Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
21,55
HKD
|
-0,92%
|
|
+8,40%
|
+5,38%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
75.452
|
49.504
|
43.125
|
54.681
|
58.004
|
62.251
|
-
|
-
|
Bedrijfswaarde
1 |
91.399
|
63.204
|
63.166
|
64.207
|
58.004
|
65.785
|
53.111
|
61.814
|
K/w-verhouding
|
12,1
x
|
6,87
x
|
5,55
x
|
6,42
x
|
6,41
x
|
6,34
x
|
5,79
x
|
5,26
x
|
Dividendrendement
|
2,36%
|
4,35%
|
5,43%
|
4,68%
|
-
|
4,81%
|
5,26%
|
5,73%
|
Marktkapitalisatie/omzet
|
0,18
x
|
0,11
x
|
0,08
x
|
0,1
x
|
0,1
x
|
0,1
x
|
0,09
x
|
0,08
x
|
Bedrijfswaarde/omzet
|
0,21
x
|
0,14
x
|
0,12
x
|
0,12
x
|
0,1
x
|
0,1
x
|
0,07
x
|
0,08
x
|
Bedrijfswaarde/EBITDA
|
5,09
x
|
3,21
x
|
2,67
x
|
2,59
x
|
2,35
x
|
2,47
x
|
1,83
x
|
1,95
x
|
Bedrijfswaarde/FCF
|
6,57
x
|
-13,8
x
|
9,72
x
|
3,47
x
|
-
|
5,74
x
|
5,54
x
|
4,77
x
|
FCF Yield
|
15,2%
|
-7,24%
|
10,3%
|
28,8%
|
-
|
17,4%
|
18,1%
|
21%
|
Price to Book
|
1,59
x
|
0,88
x
|
0,7
x
|
0,8
x
|
-
|
0,75
x
|
0,67
x
|
0,6
x
|
Aantal aandelen (in duizenden)
|
2.967.629
|
3.118.654
|
3.120.656
|
3.120.656
|
3.120.656
|
3.120.656
|
-
|
-
|
Referentieprijs
2 |
25,42
|
15,87
|
13,82
|
17,52
|
18,59
|
19,95
|
19,95
|
19,95
|
Datum van publicatie
|
30/03/20
|
21/03/21
|
20/03/22
|
26/03/23
|
24/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
425.273
|
456.415
|
521.051
|
552.148
|
596.570
|
651.835
|
710.621
|
773.759
|
EBITDA
1 |
17.950
|
19.667
|
23.634
|
24.769
|
24.639
|
26.669
|
29.072
|
31.711
|
Bedrijfsresultaat (EBIT)
1 |
16.137
|
17.760
|
19.712
|
20.604
|
20.209
|
23.514
|
25.741
|
28.318
|
Operationele Marge
|
3,79%
|
3,89%
|
3,78%
|
3,73%
|
3,39%
|
3,61%
|
3,62%
|
3,66%
|
Resultaat voor belastingen (EBT)
1 |
13.760
|
15.598
|
17.003
|
18.564
|
19.512
|
21.350
|
23.390
|
25.730
|
Nettowinst (verlies)
1 |
6.253
|
7.187
|
7.759
|
8.526
|
9.054
|
9.827
|
10.774
|
11.894
|
Nettomarge
|
1,47%
|
1,57%
|
1,49%
|
1,54%
|
1,52%
|
1,51%
|
1,52%
|
1,54%
|
WPA
2 |
2,100
|
2,310
|
2,490
|
2,730
|
2,900
|
3,145
|
3,445
|
3,790
|
Free Cash Flow
1 |
13.909
|
-4.574
|
6.501
|
18.481
|
-
|
11.465
|
9.594
|
12.961
|
FCF-marge
|
3,27%
|
-1%
|
1,25%
|
3,35%
|
-
|
1,76%
|
1,35%
|
1,68%
|
Kasstroomconversie (ebitda)
|
77,49%
|
-
|
27,51%
|
74,61%
|
-
|
42,99%
|
33%
|
40,87%
|
Kasstroomconversie (nettowinst)
|
222,46%
|
-
|
83,79%
|
216,77%
|
-
|
116,67%
|
89,05%
|
108,97%
|
Dividend per aandeel
2 |
0,6000
|
0,6900
|
0,7500
|
0,8200
|
-
|
0,9592
|
