Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
6
HKD
|
+1,01%
|
|
+4,53%
|
+8,11%
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
25.791
|
31.575
|
28.683
|
26.607
|
29.793
|
23.990
|
23.990
|
-
|
Bedrijfswaarde
1 |
23.152
|
28.785
|
27.822
|
24.591
|
27.439
|
20.284
|
21.958
|
21.647
|
K/w-verhouding
|
25
x
|
23,1
x
|
17,6
x
|
17,7
x
|
24,4
x
|
13,1
x
|
14,9
x
|
13,4
x
|
Dividendrendement
|
3,99%
|
4,33%
|
5,67%
|
6,77%
|
4,92%
|
8,42%
|
6,89%
|
7,56%
|
Marktkapitalisatie/omzet
|
1,18
x
|
1,43
x
|
1,26
x
|
1,05
x
|
1,05
x
|
0,76
x
|
0,78
x
|
0,74
x
|
Bedrijfswaarde/omzet
|
1,06
x
|
1,31
x
|
1,22
x
|
0,97
x
|
0,97
x
|
0,71
x
|
0,72
x
|
0,67
x
|
Bedrijfswaarde/EBITDA
|
7,84
x
|
8,43
x
|
7,57
x
|
7,23
x
|
9,36
x
|
6,48
x
|
7,29
x
|
6,49
x
|
Bedrijfswaarde/FCF
|
14,7
x
|
11,7
x
|
9,83
x
|
12,4
x
|
31
x
|
10,3
x
|
13
x
|
11,7
x
|
FCF Yield
|
6,81%
|
8,55%
|
10,2%
|
8,07%
|
3,22%
|
9,74%
|
7,71%
|
8,53%
|
Price to Book
|
1,95
x
|
2,32
x
|
2,07
x
|
1,93
x
|
2,26
x
|
1,63
x
|
1,84
x
|
1,81
x
|
Aantal aandelen (in duizenden)
|
4.319.334
|
4.319.334
|
4.319.334
|
4.319.334
|
4.319.334
|
4.319.334
|
4.319.334
|
-
|
Referentieprijs
2 |
5,971
|
7,310
|
6,641
|
6,160
|
6,898
|
5,554
|
5,554
|
5,554
|
Datum van publicatie
|
22/03/19
|
25/03/20
|
19/03/21
|
7/03/22
|
8/03/23
|
6/03/24
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
21.772
|
22.020
|
22.762
|
25.231
|
28.257
|
28.591
|
30.603
|
32.480
|
EBITDA
1 |
2.954
|
3.414
|
3.674
|
3.402
|
2.932
|
3.128
|
3.013
|
3.336
|
Bedrijfsresultaat (EBIT)
1 |
1.332
|
1.806
|
2.121
|
1.906
|
1.496
|
1.996
|
1.922
|
2.185
|
Operationele Marge
|
6,12%
|
8,2%
|
9,32%
|
7,55%
|
5,29%
|
6,98%
|
6,28%
|
6,73%
|
Resultaat voor belastingen (EBT)
1 |
1.540
|
1.971
|
2.326
|
2.142
|
1.731
|
2.240
|
2.206
|
2.491
|
Nettowinst (verlies)
1 |
1.030
|
1.366
|
1.626
|
1.501
|
1.222
|
1.667
|
1.614
|
1.818
|
Nettomarge
|
4,73%
|
6,2%
|
7,14%
|
5,95%
|
4,33%
|
5,83%
|
5,27%
|
5,6%
|
WPA
2 |
0,2384
|
0,3163
|
0,3764
|
0,3474
|
0,2830
|
0,3860
|
0,3722
|
0,4133
|
Free Cash Flow
1 |
1.577
|
2.460
|
2.830
|
1.984
|
884,4
|
1.975
|
1.693
|
1.846
|
FCF-marge
|
7,25%
|
11,17%
|
12,43%
|
7,86%
|
3,13%
|
6,91%
|
5,53%
|
5,68%
|
Kasstroomconversie (ebitda)
|
53,4%
|
72,07%
|
77,02%
|
58,31%
|
30,16%
|
63,13%
|
56,2%
|
55,32%
|
Kasstroomconversie (nettowinst)
|
153,19%
|
180,08%
|
174,08%
|
132,21%
|
72,36%
|
118,45%
|
104,91%
|
101,52%
|
Dividend per aandeel
2 |
0,2384
|
0,3163
|
0,3764
|
0,4169
|
0,3395
|
0,4245
|
0,3827
|
0,4199
|
Datum van publicatie
|
22/03/19
|
25/03/20
|
19/03/21
|
7/03/22
|
8/03/23
|
6/03/24
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S1
