Beurs gesloten -
Hong Kong S.E.
10:08:28 20-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
16,7
HKD
|
-0,83%
|
|
+2,71%
|
-15,91%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
7.751
|
33.582
|
30.452
|
24.407
|
29.955
|
24.422
|
-
|
-
|
Bedrijfswaarde
1 |
9.458
|
26.619
|
24.569
|
22.275
|
32.856
|
30.781
|
32.274
|
32.397
|
K/w-verhouding
|
33,2
x
|
28,5
x
|
10,9
x
|
9,31
x
|
23,1
x
|
41,9
x
|
25,4
x
|
18,4
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
2,49
x
|
8,03
x
|
5,43
x
|
3,39
x
|
4,78
x
|
3,37
x
|
2,91
x
|
2,52
x
|
Bedrijfswaarde/omzet
|
3,04
x
|
6,37
x
|
4,38
x
|
3,1
x
|
5,25
x
|
4,24
x
|
3,85
x
|
3,34
x
|
Bedrijfswaarde/EBITDA
|
8,92
x
|
13,5
x
|
6,75
x
|
5,2
x
|
9,34
x
|
9,29
x
|
7,74
x
|
6,86
x
|
Bedrijfswaarde/FCF
|
-9,35
x
|
-7,38
x
|
-26,1
x
|
-29,9
x
|
-7,71
x
|
-7,94
x
|
-20,8
x
|
-83,4
x
|
FCF Yield
|
-10,7%
|
-13,6%
|
-3,83%
|
-3,35%
|
-13%
|
-12,6%
|
-4,81%
|
-1,2%
|
Price to Book
|
1,24
x
|
1,48
x
|
1,1
x
|
0,88
x
|
0,66
x
|
0,82
x
|
0,77
x
|
0,71
x
|
Aantal aandelen (in duizenden)
|
5.056.869
|
7.703.506
|
7.903.857
|
7.912.665
|
7.946.556
|
7.954.576
|
-
|
-
|
Referentieprijs
2 |
1,533
|
2,851
|
2,394
|
2,141
|
2,543
|
2,142
|
2,142
|
2,142
|
Datum van publicatie
|
13/02/20
|
4/02/21
|
10/02/22
|
9/02/23
|
6/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.116
|
4.180
|
5.613
|
7.192
|
6.261
|
7.254
|
8.387
|
9.699
|
EBITDA
1 |
1.061
|
1.972
|
3.638
|
4.281
|
3.518
|
3.312
|
4.169
|
4.721
|
Bedrijfsresultaat (EBIT)
1 |
48,91
|
684,5
|
1.835
|
2.144
|
955,6
|
38,48
|
399,5
|
743,7
|
Operationele Marge
|
1,57%
|
16,37%
|
32,68%
|
29,81%
|
15,26%
|
0,53%
|
4,76%
|
7,67%
|
Resultaat voor belastingen (EBT)
1 |
182,3
|
683,4
|
1.827
|
2.144
|
946,5
|
538,6
|
857,4
|
1.165
|
Nettowinst (verlies)
1 |
234,7
|
659,2
|
1.691
|
1.762
|
667,3
|
427,2
|
664,5
|
932,5
|
Nettomarge
|
7,53%
|
15,77%
|
30,12%
|
24,5%
|
10,66%
|
5,89%
|
7,92%
|
9,62%
|
WPA
2 |
0,0461
|
0,1000
|
0,2200
|
0,2300
|
0,1100
|
0,0512
|
0,0842
|
0,1163
|
Free Cash Flow
1 |
-1.011
|
-3.609
|
-941,1
|
-745,5
|
-4.259
|
-3.876
|
-1.551
|
-388,6
|
FCF-marge
|
-32,45%
|
-86,33%
|
-16,77%
|
-10,37%
|
-68,02%
|
-53,43%
|
-18,5%
|
-4,01%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
13/02/20
|
4/02/21
|
10/02/22
|
9/02/23
|
6/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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
|
2025 Q2
|
---|
Omzet
1 |
1.616
|
1.764
|
1.854
|
1.818
|
1.707
|
1.473
|
1.524
|
1.618
|
1.681
|
1.744
|
1.840
|
1.835
|
1.832
|
1.881
|
1.981
|
EBITDA
1 |
928,4
|
1.070
|
1.097
|
1.054
|
886,7
|
714,8
|
