Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
25,15
HKD
|
+0,20%
|
|
+3,71%
|
0,00%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
60.436
|
63.620
|
73.192
|
70.136
|
76.859
|
76.859
|
-
|
-
|
Bedrijfswaarde
1 |
79.436
|
89.120
|
109.937
|
90.100
|
84.698
|
84.099
|
83.267
|
76.831
|
K/w-verhouding
|
17,9
x
|
16,4
x
|
12,2
x
|
-41
x
|
81,1
x
|
16,3
x
|
14,7
x
|
13,7
x
|
Dividendrendement
|
1,64%
|
1,92%
|
1,67%
|
1,74%
|
1,59%
|
1,72%
|
1,83%
|
1,92%
|
Marktkapitalisatie/omzet
|
3,58
x
|
3,03
x
|
3,27
x
|
3,88
x
|
4,06
x
|
5,03
x
|
4,59
x
|
4,32
x
|
Bedrijfswaarde/omzet
|
4,71
x
|
4,24
x
|
4,91
x
|
4,99
x
|
4,47
x
|
5,5
x
|
4,98
x
|
4,31
x
|
Bedrijfswaarde/EBITDA
|
9,26
x
|
7,53
x
|
11,8
x
|
12,3
x
|
11,1
x
|
12,5
x
|
11,9
x
|
11,2
x
|
Bedrijfswaarde/FCF
|
9.337.685
x
|
32.034.570
x
|
70.744.437
x
|
17.434.177
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
0%
|
0%
|
-
|
-
|
-
|
-
|
Price to Book
|
0,42
x
|
0,4
x
|
0,45
x
|
0,46
x
|
0,54
x
|
0,51
x
|
0,5
x
|
0,5
x
|
Aantal aandelen (in duizenden)
|
3.049.227
|
3.051.327
|
3.056.027
|
3.056.027
|
3.056.027
|
3.056.027
|
-
|
-
|
Referentieprijs
2 |
19,82
|
20,85
|
23,95
|
22,95
|
25,15
|
25,15
|
25,15
|
25,15
|
Datum van publicatie
|
10/03/20
|
9/03/21
|
9/03/22
|
9/03/23
|
12/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
16.874
|
20.997
|
22.378
|
18.064
|
18.950
|
15.287
|
16.730
|
17.807
|
EBITDA
1 |
8.581
|
11.828
|
9.290
|
7.320
|
7.602
|
6.737
|
6.991
|
6.865
|
Bedrijfsresultaat (EBIT)
1 |
7.869
|
11.104
|
8.536
|
6.603
|
6.896
|
6.083
|
6.524
|
6.524
|
Operationele Marge
|
46,63%
|
52,88%
|
38,14%
|
36,55%
|
36,39%
|
39,79%
|
39%
|
36,64%
|
Resultaat voor belastingen (EBT)
1 |
6.470
|
9.527
|
9.237
|
226
|
2.195
|
5.936
|
6.350
|
5.893
|
Nettowinst (verlies)
1 |
3.386
|
3.864
|
6.019
|
-1.705
|
945
|
4.794
|
4.979
|
6.418
|
Nettomarge
|
20,07%
|
18,4%
|
26,9%
|
-9,44%
|
4,99%
|
31,36%
|
29,76%
|
36,05%
|
WPA
2 |
1,110
|
1,270
|
1,970
|
-0,5600
|
0,3100
|
1,544
|
1,706
|
1,838
|
Free Cash Flow
|
8.507
|
2.782
|
1.554
|
5.168
|
-
|
-
|
-
|
-
|
FCF-marge
|
50,41%
|
13,25%
|
6,94%
|
28,61%
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
99,14%
|
23,52%
|
16,73%
|
70,6%
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
251,24%
|
72%
|
25,82%
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,3250
|
0,4000
|
0,4000
|
0,4000
|
0,4000
|
0,4321
|
0,4599
|
0,4820
|
Datum van publicatie
|
10/03/20
|
9/03/21
|
9/03/22
|
9/03/23
|
12/03/24
|
-
|
-
|
-
|
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
|
---|
Omzet
1 |
8.810
|
5.551
|
15.446
|
12.337
|
10.041
|
8.209
|
9.855
|
8.130
|
10.820
|
7.760
|
8.407
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
4.301
|
4.235
|
3.479
|
3.124
|
3.139
|
3.757
|
3.410
|
3.695
|
Operationele Marge
|
-
|
-
|
-
|
34,86%
|
42,18%
|
42,38%
|
31,7%
|
38,61%
|
34,72%
|
43,95%
|
43,95%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
784
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
249
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,3%
|
-
|
-
|
WPA
2 |
0,3100
|
-0,5700
|
1,840
|
0,3400
|
1,630
|
0,0200
|
-0,5800
|
0,2300
|
0,0800
|
0,8300
|
0,9000
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,2000
|
-
|
-
|
Datum van publicatie
|
10/03/20
|
3/08/20
|
9/03/21
|
10/08/21
|
9/03/22
|
10/08/22
|
9/03/23
|
9/08/23
|
12/03/24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
19.000
|
25.500
|
36.745
|
19.964
|
7.839
|
7.240
|
6.408
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
27,6
|
Hefboom (schuld/ebitda)
|
2,214
x
|
2,156
x
|
3,955
x
|
2,727
x
|
1,031
x
|
1,075
x
|
0,9167
x
|
-
|
Free Cash Flow
|
8.507
|
2.782
|
1.554
|
5.168
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
2,43%
|
2,6%
|
3,75%
|
-1,09%
|
2,42%
|
2,94%
|
3,29%
|
3,32%
|
ROA (netto-inkomsten/totale activa)
|
1,44%
|
1,6%
|
2,37%
|
0,13%
|
1,67%
|
2,59%
|
2,44%
|
2,79%
|
Totale activa
1 |
234.780
|
241.500
|
253.902
|
-1.337.675
|
56.529
|
185.457
|
204.495
|
230.050
|
Nettoactief per aandeel
2 |
46,90
|
52,10
|
53,00
|
49,60
|
46,80
|
49,30
|
50,50
|
50,10
|
Cashflow per aandeel
2 |
3,060
|
3,390
|
0,8400
|
2,020
|
0,7800
|
3,810
|
3,230
|
2,230
|
Capex
1 |
813
|
7.518
|
1.000
|
1.015
|
774
|
2.025
|
2.025
|
2.025
|
Capex/omzet
|
4,82%
|
35,81%
|
4,47%
|
5,62%
|
4,08%
|
13,25%
|
12,1%
|
11,37%
|
Datum van publicatie
|
10/03/20
|
9/03/21
|
9/03/22
|
9/03/23
|
12/03/24
|
-
|
-
|
-
|
Laatste slotkoers
25,15
HKD Gemiddelde koersdoel
22,18
HKD Spread / Gemiddelde doel -11,82% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| 0,00% | 9,82 mld. | | +36,16% | 27,94 mld. | | -13,74% | 26,97 mld. | | +25,00% | 26,95 mld. | | -0,71% | 25,32 mld. | | +44,49% | 22,58 mld. | | +2,78% | 19,59 mld. | | +1,45% | 19,52 mld. | | +28,54% | 16,23 mld. | | -14,80% | 14,98 mld. |
andere onroerend goed ontwikkeling & transacties
|