|
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Omzet
|
11.470
|
10.550
|
11.817
|
10.945
|
13.007
|
12.224
|
-
|
-
|
13.940
|
14.318
|
14.572
|
-
|
-
|
14.019
|
15.593
|
14.858
|
16.472
|
16.472
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
501
|
1.389
|
732
|
1.058
|
848,3
|
-
|
-
|
731,3
|
764,5
|
1.092
|
-
|
-
|
904,1
|
798,3
|
921,1
|
617
|
1.069
|
Operationele Marge
|
-
|
4,75%
|
11,76%
|
6,69%
|
8,13%
|
6,94%
|
-
|
-
|
5,25%
|
5,34%
|
7,5%
|
-
|
-
|
6,45%
|
5,12%
|
6,2%
|
3,75%
|
6,49%
|
Resultaat voor belastingen (EBT)
|
-
|
579,3
|
1.495
|
831,9
|
1.181
|
-
|
-
|
-
|
855,5
|
875,3
|
1.206
|
-
|
-
|
1.034
|
940,5
|
1.074
|
928
|
1.380
|
Nettowinst (verlies)
1 |
-
|
368,7
|
1.065
|
560,6
|
847,3
|
-
|
307,2
|
307,2
|
614,4
|
607,8
|
876,6
|
545
|
45
|
790,4
|
680,5
|
814
|
667
|
1.055
|
Nettomarge
|
-
|
3,5%
|
9,01%
|
5,12%
|
6,51%
|
-
|
-
|
-
|
4,41%
|
4,25%
|
6,02%
|
-
|
-
|
5,64%
|
4,36%
|
5,48%
|
4,05%
|
6,4%
|
WPA
|
-
|
-
|
-
|
0,1298
|
-
|
0,1512
|
-
|
-
|
0,1422
|
0,1408
|
0,2030
|
-
|
-
|
0,1830
|
0,1700
|
0,2000
|
0,1500
|
0,2400
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
6/08/19
|
25/03/20
|
7/08/20
|
19/03/21
|
10/08/21
|
7/03/22
|
23/08/22
|
9/08/22
|
9/08/22
|
8/03/23
|
9/08/23
|
-
|
-
|
6/03/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
2.639
|
2.791
|
861
|
2.016
|
2.354
|
1.505
|
2.032
|
2.342
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1.577
|
2.460
|
2.830
|
1.984
|
884
|
1.975
|
1.693
|
1.846
|
ROE (netto-inkomsten/eigen vermogen)
|
7,9%
|
10,2%
|
11,8%
|
10,9%
|
9,07%
|
12,6%
|
12,4%
|
13,9%
|
ROA (netto-inkomsten/totale activa)
|
4,9%
|
6,28%
|
7,41%
|
6,8%
|
5,57%
|
7,59%
|
7,25%
|
8,03%
|
Totale activa
1 |
21.014
|
21.745
|
21.931
|
22.085
|
21.925
|
21.959
|
22.256
|
22.633
|
Nettoactief per aandeel
2 |
3,060
|
3,160
|
3,220
|
3,190
|
3,050
|
3,100
|
3,020
|
3,070
|
Cashflow per aandeel
2 |
0,5900
|
0,6600
|
0,7400
|
0,5600
|
0,3300
|
0,7100
|
0,6400
|
0,6800
|
Capex
1 |
986
|
409
|
385
|
437
|
546
|
1.079
|
815
|
849
|
Capex/omzet
|
4,53%
|
1,86%
|
1,69%
|
1,73%
|
1,93%
|
3,77%
|
2,66%
|
2,61%
|
Datum van publicatie
|
22/03/19
|
25/03/20
|
19/03/21
|
7/03/22
|
8/03/23
|
6/03/24
|
-
|
-
|
Laatste slotkoers
5,554
CNY Gemiddelde koersdoel
6,318
CNY Spread / Gemiddelde doel +13,76% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +8,11% | 3,31 mld. | | +4,77% | 266 mld. | | +18,01% | 22,74 mld. | | +34,19% | 17,05 mld. | | -9,31% | 16,6 mld. | | +11,50% | 11,7 mld. | | -1,51% | 10,8 mld. | | +8,37% | 9,89 mld. | | -11,41% | 7,71 mld. | | +32,64% | 5,46 mld. |
Niet-alcoholische dranken - Andere
|