736,2
|
766,7
|
807,3
|
747,9
|
812,5
|
865,6
|
909,7
|
907
|
1.092
|
Bedrijfsresultaat (EBIT)
1 |
644,6
|
543
|
614,9
|
539,1
|
433,1
|
273,6
|
282,7
|
165,9
|
240,8
|
73,14
|
-30,53
|
14,48
|
34,61
|
7,189
|
13,2
|
Operationele Marge
|
39,88%
|
30,79%
|
33,17%
|
29,65%
|
25,37%
|
18,58%
|
18,55%
|
10,25%
|
14,32%
|
4,19%
|
-1,66%
|
0,79%
|
1,89%
|
0,38%
|
0,67%
|
Resultaat voor belastingen (EBT)
1 |
636,2
|
543,1
|
613,5
|
539,7
|
433,4
|
274
|
283
|
165,8
|
231,2
|
73,06
|
89,31
|
131,4
|
126,6
|
125,5
|
160,3
|
Nettowinst (verlies)
1 |
538
|
423
|
496
|
433,1
|
398,5
|
229,5
|
192,9
|
93,06
|
158,9
|
70,49
|
65,43
|
93,01
|
93,34
|
75,25
|
107,7
|
Nettomarge
|
33,28%
|
23,99%
|
26,76%
|
23,82%
|
23,34%
|
15,59%
|
12,66%
|
5,75%
|
9,45%
|
4,04%
|
3,56%
|
5,07%
|
5,1%
|
4%
|
5,43%
|
WPA
2 |
0,0700
|
0,0600
|
0,0600
|
0,0600
|
0,0500
|
0,0300
|
0,0500
|
0,0100
|
0,0200
|
0,0100
|
0,008550
|
0,0121
|
0,0114
|
0,0105
|
0,0164
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10/02/22
|
12/05/22
|
11/08/22
|
10/11/22
|
9/02/23
|
11/05/23
|
10/08/23
|
9/11/23
|
6/02/24
|
9/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.707
|
-
|
-
|
-
|
2.902
|
6.359
|
7.852
|
7.975
|
Nettokaspositie
1 |
-
|
6.963
|
5.883
|
2.132
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,609
x
|
-
|
-
|
-
|
0,8249
x
|
1,92
x
|
1,884
x
|
1,689
x
|
Free Cash Flow
1 |
-1.011
|
-3.609
|
-941
|
-745
|
-4.259
|
-3.876
|
-1.551
|
-389
|
ROE (netto-inkomsten/eigen vermogen)
|
3,83%
|
6,29%
|
10,3%
|
10%
|
3,5%
|
2,23%
|
3,27%
|
4,31%
|
ROA (netto-inkomsten/totale activa)
|
1,52%
|
2,71%
|
4,94%
|
4,55%
|
1,91%
|
0,9%
|
1,37%
|
0,79%
|
Totale activa
1 |
15.431
|
24.299
|
34.229
|
38.736
|
34.952
|
47.358
|
48.611
|
117.530
|
Nettoactief per aandeel
2 |
1,230
|
1,920
|
2,170
|
2,420
|
3,870
|
2,600
|
2,770
|
3,000
|
Cashflow per aandeel
2 |
0,1800
|
0,2300
|
0,3900
|
0,6800
|
0,4200
|
0,4300
|
0,5200
|
0,6200
|
Capex
1 |
2.030
|
5.614
|
4.225
|
6.060
|
7.448
|
7.432
|
5.656
|
5.254
|
Capex/omzet
|
65,15%
|
134,29%
|
75,27%
|
84,26%
|
118,96%
|
102,46%
|
67,44%
|
54,17%
|
Datum van publicatie
|
13/02/20
|
4/02/21
|
10/02/22
|
9/02/23
|
6/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
2,142
USD Gemiddelde koersdoel
2,363
USD Spread / Gemiddelde doel +10,36% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -15,91% | 24,47 mld. | | +91,39% | 2.275 mld. | | +40,81% | 673 mld. | | +26,68% | 647 mld. | | +12,83% | 266 mld. | | +36,74% | 216 mld. | | +16,86% | 178 mld. | | +51,16% | 139 mld. | | -36,12% | 135 mld. | | +47,00% | 115 mld. |
Halfgeleiders - Andere
|