Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
9,48
HKD
|
-2,97%
|
|
-1,15%
|
+35,24%
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
6.821
|
9.314
|
10.122
|
7.977
|
8.903
|
17.225
|
17.225
|
-
|
Bedrijfswaarde
1 |
8.968
|
11.316
|
9.191
|
6.144
|
6.293
|
9.744
|
10.151
|
9.912
|
K/w-verhouding
|
11,1
x
|
13,3
x
|
11,7
x
|
6,61
x
|
4,94
x
|
4,35
x
|
5,86
x
|
6,12
x
|
Dividendrendement
|
1,68%
|
1,35%
|
1,72%
|
3,38%
|
4,42%
|
6,18%
|
3,76%
|
3,93%
|
Marktkapitalisatie/omzet
|
0,78
x
|
1,02
x
|
0,98
x
|
0,67
x
|
0,69
x
|
0,86
x
|
1,09
x
|
1
x
|
Bedrijfswaarde/omzet
|
1,03
x
|
1,23
x
|
0,89
x
|
0,52
x
|
0,49
x
|
0,65
x
|
0,64
x
|
0,58
x
|
Bedrijfswaarde/EBITDA
|
4,3
x
|
5,76
x
|
4,63
x
|
2,66
x
|
2,09
x
|
2,26
x
|
2,34
x
|
2,41
x
|
Bedrijfswaarde/FCF
|
10.973.467
x
|
8.007.682
x
|
7.437.185
x
|
4.944.935
x
|
4.437.388
x
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
0%
|
0%
|
0%
|
-
|
-
|
-
|
Price to Book
|
0,95
x
|
1,28
x
|
0,95
x
|
0,7
x
|
0,74
x
|
1,28
x
|
1,07
x
|
0,92
x
|
Aantal aandelen (in duizenden)
|
1.639.721
|
1.639.721
|
1.840.391
|
1.829.491
|
1.817.027
|
1.817.027
|
1.817.027
|
-
|
Referentieprijs
2 |
4,160
|
5,680
|
5,500
|
4,360
|
4,900
|
9,480
|
9,480
|
9,480
|
Datum van publicatie
|
28/03/19
|
30/03/20
|
30/03/21
|
23/03/22
|
21/03/23
|
27/03/24
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
8.749
|
9.167
|
10.378
|
11.915
|
12.930
|
14.892
|
15.822
|
17.146
|
EBITDA
1 |
2.083
|
1.964
|
1.985
|
2.313
|
3.013
|
4.310
|
4.332
|
4.118
|
Bedrijfsresultaat (EBIT)
1 |
1.062
|
1.244
|
1.691
|
1.891
|
2.180
|
3.465
|
3.458
|
3.309
|
Operationele Marge
|
12,14%
|
13,57%
|
16,3%
|
15,87%
|
16,86%
|
23,26%
|
21,85%
|
19,3%
|
Resultaat voor belastingen (EBT)
1 |
924,8
|
919,3
|
1.044
|
1.477
|
2.289
|
3.625
|
3.643
|
3.492
|
Nettowinst (verlies)
1 |
795,6
|
701
|
831,6
|
1.213
|
1.804
|
2.928
|
2.942
|
2.816
|
Nettomarge
|
9,09%
|
7,65%
|
8,01%
|
10,18%
|
13,95%
|
19,66%
|
18,59%
|
16,42%
|
WPA
2 |
0,3759
|
0,4275
|
0,4710
|
0,6594
|
0,9912
|
1,611
|
1,619
|
1,549
|
Free Cash Flow
|
817,3
|
1.413
|
1.236
|
1.242
|
1.418
|
-
|
-
|
-
|
FCF-marge
|
9,34%
|
15,42%
|
11,91%
|
10,43%
|
10,97%
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
39,23%
|
71,95%
|
62,25%
|
53,71%
|
47,08%
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
102,73%
|
201,59%
|
148,6%
|
102,4%
|
78,63%
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,0699
|
0,0765
|
0,0946
|
0,1474
|
0,2168
|
0,4330
|
0,3565
|
0,3730
|
Datum van publicatie
|
28/03/19
|
30/03/20
|
30/03/21
|
23/03/22
|
21/03/23
|
27/03/24
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S1
|
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 |
4.522
|
4.700
|
4.826
|
5.286
|
5.669
|
6.120
|
5.950
|
7.018
|
7.442
|
7.407
|
7.186
|
7.452
|
7.185
|
7.457
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
-
|
954,2
|
824,6
|
906,5
|
1.279
|
1.693
|
1.761
|
1.577
|
1.545
|
1.425
|
1.154
|
Operationele Marge
|
-
|
-
|
-
|
-
|
16,83%
|
13,47%
|
15,24%
|
18,23%
|
22,75%
|
23,78%
|
21,94%
|
20,73%
|
19,83%
|
15,48%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
0,1996
|
0,2304
|
0,1342
|
0,3294
|
0,4068
|
0,2436
|
0,3967
|
0,5971
|
0,7617
|
0,8452
|
0,7250
|
0,7140
|
0,6920
|
0,5300
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
25/08/19
|
30/03/20
|
25/08/20
|
30/03/21
|
26/08/21
|
23/03/22
|
23/08/22
|
21/03/23
|
29/08/23
|
27/03/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
1 |
2.147
|
2.003
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
931
|
1.833
|
2.610
|
2.993
|
7.075
|
7.314
|
Hefboom (schuld/ebitda)
|
1,031
x
|
1,02
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
817
|
1.413
|
1.236
|
1.242
|
1.418
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
11,8%
|
10%
|
9,2%
|
11%
|
15,9%
|
23,1%
|
20,6%
|
17,2%
|
ROA (netto-inkomsten/totale activa)
|
4,76%
|
4,24%
|
4,59%
|
6,31%
|
8,96%
|
13,5%
|
12,8%
|
11,4%
|
Totale activa
1 |
16.725
|
16.549
|
18.138
|
19.214
|
20.141
|
21.676
|
23.043
|
24.809
|
Nettoactief per aandeel
2 |
4,370
|
4,440
|
5,770
|
6,230
|
6,650
|
7,410
|
8,870
|
10,30
|
Cashflow per aandeel
2 |
0,7700
|
1,150
|
1,060
|
0,9900
|
1,270
|
1,820
|
1,660
|
2,430
|
Capex
1 |
596
|
471
|
637
|
571
|
884
|
764
|
1.050
|
1.139
|
Capex/omzet
|
6,81%
|
5,13%
|
6,13%
|
4,79%
|
6,84%
|
5,15%
|
6,64%
|
6,64%
|
Datum van publicatie
|
28/03/19
|
30/03/20
|
30/03/21
|
23/03/22
|
21/03/23
|
27/03/24
|
-
|
-
|
Laatste slotkoers
9,48
HKD Gemiddelde koersdoel
12,12
HKD Spread / Gemiddelde doel +27,85% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +35,24% | 2,2 mld. | | +25,83% | 661 mld. | | +27,00% | 566 mld. | | -6,76% | 352 mld. | | +20,34% | 332 mld. | | +3,00% | 283 mld. | | +13,09% | 231 mld. | | +5,46% | 200 mld. | | -9,61% | 195 mld. | | -6,26% | 145 mld. |
Farmaceutische producten - Andere
|