Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
108,8
HKD
|
+2,16%
|
|
+7,19%
|
+16,93%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
14.929
|
26.144
|
36.521
|
20.463
|
21.858
|
25.498
|
-
|
-
|
Bedrijfswaarde
1 |
15.013
|
26.311
|
38.484
|
22.892
|
21.858
|
26.011
|
25.008
|
24.394
|
K/w-verhouding
|
24,2
x
|
32,7
x
|
33,3
x
|
19
x
|
22,4
x
|
22,5
x
|
19,2
x
|
15,9
x
|
Dividendrendement
|
1,63%
|
1,22%
|
1,2%
|
2,13%
|
-
|
1,89%
|
2,24%
|
2,87%
|
Marktkapitalisatie/omzet
|
1,95
x
|
2,66
x
|
2,77
x
|
1,54
x
|
1,59
x
|
1,74
x
|
1,6
x
|
1,44
x
|
Bedrijfswaarde/omzet
|
1,96
x
|
2,68
x
|
2,91
x
|
1,73
x
|
1,59
x
|
1,77
x
|
1,57
x
|
1,38
x
|
Bedrijfswaarde/EBITDA
|
16,2
x
|
23
x
|
25,6
x
|
14,5
x
|
12,5
x
|
14,3
x
|
12,1
x
|
10,4
x
|
Bedrijfswaarde/FCF
|
56,1
x
|
37,6
x
|
-34,2
x
|
35,1
x
|
-
|
24,4
x
|
17,1
x
|
17,2
x
|
FCF Yield
|
1,78%
|
2,66%
|
-2,93%
|
2,85%
|
-
|
4,09%
|
5,85%
|
5,82%
|
Price to Book
|
4,41
x
|
6,7
x
|
7,75
x
|
3,93
x
|
-
|
3,95
x
|
3,5
x
|
3,12
x
|
Aantal aandelen (in duizenden)
|
1.830.007
|
1.832.620
|
1.834.484
|
1.834.698
|
1.834.318
|
1.834.588
|
-
|
-
|
Referentieprijs
2 |
8,158
|
14,27
|
19,91
|
11,15
|
11,92
|
13,90
|
13,90
|
13,90
|
Datum van publicatie
|
4/03/20
|
3/03/21
|
2/03/22
|
1/03/23
|
6/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
7.667
|
9.812
|
13.203
|
13.254
|
13.731
|
14.663
|
15.978
|
17.687
|
EBITDA
1 |
927
|
1.146
|
1.506
|
1.574
|
1.751
|
1.820
|
2.064
|
2.344
|
Bedrijfsresultaat (EBIT)
1 |
673
|
868
|
1.192
|
1.201
|
1.118
|
1.279
|
1.478
|
1.743
|
Operationele Marge
|
8,78%
|
8,85%
|
9,03%
|
9,06%
|
8,14%
|
8,72%
|
9,25%
|
9,86%
|
Resultaat voor belastingen (EBT)
1 |
661,3
|
861,3
|
1.182
|
1.157
|
1.056
|
1.222
|
1.433
|
1.730
|
Nettowinst (verlies)
1 |
615
|
800,8
|
1.099
|
1.077
|
976,3
|
1.139
|
1.334
|
1.595
|
Nettomarge
|
8,02%
|
8,16%
|
8,32%
|
8,13%
|
7,11%
|
7,77%
|
8,35%
|
9,02%
|
WPA
2 |
0,3367
|
0,4363
|
0,5973
|
0,5867
|
0,5317
|
0,6169
|
0,7246
|
0,8735
|
Free Cash Flow
1 |
267,7
|
700,1
|
-1.126
|
652,1
|
-
|
1.064
|
1.462
|
1.420
|
FCF-marge
|
3,49%
|
7,14%
|
-8,53%
|
4,92%
|
-
|
7,26%
|
9,15%
|
8,03%
|
Kasstroomconversie (ebitda)
|
28,88%
|
61,08%
|
-
|
41,44%
|
-
|
58,48%
|
70,85%
|
60,6%
|
Kasstroomconversie (nettowinst)
|
43,52%
|
87,43%
|
-
|
60,54%
|
-
|
93,43%
|
109,61%
|
89,03%
|
Dividend per aandeel
2 |
0,1326
|
0,1737
|
0,2381
|
0,2381
|
-
|
0,2630
|
0,3108
|
0,3983
|
Datum van publicatie
|
4/03/20
|
3/03/21
|
2/03/22
|
1/03/23
|