1,049
|
1,144
|
Datum van publicatie
|
30/03/20
|
21/03/21
|
20/03/22
|
26/03/23
|
24/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 S1
|
---|
Omzet
1 |
223.608
|
203.765
|
252.650
|
249.120
|
271.931
|
261.472
|
290.676
|
18.687
|
155.433
|
300.950
|
144.969
|
150.650
|
295.619
|
321.924
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
8.772
|
10.940
|
9.057
|
11.547
|
-
|
5.895
|
10.869
|
5.937
|
4.691
|
10.628
|
11.691
|
Operationele Marge
|
-
|
-
|
-
|
3,52%
|
4,02%
|
3,46%
|
3,97%
|
-
|
3,79%
|
3,61%
|
4,1%
|
3,11%
|
3,6%
|
3,63%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5.228
|
8.866
|
4.161
|
6.485
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
362,2
|
2.514
|
4.104
|
1.752
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,94%
|
1,62%
|
1,36%
|
1,21%
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
30/03/20
|
23/08/20
|
21/03/21
|
22/08/21
|
20/03/22
|
29/08/22
|
26/03/23
|
17/04/23
|
27/08/23
|
27/08/23
|
30/10/23
|
24/03/24
|
24/03/24
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
15.947
|
13.699
|
20.041
|
9.526
|
-
|
3.534
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
9.140
|
438
|
Hefboom (schuld/ebitda)
|
0,8884
x
|
0,6966
x
|
0,848
x
|
0,3846
x
|
-
|
0,1325
x
|
-
|
-
|
Free Cash Flow
1 |
13.909
|
-4.574
|
6.501
|
18.481
|
-
|
11.465
|
9.594
|
12.961
|
ROE (netto-inkomsten/eigen vermogen)
|
13,9%
|
13,9%
|
13,1%
|
13,1%
|
-
|
12%
|
12%
|
11,6%
|
ROA (netto-inkomsten/totale activa)
|
2,47%
|
2,47%
|
2,4%
|
2,44%
|
-
|
2,45%
|
2,49%
|
2,49%
|
Totale activa
1 |
252.832
|
290.559
|
323.331
|
350.101
|
-
|
401.329
|
433.198
|
477.351
|
Nettoactief per aandeel
2 |
16,00
|
18,10
|
19,80
|
21,80
|
-
|
26,70
|
29,70
|
33,20
|
Cashflow per aandeel
2 |
6,320
|
3,590
|
2,980
|
6,720
|
-
|
6,040
|
3,430
|
6,080
|
Capex
1 |
4.868
|
4.585
|
2.807
|
2.482
|
-
|
3.328
|
3.173
|
3.309
|
Capex/omzet
|
1,14%
|
1%
|
0,54%
|
0,45%
|
-
|
0,51%
|
0,45%
|
0,43%
|
Datum van publicatie
|
30/03/20
|
21/03/21
|
20/03/22
|
26/03/23
|
24/03/24
|
-
|
-
|
-
|
Laatste slotkoers
19,95
CNY Gemiddelde koersdoel
25,06
CNY Spread / Gemiddelde doel +25,63% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +5,38% | 8,59 mld. | | +17,35% | 71,39 mld. | | +2,39% | 25,1 mld. | | +6,69% | 8,19 mld. | | -20,96% | 7,91 mld. | | +0,49% | 4,54 mld. | | +17,12% | 4,31 mld. | | -2,61% | 3,86 mld. | | +22,08% | 3,64 mld. | | +7,96% | 3,29 mld. |
geneesmiddelen groothandels
|