Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
4,28
HKD
|
-1,61%
|
|
+6,20%
|
+30,89%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
27.463
|
28.206
|
27.920
|
24.561
|
33.377
|
41.167
|
-
|
-
|
Bedrijfswaarde
1 |
26.636
|
29.847
|
26.768
|
21.406
|
29.588
|
32.520
|
32.544
|
32.514
|
K/w-verhouding
|
6,23
x
|
6,41
x
|
4,07
x
|
-
|
5,1
x
|
6,67
x
|
6,25
x
|
5,9
x
|
Dividendrendement
|
5,07%
|
5,06%
|
8,84%
|
-
|
4,88%
|
7,15%
|
7,05%
|
7,99%
|
Marktkapitalisatie/omzet
|
0,35
x
|
0,33
x
|
0,22
x
|
0,23
x
|
0,33
x
|
0,37
x
|
0,37
x
|
0,35
x
|
Bedrijfswaarde/omzet
|
0,34
x
|
0,35
x
|
0,22
x
|
0,2
x
|
0,29
x
|
0,29
x
|
0,29
x
|
0,27
x
|
Bedrijfswaarde/EBITDA
|
5,1
x
|
5,46
x
|
3,8
x
|
2,85
x
|
4,17
x
|
4,88
x
|
4,64
x
|
4,22
x
|
Bedrijfswaarde/FCF
|
19
x
|
13,1
x
|
9,1
x
|
-
|
-
|
10,9
x
|
11
x
|
10,2
x
|
FCF Yield
|
5,25%
|
7,63%
|
11%
|
-
|
-
|
9,21%
|
9,1%
|
9,76%
|
Price to Book
|
0,62
x
|
0,58
x
|
0,46
x
|
-
|
0,57
x
|
0,72
x
|
0,68
x
|
0,64
x
|
Aantal aandelen (in duizenden)
|
7.400.804
|
7.400.804
|
7.400.804
|
7.256.523
|
7.244.937
|
7.265.954
|
-
|
-
|
Referentieprijs
2 |
2,368
|
2,373
|
2,037
|
2,243
|
2,972
|
3,962
|
3,962
|
3,962
|
Datum van publicatie
|
31/03/20
|
30/03/21
|
29/03/22
|
27/03/23
|
22/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
77.650
|
84.537
|
124.346
|
108.817
|
101.705
|
111.191
|
112.311
|
118.592
|
EBITDA
1 |
5.218
|
5.464
|
7.041
|
7.514
|
7.096
|
6.663
|
7.010
|
7.702
|
Bedrijfsresultaat (EBIT)
1 |
3.372
|
3.379
|
4.867
|
5.204
|
5.473
|
3.388
|
4.863
|
5.217
|
Operationele Marge
|
4,34%
|
4%
|
3,91%
|
4,78%
|
5,38%
|
3,05%
|
4,33%
|
4,4%
|
Resultaat voor belastingen (EBT)
1 |
3.326
|
3.536
|
4.732
|
5.198
|
5.510
|
5.890
|
6.059
|
6.524
|
Nettowinst (verlies)
1 |
2.803
|
2.754
|
3.713
|
4.068
|
4.222
|
4.410
|
4.701
|
5.042
|
Nettomarge
|
3,61%
|
3,26%
|
2,99%
|
3,74%
|
4,15%
|
3,97%
|
4,19%
|
4,25%
|
WPA
2 |
0,3800
|
0,3700
|
0,5000
|
-
|
0,5822
|
0,5941
|
0,6342
|
0,6710
|
Free Cash Flow
1 |
1.399
|
2.277
|
2.943
|
-
|
-
|
2.994
|
2.960
|
3.173
|
FCF-marge
|
1,8%
|
2,69%
|
2,37%
|
-
|
-
|
2,69%
|
2,64%
|
2,68%
|
Kasstroomconversie (ebitda)
|
26,82%
|
41,67%
|
41,79%
|
-
|
-
|
44,93%
|
42,23%
|
41,2%
|
Kasstroomconversie (nettowinst)
|
49,91%
|
82,68%
|
79,24%
|
-
|
-
|
67,89%
|
62,96%
|
62,94%
|
Dividend per aandeel
2 |
0,1200
|
0,1200
|
0,1800
|
-
|
0,1450
|
0,2834
|
0,2794
|
0,3166
|
Datum van publicatie
|
31/03/20
|
30/03/21
|
29/03/22
|
27/03/23
|
22/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
