Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
8,22
HKD
|
+1,23%
|
|
+4,98%
|
-3,18%
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
89.303
|
68.690
|
90.528
|
89.376
|
78.695
|
71.101
|
-
|
-
|
Bedrijfswaarde
1 |
55.244
|
30.429
|
52.568
|
47.842
|
36.727
|
30.060
|
28.719
|
31.296
|
K/w-verhouding
|
12,7
x
|
40,6
x
|
9,2
x
|
15,2
x
|
13,2
x
|
12,6
x
|
11,6
x
|
10,7
x
|
Dividendrendement
|
4,2%
|
5,64%
|
4,49%
|
4,92%
|
6,02%
|
7,12%
|
7,23%
|
7,35%
|
Marktkapitalisatie/omzet
|
11,1
x
|
11,7
x
|
3,69
x
|
5,75
x
|
6,62
x
|
7,48
x
|
6,53
x
|
5,37
x
|
Bedrijfswaarde/omzet
|
6,9
x
|
5,17
x
|
2,14
x
|
3,08
x
|
3,09
x
|
3,16
x
|
2,64
x
|
2,36
x
|
Bedrijfswaarde/EBITDA
|
15,9
x
|
11,7
x
|
4,14
x
|
6,34
x
|
8,19
x
|
7,98
x
|
7,02
x
|
6,34
x
|
Bedrijfswaarde/FCF
|
3,9
x
|
5,21
x
|
24,1
x
|
7,46
x
|
-53,7
x
|
5,93
x
|
7,73
x
|
6,47
x
|
FCF Yield
|
25,7%
|
19,2%
|
4,15%
|
13,4%
|
-1,86%
|
16,9%
|
12,9%
|
15,5%
|
Price to Book
|
0,6
x
|
0,47
x
|
0,57
x
|
0,55
x
|
0,47
x
|
0,42
x
|
0,41
x
|
0,41
x
|
Aantal aandelen (in duizenden)
|
6.816.991
|
7.045.159
|
7.396.071
|
7.718.157
|
8.171.883
|
8.649.731
|
-
|
-
|
Referentieprijs
2 |
13,10
|
9,750
|
12,24
|
11,58
|
9,630
|
8,220
|
8,220
|
8,220
|
Datum van publicatie
|
29/08/19
|
26/08/20
|
26/08/21
|
25/08/22
|
29/08/23
|
-
|
-
|
-
|
Fiscaal tijdperk: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
8.010
|
5.887
|
24.545
|
15.554
|
11.881
|
9.511
|
10.890
|
13.251
|
EBITDA
1 |
3.476
|
2.593
|
12.684
|
7.541
|
4.483
|
3.766
|
4.088
|
4.937
|
Bedrijfsresultaat (EBIT)
1 |
3.353
|
2.407
|
12.497
|
7.359
|
4.285
|
3.541
|
3.908
|
4.193
|
Operationele Marge
|
41,87%
|
40,89%
|
50,92%
|
47,32%
|
36,07%
|
37,22%
|
35,88%
|
31,64%
|
Resultaat voor belastingen (EBT)
1 |
7.718
|
2.200
|
13.005
|
7.314
|
6.741
|
6.461
|
6.869
|
7.428
|
Nettowinst (verlies)
1 |
6.915
|
1.688
|
9.646
|
5.735
|
5.849
|
5.448
|
5.840
|
6.391
|
Nettomarge
|
86,33%
|
28,67%
|
39,3%
|
36,87%
|
49,23%
|
57,28%
|
53,62%
|
48,23%
|
WPA
2 |
1,030
|
0,2400
|
1,330
|
0,7600
|
0,7300
|
0,6529
|
0,7066
|
0,7676
|
Free Cash Flow
1 |
14.170
|
5.843
|
2.180
|
6.413
|
-683,6
|
5.069
|
3.718
|
4.840
|
FCF-marge
|
176,91%
|
99,26%
|
8,88%
|
41,23%
|
-5,75%
|
53,29%
|
34,14%
|
36,52%
|
Kasstroomconversie (ebitda)
|
407,67%
|
225,37%
|
17,19%
|
85,05%
|
-
|
134,59%
|
90,93%
|
98,02%
|
Kasstroomconversie (nettowinst)
|
204,92%
|
346,17%
|
22,6%
|
111,82%
|
-
|
93,04%
|
63,66%
|
75,72%