6/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Omzet
1 |
3.939
|
4.206
|
5.606
|
6.394
|
6.809
|
7.034
|
6.220
|
6.879
|
6.852
|
7.241
|
7.449
|
7.954
|
7.854
|
EBITDA
1 |
-
|
-
|
-
|
752,8
|
753,2
|
-
|
768
|
835,2
|
916,1
|
942,5
|
983,8
|
1.075
|
1.149
|
Bedrijfsresultaat (EBIT)
1 |
359
|
363
|
505
|
571,6
|
620,1
|
633
|
568,1
|
552,2
|
565,7
|
609,7
|
633
|
707,9
|
762,3
|
Operationele Marge
|
9,11%
|
8,63%
|
9,01%
|
8,94%
|
9,11%
|
9%
|
9,13%
|
8,03%
|
8,26%
|
8,42%
|
8,5%
|
8,9%
|
9,71%
|
Resultaat voor belastingen (EBT)
1 |
354,5
|
-
|
-
|
563,1
|
618,7
|
-
|
535,4
|
511
|
544,6
|
585,4
|
615,3
|
695,5
|
755,4
|
Nettowinst (verlies)
1 |
330
|
-
|
-
|
523,6
|
575,4
|
-
|
499,2
|
476
|
500,6
|
544,5
|
572,3
|
646,8
|
702,6
|
Nettomarge
|
8,38%
|
-
|
-
|
8,19%
|
8,45%
|
-
|
8,02%
|
6,92%
|
7,31%
|
7,52%
|
7,68%
|
8,13%
|
8,95%
|
WPA
2 |
-
|
-
|
-
|
0,2848
|
0,3125
|
-
|
0,2720
|
0,2592
|
0,2725
|
0,3000
|
0,3100
|
0,3500
|
0,3800
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
4/03/20
|
12/08/20
|
3/03/21
|
11/08/21
|
2/03/22
|
10/08/22
|
1/03/23
|
9/08/23
|
6/03/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
84,3
|
167
|
1.963
|
2.429
|
-
|
513
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
489
|
1.104
|
Hefboom (schuld/ebitda)
|
0,0909
x
|
0,146
x
|
1,303
x
|
1,543
x
|
-
|
0,2819
x
|
-
|
-
|
Free Cash Flow
1 |
268
|
700
|
-1.126
|
652
|
-
|
1.064
|
1.462
|
1.420
|
ROE (netto-inkomsten/eigen vermogen)
|
19,1%
|
21,9%
|
25,5%
|
21,7%
|
-
|
18,5%
|
19,5%
|
21%
|
ROA (netto-inkomsten/totale activa)
|
8,76%
|
9,37%
|
14,3%
|
8,18%
|
-
|
8,94%
|
9,69%
|
10,9%
|
Totale activa
1 |
7.025
|
8.544
|
7.701
|
13.161
|
-
|
12.747
|
13.771
|
14.646
|
Nettoactief per aandeel
2 |
1,850
|
2,130
|
2,570
|
2,840
|
-
|
3,510
|
3,970
|
4,450
|
Cashflow per aandeel
2 |
0,3600
|
0,6300
|
-0,0500
|
0,6700
|
-
|
1,090
|
1,000
|
1,200
|
Capex
1 |
457
|
459
|
747
|
581
|
-
|
580
|
605
|
679
|
Capex/omzet
|
5,96%
|
4,68%
|
5,66%
|
4,38%
|
-
|
3,96%
|
3,78%
|
3,84%
|
Datum van publicatie
|
4/03/20
|
3/03/21
|
2/03/22
|
1/03/23
|
6/03/24
|
-
|
-
|
-
|
Laatste slotkoers
13,9
USD Gemiddelde koersdoel
14,41
USD Spread / Gemiddelde doel +3,65% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +16,93% | 25,5 mld. | | +11,73% | 82,35 mld. | | +20,17% | 71,09 mld. | | +20,89% | 37,72 mld. | | +15,77% | 32,01 mld. | | +9,19% | 27,2 mld. | | +3,18% | 26,74 mld. | | +4,22% | 26 mld. | | +17,14% | 24,76 mld. | | +17,30% | 17,84 mld. |
Industriële machines & uitrusting - Andere
|