Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
6,86
HKD
|
+2,24%
|
|
+3,94%
|
+5,54%
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
295.445
|
194.664
|
65.062
|
36.258
|
38.975
|
-
|
-
|
Bedrijfswaarde
1 |
286.218
|
183.674
|
50.426
|
36.258
|
22.274
|
21.271
|
25.725
|
K/w-verhouding
|
119
x
|
37,9
x
|
26,4
x
|
22,2
x
|
22,7
x
|
17,2
x
|
16,1
x
|
Dividendrendement
|
0,54%
|
0,98%
|
2,29%
|
-
|
1,49%
|
2,03%
|
1,66%
|
Marktkapitalisatie/omzet
|
29,5
x
|
14,2
x
|
5,36
x
|
3,25
x
|
3,12
x
|
2,51
x
|
2,41
x
|
Bedrijfswaarde/omzet
|
28,6
x
|
13,4
x
|
4,15
x
|
3,25
x
|
1,78
x
|
1,37
x
|
1,59
x
|
Bedrijfswaarde/EBITDA
|
66,9
x
|
30,7
x
|
17,3
x
|
17
x
|
9,55
x
|
7,55
x
|
8,2
x
|
Bedrijfswaarde/FCF
|
106
x
|
113
x
|
-42,6
x
|
-
|
25,6
x
|
17,2
x
|
18,3
x
|
FCF Yield
|
0,94%
|
0,89%
|
-2,35%
|
-
|
3,91%
|
5,82%
|
5,45%
|
Price to Book
|
23,1
x
|
10
x
|
3,19
x
|
-
|
1,71
x
|
1,72
x
|
1,54
x
|
Aantal aandelen (in duizenden)
|
5.865.151
|
6.010.226
|
6.078.169
|
6.137.239
|
6.137.699
|
-
|
-
|
Referentieprijs
2 |
50,37
|
32,39
|
10,70
|
5,908
|
6,350
|
6,350
|
6,350
|
Datum van publicatie
|
31/03/21
|
30/03/22
|
20/03/23
|
18/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
7.611
|
10.010
|
13.755
|
12.145
|
11.168
|
12.484
|
15.542
|
16.147
|
EBITDA
1 |
-
|
4.281
|
5.982
|
2.918
|
2.137
|
2.332
|
2.819
|
3.139
|
Bedrijfsresultaat (EBIT)
1 |
-
|
4.049
|
5.650
|
2.352
|
1.458
|
1.798
|
2.266
|
2.317
|
Operationele Marge
|
-
|
40,45%
|
41,07%
|
19,36%
|
13,06%
|
14,41%
|
14,58%
|
14,35%
|
Resultaat voor belastingen (EBT)
1 |
-
|
3.118
|
6.209
|
2.954
|
1.937
|
1.993
|
2.650
|
2.825
|
Nettowinst (verlies)
1 |
-
|
2.400
|
5.287
|
2.510
|
1.645
|
1.693
|
2.356
|
2.400
|
Nettomarge
|
-
|
23,98%
|
38,44%
|
20,67%
|
14,73%
|
13,56%
|
15,16%
|
14,87%
|
WPA
2 |
-
|
0,4217
|
0,8540
|
0,4062
|
0,2667
|
0,2799
|
0,3694
|
0,3950
|
Free Cash Flow
1 |
-
|
2.696
|
1.630
|
-1.185
|
-
|
870,5
|
1.238
|
1.402
|
FCF-marge
|
-
|
26,93%
|
11,85%
|
-9,76%
|
-
|
6,97%
|
7,97%
|
8,68%
|
Kasstroomconversie (ebitda)
|
-
|
62,98%
|
27,24%
|
-
|
-
|
37,33%
|
43,92%
|
44,66%
|
Kasstroomconversie (nettowinst)
|
-
|
112,34%
|
30,82%
|
-
|
-
|
51,41%
|
52,54%
|
58,4%
|
Dividend per aandeel
2 |
-
|
0,2700
|
0,3163
|
0,2455
|
-
|
0,0943
|
0,1289
|
0,1056
|
Datum van publicatie
|
29/06/20
|
31/03/21
|
30/03/22
|
20/03/23
|
18/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 S1
|
2022 S1
|
2023 S1
|
---|
Omzet
|
6.953
|
5.653
|
-
|
EBITDA
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
3.151
|
-
|
566
|
Operationele Marge
|
45,32%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
796,2
|
Nettowinst (verlies)
1 |
-
|
-
|
717,3
|
Nettomarge
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
Datum van publicatie
|
19/08/21
|
24/08/22
|
21/08/23
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
9.227
|
10.989
|
14.636
|
-
|
16.701
|
17.704
|
13.250
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
2.696
|
1.630
|
-1.185
|
-
|
871
|
1.238
|
1.402
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
36,5%
|
33,4%
|
12,7%
|
-
|
7,63%
|
9,98%
|
9,28%
|
ROA (netto-inkomsten/totale activa)
|
-
|
26,6%
|
28,1%
|
10,6%
|
-
|
6,3%
|
8,2%
|
7,7%
|
Totale activa
1 |
-
|
9.038
|
18.823
|
23.615
|
-
|
26.877
|
28.737
|
31.175
|
Nettoactief per aandeel
2 |
-
|
2,180
|
3,220
|
3,350
|
-
|
3,720
|
3,690
|
4,130
|
Cashflow per aandeel
2 |
-
|
0,5300
|
0,5800
|
0,0800
|
-
|
0,3200
|
0,4700
|
0,2800
|
Capex
1 |
-
|
339
|
1.959
|
1.655
|
-
|
1.444
|
1.208
|
1.447
|
Capex/omzet
|
-
|
3,39%
|
14,24%
|
13,62%
|
-
|
11,56%
|
7,77%
|
8,96%
|
Datum van publicatie
|
29/06/20
|
31/03/21
|
30/03/22
|
20/03/23
|
18/03/24
|
-
|
-
|
-
|
Laatste slotkoers
6,35
CNY Gemiddelde koersdoel
8,96
CNY Spread / Gemiddelde doel +41,11% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +5,54% | 5,38 mld. | | +1,00% | 148 mld. | | +0,28% | 19,29 mld. | | +57,08% | 2,07 mld. | | +1,15% | 1,86 mld. | | -8,95% | 1,62 mld. | | -24,54% | 1,25 mld. | | 0,00% | 660 mln. | | +7,29% | 499 mln. | | -17,98% | 440 mln. |
Tabak - Andere
|