|
Dividend per aandeel
2 |
0,5500
|
0,5500
|
0,5500
|
0,5700
|
0,5800
|
0,5852
|
0,5944
|
0,6041
|
Datum van publicatie
|
29/08/19
|
26/08/20
|
26/08/21
|
25/08/22
|
29/08/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Omzet
1 |
3.169
|
2.718
|
4.098
|
20.448
|
10.892
|
4.662
|
6.383
|
5.499
|
4.923
|
4.878
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
10.807
|
5.028
|
2.332
|
2.208
|
2.077
|
1.423
|
1.358
|
Operationele Marge
|
-
|
-
|
-
|
52,85%
|
46,16%
|
50,01%
|
34,59%
|
37,78%
|
28,92%
|
27,85%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2.959
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2.616
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
53,14%
|
-
|
WPA
2 |
0,4000
|
-0,1600
|
0,1800
|
1,150
|
0,5800
|
0,1800
|
0,3600
|
0,3700
|
0,3100
|
0,2500
|
Dividend per aandeel
2 |
0,1400
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,1500
|
0,4300
|
Datum van publicatie
|
26/02/20
|
26/08/20
|
25/02/21
|
26/08/21
|
17/02/22
|
25/08/22
|
21/02/23
|
29/08/23
|
22/02/24
|
-
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
34.059
|
38.261
|
37.960
|
41.534
|
41.968
|
41.040
|
42.382
|
39.804
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
14.170
|
5.843
|
2.180
|
6.413
|
-684
|
5.069
|
3.718
|
4.840
|
ROE (netto-inkomsten/eigen vermogen)
|
3,28%
|
3,14%
|
6,43%
|
4,18%
|
3,81%
|
3,41%
|
3,58%
|
3,94%
|
ROA (netto-inkomsten/totale activa)
|
2,75%
|
2,48%
|
5,24%
|
3,62%
|
3,4%
|
2,76%
|
2,66%
|
2,86%
|
Totale activa
1 |
251.555
|
68.061
|
184.218
|
158.388
|
172.101
|
197.374
|
219.662
|
223.705
|
Nettoactief per aandeel
2 |
21,70
|
21,00
|
21,50
|
20,90
|
20,50
|
19,70
|
20,10
|
20,20
|
Cashflow per aandeel
2 |
2,120
|
0,8500
|
0,3100
|
0,8600
|
-0,0700
|
0,0100
|
0,0700
|
0,1500
|
Capex
1 |
73,4
|
49,6
|
38
|
52,5
|
108
|
134
|
86,3
|
139
|
Capex/omzet
|
0,92%
|
0,84%
|
0,15%
|
0,34%
|
0,91%
|
1,41%
|
0,79%
|
1,05%
|
Datum van publicatie
|
29/08/19
|
26/08/20
|
26/08/21
|
25/08/22
|
29/08/23
|
-
|
-
|
-
|
Laatste slotkoers
8,22
HKD Gemiddelde koersdoel
10,16
HKD Spread / Gemiddelde doel +23,60% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -3,18% | 9,08 mld. | | +36,16% | 27,94 mld. | | -13,74% | 26,97 mld. | | +25,00% | 26,95 mld. | | -0,71% | 25,32 mld. | | +44,49% | 22,58 mld. | | +2,78% | 19,59 mld. | | +1,45% | 19,52 mld. | | +28,54% | 16,23 mld. | | -14,80% | 14,98 mld. |
andere onroerend goed ontwikkeling & transacties
|