1 |
132,5
|
-1.278
|
14,3
|
312,7
|
417
|
447,6
|
510,8
|
550,8
|
Nettomarge
|
3,64%
|
-83,15%
|
0,71%
|
10,86%
|
11,32%
|
10,97%
|
11,45%
|
11,5%
|
WPA
2 |
0,0930
|
-0,8910
|
0,0100
|
0,2170
|
0,2870
|
0,3086
|
0,3501
|
0,3804
|
Free Cash Flow
1 |
520,8
|
-134,8
|
366,3
|
226,1
|
434,9
|
463,8
|
608
|
592,3
|
FCF-marge
|
14,31%
|
-8,77%
|
18,13%
|
7,85%
|
11,81%
|
11,36%
|
13,62%
|
12,37%
|
Kasstroomconversie (ebitda)
|
105,81%
|
-
|
200,93%
|
33,87%
|
46,47%
|
53,52%
|
63,4%
|
59,2%
|
Kasstroomconversie (nettowinst)
|
393,06%
|
-
|
2.561,54%
|
72,31%
|
104,29%
|
103,61%
|
119,02%
|
107,54%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
0,1148
|
0,1337
|
0,1446
|
Datum van publicatie
|
18/03/20
|
17/03/21
|
16/03/22
|
15/03/23
|
13/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
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
|
2025 Q1
|
---|
Omzet
1 |
557,1
|
664,2
|
573,6
|
696,5
|
790,9
|
818,5
|
852,1
|
924,1
|
957,7
|
948,5
|
896
|
1.029
|
1.061
|
1.071
|
-
|
EBITDA
1 |
-
|
-
|
73,2
|
122,4
|
134,1
|
-
|
156,4
|
177,9
|
194
|
-
|
209
|
241
|
255
|
251
|
-
|
Bedrijfsresultaat (EBIT)
1 |
50,7
|
168,4
|
58,1
|
101,8
|
121,8
|
210,4
|
144,7
|
167,4
|
182,6
|
249
|
160,8
|
194,5
|
196,4
|
197,6
|
-
|
Operationele Marge
|
9,1%
|
25,35%
|
10,13%
|
14,62%
|
15,4%
|
25,71%
|
16,98%
|
18,11%
|
19,07%
|
26,25%
|
17,95%
|
18,89%
|
18,51%
|
18,45%
|
-
|
Resultaat voor belastingen (EBT)
1 |
20,7
|
135,5
|
29,2
|
68,5
|
86,2
|
178,7
|
106,4
|
124,7
|
145,6
|
208,2
|
127,5
|
156,5
|
172
|
166,5
|
-
|
Nettowinst (verlies)
1 |
-5,2
|
159,1
|
16,4
|
39,9
|
58,2
|
198,2
|
73,8
|
78,7
|
115,4
|
149,1
|
84,53
|
111
|
115,6
|
116,5
|
-
|
Nettomarge
|
-0,93%
|
23,95%
|
2,86%
|
5,73%
|
7,36%
|
24,22%
|
8,66%
|
8,52%
|
12,05%
|
15,72%
|
9,43%
|
10,78%
|
10,9%
|
10,88%
|
-
|
WPA
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,0540
|
0,0790
|
0,1030
|
0,0558
|
0,0810
|
0,0719
|
0,0800
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,1098
|
-
|
Datum van publicatie
|
12/11/21
|
16/03/22
|
12/05/22
|
17/08/22
|
11/11/22
|
15/03/23
|
11/05/23
|
16/08/23
|
13/11/23
|
13/03/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.293
|
1.696
|
1.465
|
1.376
|
1.090
|
1.056
|
793
|
514
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,626
x
|
-7,75
x
|
8,033
x
|
2,061
x
|
1,165
x
|
1,218
x
|
0,8267
x
|
0,5136
x
|
Free Cash Flow
1 |
521
|
-135
|
366
|
226
|
435
|
464
|
608
|
592
|
ROE (netto-inkomsten/eigen vermogen)
|
11,1%
|
-201%
|
2,16%
|
36,3%
|
33,6%
|
27,3%
|
26%
|
25%
|
ROA (netto-inkomsten/totale activa)
|
4,04%
|
-23,9%
|
0,29%
|
6,53%
|
8,48%
|
9,26%
|
9,91%
|
9,94%
|
Totale activa
1 |
3.278
|
5.352
|
5.009
|
4.788
|
4.916
|
4.833
|
5.157
|
5.542
|
Nettoactief per aandeel
2 |
1,360
|
0,4400
|
0,4800
|
0,7200
|
1,000
|
1,220
|
1,450
|
1,610
|
Cashflow per aandeel
2 |
0,4000
|
-0,0800
|
0,2700
|
0,1900
|
0,3700
|
0,4900
|
0,5200
|
0,5400
|
Capex
1 |
55,4
|
20,6
|
20,8
|
51,6
|
99,3
|
103
|
109
|
121
|
Capex/omzet
|
1,52%
|
1,34%
|
1,03%
|
1,79%
|
2,7%
|
2,51%
|
2,43%
|
2,52%
|
Datum van publicatie
|
18/03/20
|
17/03/21
|
16/03/22
|
15/03/23
|
13/03/24
|
-
|
-
|
-
|
Laatste slotkoers
3,61
USD Gemiddelde koersdoel
4,736
USD Spread / Gemiddelde doel +31,20% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +8,54% | 5,27 mld. | | +6,60% | 421 mld. | | +4,38% | 144 mld. | | -30,54% | 44,72 mld. | | +15,44% | 18,72 mld. | | +15,56% | 10,65 mld. | | +33,01% | 8,76 mld. | | 0,00% | 7,12 mld. | | -7,29% | 6,53 mld. | | +31,05% | 6,47 mld. |
Kleding & Accessoires - Andere
|