Beurs gesloten -
Hong Kong S.E.
10:08:06 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
7,14
HKD
|
-0,28%
|
|
-.--%
|
+13,15%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
23.946
|
17.314
|
18.905
|
17.294
|
17.189
|
19.401
|
-
|
-
|
Bedrijfswaarde
1 |
33.790
|
27.076
|
35.096
|
44.777
|
45.261
|
44.121
|
42.408
|
40.162
|
K/w-verhouding
|
8,72
x
|
6,56
x
|
5,54
x
|
7,09
x
|
5,84
x
|
6,25
x
|
5,87
x
|
5,99
x
|
Dividendrendement
|
5,2%
|
7%
|
10,1%
|
-
|
9,59%
|
8,57%
|
8,79%
|
8,73%
|
Marktkapitalisatie/omzet
|
3,87
x
|
2,16
x
|
1,74
x
|
1,85
x
|
1,85
x
|
2,02
x
|
1,83
x
|
1,75
x
|
Bedrijfswaarde/omzet
|
5,46
x
|
3,37
x
|
3,23
x
|
4,78
x
|
4,87
x
|
4,59
x
|
3,99
x
|
3,62
x
|
Bedrijfswaarde/EBITDA
|
8,56
x
|
6,02
x
|
6,47
x
|
9,51
x
|
8,42
x
|
7,57
x
|
7,07
x
|
6,52
x
|
Bedrijfswaarde/FCF
|
31.450.758
x
|
-8.130.346
x
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
0%
|
-0%
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,19
x
|
0,58
x
|
0,54
x
|
-
|
0,68
x
|
0,67
x
|
0,63
x
|
0,6
x
|
Aantal aandelen (in duizenden)
|
2.180.770
|
2.180.770
|
2.180.770
|
2.180.770
|
2.180.770
|
2.180.770
|
-
|
-
|
Referentieprijs
2 |
9,991
|
6,144
|
6,152
|
5,944
|
5,735
|
6,608
|
6,608
|
6,608
|
Datum van publicatie
|
18/03/20
|
24/03/21
|
29/03/22
|
24/03/23
|
22/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.186
|
8.027
|
10.872
|
9.373
|
9.295
|
9.606
|
10.625
|
11.106
|
EBITDA
1 |
3.950
|
4.499
|
5.426
|
4.709
|
5.376
|
5.827
|
6.001
|
6.164
|
Bedrijfsresultaat (EBIT)
1 |
2.444
|
2.713
|
3.134
|
2.487
|
3.013
|
3.104
|
3.432
|
3.635
|
Operationele Marge
|
39,51%
|
33,8%
|
28,83%
|
26,54%
|
32,42%
|
32,31%
|
32,3%
|
32,73%
|
Resultaat voor belastingen (EBT)
1 |
2.444
|
2.709
|
3.178
|
2.485
|
2.916
|
3.096
|
3.422
|
3.504
|
Nettowinst (verlies)
1 |
2.499
|
2.055
|
2.606
|
2.014
|
2.327
|
2.441
|
2.819
|
3.014
|
Nettomarge
|
40,41%
|
25,6%
|
23,97%
|
21,49%
|
25,04%
|
25,41%
|
26,53%
|
27,14%
|
WPA
2 |
1,146
|
0,9360
|
1,110
|
0,8380
|
0,9820
|
1,058
|
1,125
|
1,103
|
Free Cash Flow
|
1.074
|
-3.330
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
17,37%
|
-41,49%
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
27,2%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
42,98%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,5200
|
0,4300
|
0,6200
|
-
|
0,5500
|
0,5662
|
0,5808
|
0,5769
|
Datum van publicatie
|
18/03/20
|
24/03/21
|
29/03/22
|
24/03/23
|
22/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2021 S2
|
2022 Q1
|
---|
Omzet
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
922,7
|
43,92
|
1.387
|
412,7
|
Nettomarge
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
18/03/20
|
21/08/20
|
29/03/22
|
28/04/22
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
9.844
|
9.761
|
16.191
|
27.483
|
28.072
|
24.720
|
23.007
|
20.761
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,492
x
|
2,17
x
|
2,984
x
|
5,836
x
|
5,222
x
|
4,242
x
|
3,834
x
|
3,368
x
|
Free Cash Flow
|
1.074
|
-3.330
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
14,1%
|
10,8%
|
12,2%
|
9,93%
|
12%
|
10,2%
|
10,5%
|
10,3%
|
ROA (netto-inkomsten/totale activa)
|
5,81%
|
4,08%
|
4,5%
|
2,85%
|
3,4%
|
3,51%
|
3,98%
|
4,18%
|
Totale activa
1 |
43.013
|
50.405
|
57.879
|
70.753
|
68.357
|
69.644
|
70.917
|
72.204
|
Nettoactief per aandeel
2 |
8,430
|
10,60
|
11,30
|
-
|
8,420
|
9,880
|
10,50
|
11,10
|
Cashflow per aandeel
2 |
0,8000
|
0,5000
|
1,680
|
-
|
1,880
|
2,870
|
2,500
|
3,030
|
Capex
1 |
677
|
2.483
|
3.775
|
2.091
|
2.081
|
1.888
|
1.973
|
2.201
|
Capex/omzet
|
10,95%
|
30,93%
|
34,72%
|
22,31%
|
22,38%
|
19,65%
|
18,57%
|
19,81%
|
Datum van publicatie
|
18/03/20
|
24/03/21
|
29/03/22
|
24/03/23
|
22/03/24
|
-
|
-
|
-
|
Laatste slotkoers
6,608
CNY Gemiddelde koersdoel
7,892
CNY Spread / Gemiddelde doel +19,43% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +13,15% | 2,68 mld. | | -8,53% | 25,58 mld. | | +0,22% | 20,21 mld. | | +13,41% | 10,29 mld. | | +11,25% | 7,09 mld. | | +5,41% | 6,55 mld. | | +25,94% | 5,96 mld. | | -10,21% | 5,02 mld. | | -13,05% | 4,92 mld. | | -5,11% | 4,32 mld. |
Snelwegbeheerders
|