39.930
|
39.691
|
44.843
|
36.139
|
26.530
|
62.669
|
-
|
55.191
|
25.202
|
28.424
|
53.625
|
22.361
|
47.837
|
24.936
|
28.932
|
53.868
|
25.715
|
27.082
|
26.520
|
30.769
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.218
|
-
|
-
|
1.243
|
-
|
-
|
-
|
-
|
1.304
|
1.418
|
1.456
|
1.593
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
1.228
|
939,1
|
2.167
|
-
|
2.758
|
1.457
|
1.276
|
710,6
|
1.217
|
-
|
1.285
|
1.378
|
1.378
|
705,6
|
819,3
|
857
|
994,3
|
Operationele Marge
|
-
|
-
|
-
|
3,4%
|
3,54%
|
3,46%
|
-
|
5%
|
5,78%
|
4,49%
|
1,33%
|
5,44%
|
-
|
5,15%
|
4,76%
|
2,56%
|
2,74%
|
3,03%
|
3,23%
|
3,23%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
1.215
|
-
|
-
|
634,2
|
1.551
|
982,5
|
-
|
-
|
-
|
-
|
960,9
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
3,06%
|
-
|
-
|
2,39%
|
2,47%
|
-
|
-
|
-
|
-
|
-
|
4,3%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
31/03/20
|
27/08/20
|
30/03/21
|
27/10/21
|
29/03/22
|
29/03/22
|
27/04/22
|
25/08/22
|
26/10/22
|
27/03/23
|
27/03/23
|
28/04/23
|
7/09/23
|
27/10/23
|
22/03/24
|
22/03/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
1.641
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
827
|
-
|
1.152
|
3.154
|
3.788
|
8.646
|
8.622
|
8.653
|
Hefboom (schuld/ebitda)
|
-
|
0,3003
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1.399
|
2.277
|
2.943
|
-
|
-
|
2.994
|
2.960
|
3.173
|
ROE (netto-inkomsten/eigen vermogen)
|
10,9%
|
9,35%
|
11,7%
|
11,9%
|
11,6%
|
11,1%
|
11,3%
|
11,2%
|
ROA (netto-inkomsten/totale activa)
|
4,54%
|
4,31%
|
5,3%
|
-
|
5,47%
|
5,77%
|
5,74%
|
5,8%
|
Totale activa
1 |
61.690
|
63.863
|
70.060
|
-
|
77.194
|
76.496
|
81.903
|
86.998
|
Nettoactief per aandeel
2 |
3,840
|
4,110
|
4,470
|
-
|
5,180
|
5,510
|
5,860
|
6,200
|
Cashflow per aandeel
2 |
0,4500
|
0,5300
|
0,5600
|
-
|
0,5300
|
0,9100
|
0,7600
|
1,070
|
Capex
1 |
1.921
|
1.679
|
1.222
|
1.283
|
1.223
|
1.718
|
1.621
|
1.464
|
Capex/omzet
|
2,47%
|
1,99%
|
0,98%
|
1,18%
|
1,2%
|
1,55%
|
1,44%
|
1,23%
|
Datum van publicatie
|
31/03/20
|
30/03/21
|
29/03/22
|
27/03/23
|
22/03/24
|
-
|
-
|
-
|
Laatste slotkoers
3,962
CNY Gemiddelde koersdoel
3,949
CNY Spread / Gemiddelde doel -0,33% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +30,89% | 5,68 mld. | | -6,13% | 126 mld. | | +5,09% | 65,42 mld. | | -13,41% | 48,51 mld. | | -10,93% | 16,08 mld. | | +22,81% | 8,2 mld. | | -59,73% | 7,17 mld. | | -10,03% | 7,24 mld. | | -17,41% | 6,03 mld. | | -20,63% | 4,51 mld. |
Luchtvracht & Logistiek - NEC
|