Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
33,9
HKD
|
0,00%
|
|
+9,89%
|
-22,69%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
193.636
|
135.204
|
147.396
|
141.383
|
128.969
|
86.575
|
-
|
-
|
Bedrijfswaarde
1 |
215.159
|
161.925
|
183.502
|
192.726
|
176.543
|
136.317
|
136.507
|
137.024
|
K/w-verhouding
|
9,6
x
|
-8,04
x
|
124
x
|
20,5
x
|
7,3
x
|
13,3
x
|
12,7
x
|
12
x
|
Dividendrendement
|
2,95%
|
4,37%
|
4,1%
|
4,56%
|
5,43%
|
7,62%
|
7,96%
|
8,45%
|
Marktkapitalisatie/omzet
|
19,3
x
|
12,6
x
|
13,7
x
|
12,2
x
|
10,5
x
|
6,37
x
|
6,12
x
|
5,9
x
|
Bedrijfswaarde/omzet
|
21,4
x
|
15,1
x
|
17,1
x
|
16,6
x
|
14,4
x
|
10
x
|
9,65
x
|
9,35
x
|
Bedrijfswaarde/EBITDA
|
29,4
x
|
20,6
x
|
23,2
x
|
23,1
x
|
20,4
x
|
14,1
x
|
13,6
x
|
13,2
x
|
Bedrijfswaarde/FCF
|
65,8
x
|
32,5
x
|
33,8
x
|
33,2
x
|
25,9
x
|
15,5
x
|
14,6
x
|
14,3
x
|
FCF Yield
|
1,52%
|
3,08%
|
2,96%
|
3,02%
|
3,86%
|
6,47%
|
6,83%
|
6,98%
|
Price to Book
|
1,02
x
|
0,85
x
|
0,93
x
|
0,87
x
|
0,68
x
|
0,47
x
|
0,47
x
|
0,47
x
|
Aantal aandelen (in duizenden)
|
2.109.321
|
2.057.898
|
2.081.863
|
2.110.194
|
2.553.845
|
2.553.845
|
-
|
-
|
Referentieprijs
2 |
91,80
|
65,70
|
70,80
|
67,00
|
50,50
|
33,90
|
33,90
|
33,90
|
Datum van publicatie
|
3/06/19
|
1/06/20
|
17/06/21
|
1/06/22
|
31/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
10.037
|
10.718
|
10.744
|
11.602
|
12.234
|
13.593
|
14.149
|
14.662
|
EBITDA
1 |
7.306
|
7.879
|
7.901
|
8.348
|
8.639
|
9.667
|
10.061
|
10.402
|
Bedrijfsresultaat (EBIT)
1 |
7.284
|
7.804
|
7.810
|
8.264
|
8.545
|
9.591
|
10.011
|
10.425
|
Operationele Marge
|
72,57%
|
72,81%
|
72,69%
|
71,23%
|
69,85%
|
70,56%
|
70,75%
|
71,1%
|
Resultaat voor belastingen (EBT)
1 |
21.801
|
-16.591
|
1.844
|
8.136
|
16.299
|
7.996
|
8.344
|
8.719
|
Nettowinst (verlies)
1 |
20.329
|
-17.122
|
1.185
|
6.894
|
15.451
|
6.643
|
6.905
|
7.305
|
Nettomarge
|
202,54%
|
-159,75%
|
11,03%
|
59,42%
|
126,3%
|
48,87%
|
48,8%
|
49,83%
|
WPA
2 |
9,560
|
-8,170
|
0,5700
|
3,270
|
6,920
|
2,550
|
2,672
|
2,819
|
Free Cash Flow
1 |
3.269
|
4.983
|
5.432
|
5.812
|
6.821
|
8.817
|
9.330
|
9.559
|
FCF-marge
|
32,57%
|
46,49%
|
50,56%
|
50,09%
|
55,75%
|
64,86%
|
65,94%
|
65,2%
|
Kasstroomconversie (ebitda)
|
44,74%
|
63,24%
|
68,75%
|
69,62%
|
78,96%
|
91,21%
|
92,73%
|
91,9%
|
Kasstroomconversie (nettowinst)
|
16,08%
|
-
|
458,4%
|
84,31%
|
44,15%
|
132,72%
|
135,11%
|
130,85%
|
Dividend per aandeel
2 |
2,712
|
2,872
|
2,900
|
3,057
|
2,743
|
2,582
|
2,700
|
2,865
|
Datum van publicatie
|
3/06/19
|
1/06/20
|
17/06/21
|
1/06/22
|
31/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Omzet
1 |
5.332
|
5.386
|
5.233
|
5.511
|
5.778
|
5.824
|
6.042
|
6.192
|
6.725
|
7.088
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
3.993
|
4.419
|
3.845
|
4.259
|
4.286
|
4.680
|
4.913
|
Operationele Marge
|
-
|
-
|
-
|
72,46%
|
76,48%
|
66,02%
|
70,49%
|
69,22%
|
69,59%
|
69,32%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
3,140
|
-11,31
|
-1,990
|
2,560
|
2,980
|
0,2900
|
6,610
|
0,3100
|
-1,330
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
13/11/19
|
1/06/20
|
9/11/20
|
17/06/21
|
10/11/21
|
1/06/22
|
9/11/22
|
31/05/23
|
8/11/23
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
21.523
|
26.721
|
36.106
|
51.343
|
47.574
|
49.742
|
49.931
|
50.448
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,946
x
|
3,391
x
|
4,57
x
|
6,15
x
|
5,507
x
|
5,146
x
|
4,963
x
|
4,85
x
|
Free Cash Flow
1 |
3.269
|
4.983
|
5.432
|
5.812
|
6.821
|
8.817
|
9.330
|
9.559
|
ROE (netto-inkomsten/eigen vermogen)
|
3,4%
|
3,92%
|
0,74%
|
4,29%
|
3,82%
|
3,52%
|
3,71%
|
3,9%
|
ROA (netto-inkomsten/totale activa)
|
2,81%
|
3,14%
|
0,57%
|
3,17%
|
2,72%
|
2,54%
|
2,72%
|
2,9%
|
Totale activa
1 |
722.655
|
-544.940
|
208.752
|
217.799
|
568.428
|
261.371
|
254.034
|
252.083
|
Nettoactief per aandeel
2 |
89,80
|
77,60
|
76,20
|
77,10
|
74,00
|
72,10
|
71,90
|
72,20
|
Cashflow per aandeel
2 |
2,790
|
3,140
|
3,420
|
3,150
|
3,410
|
3,330
|
3,490
|
3,530
|
Capex
1 |
2.672
|
1.606
|
1.646
|
886
|
820
|
493
|
583
|
680
|
Capex/omzet
|
26,62%
|
14,98%
|
15,32%
|
7,64%
|
6,7%
|
3,63%
|
4,12%
|
4,64%
|
Datum van publicatie
|
3/06/19
|
1/06/20
|
17/06/21
|
1/06/22
|
31/05/23
|
-
|
-
|
-
|
Laatste slotkoers
33,9
HKD Gemiddelde koersdoel
48
HKD Spread / Gemiddelde doel +41,58% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -22,69% | 11,06 mld. | | -0,20% | 46,38 mld. | | -13,75% | 12,39 mld. | | -13,01% | 10,74 mld. | | -5,43% | 7,45 mld. | | -6,66% | 6,54 mld. | | -8,23% | 5,8 mld. | | -7,60% | 5,6 mld. | | -7,00% | 4,67 mld. | | -10,61% | 3,99 mld. |
winkel vastgoed
|