Beurs gesloten -
Hong Kong S.E.
09:08:10 06-02-2025
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
12,98 HKD
|
+0,78%
|
|
-3,85%
|
+9,26%
|
 Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
174.361
|
197.491
|
203.548
|
175.158
|
213.958
|
219.689
|
237.161
|
253.041
|
Variatie
|
-
|
13,27%
|
3,07%
|
-13,95%
|
22,15%
|
2,68%
|
7,95%
|
6,7%
|
EBITDA
1 |
22.227
|
21.319
|
24.426
|
16.982
|
24.814
|
26.701
|
29.802
|
32.246
|
Variatie
|
-
|
-4,09%
|
14,58%
|
-30,48%
|
46,12%
|
7,61%
|
11,61%
|
8,2%
|
Bedrijfsresultaat (EBIT)
1 |
14.156
|
12.461
|
13.889
|
5.834
|
12.905
|
16.273
|
18.335
|
20.386
|
Variatie
|
-
|
-11,97%
|
11,46%
|
-58%
|
121,21%
|
26,1%
|
12,67%
|
11,19%
|
Betaalde rente
1 |
-220,3
|
-279
|
450,4
|
-1.401
|
-560,3
|
-589,5
|
-1.296
|
-1.277
|
Resultaat voor belastingen (EBT)
1 |
14.352
|
12.682
|
14.055
|
6.085
|
13.151
|
16.599
|
19.041
|
21.141
|
Variatie
|
-
|
-11,64%
|
10,83%
|
-56,7%
|
116,12%
|
26,21%
|
14,71%
|
11,03%
|
Nettowinst (verlies)
1 |
9.105
|
9.207
|
9.254
|
4.905
|
9.014
|
11.170
|
12.885
|
14.227
|
Variatie
|
-
|
1,12%
|
0,51%
|
-47%
|
83,77%
|
23,92%
|
15,35%
|
10,41%
|
Datum van publicatie
|
26/03/20
|
30/03/21
|
30/03/22
|
30/03/23
|
25/03/24
|
-
|
-
|
-
|
 Fiscaal tijdperk: december |
2019 Q4
|
2020 Q1
|
2020 Q2
|
2020 Q3
|
2020 Q4
|
2021 Q1
|
2021 Q2
|
2021 Q3
|
2021 Q4
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
47.653
|
38.999
|
55.495
|
52.889
|
50.107
|
65.471
|
60.917
|
40.041
|
37.119
|
45.636
|
43.783
|
44.634
|
53.434
|
52.701
|
54.248
|
53.575
|
56.380
|
56.110
|
49.464
|
55.538
|
63.300
|
62.400
|
64.300
|
63.500
|
Variatie
|
-
|
-18,16%
|
42,3%
|
-4,7%
|
-5,26%
|
30,66%
|
-6,96%
|
-34,27%
|
-7,3%
|
22,94%
|
-4,06%
|
1,94%
|
19,72%
|
-1,37%
|
2,93%
|
-1,24%
|
5,24%
|
-0,48%
|
-11,84%
|
12,28%
|
13,98%
|
-1,42%
|
3,04%
|
-1,24%
|
EBITDA
1 |
3.819
|
4.171
|
4.797
|
5.083
|
3.174
|
-
|
6.210
|
3.892
|
2.839
|
3.062
|
2.260
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5.797
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
9,22%
|
15,01%
|
5,97%
|
-37,57%
|
-100%
|
-
|
-37,32%
|
-27,06%
|
7,87%
|
-26,21%
|
-100%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-100%
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
2.974
|
3.032
|
3.592
|
3.615
|
2.222
|
5.140
|
4.746
|
2.400
|
1.604
|
1.802
|
443,6
|
2.026
|
2.574
|
3.016
|
3.807
|
3.509
|
4.111
|
4.844
|
3.599
|
2.994
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
1,96%
|
18,46%
|
0,64%
|
-38,52%
|
131,27%
|
-7,66%
|
-49,43%
|
-33,17%
|
12,36%
|
-75,38%
|
356,68%
|
27,04%
|
17,17%
|
26,24%
|
-7,84%
|
17,17%
|
17,82%
|
-25,7%
|
-16,81%
|
-100%
|
-
|
-
|
-
|
Charge d'intérêts
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
3.034
|
3.049
|
3.656
|
3.697
|
2.321
|
5.179
|
4.793
|
2.453
|
1.629
|
1.839
|
532,7
|
2.135
|
2.651
|
3.097
|
3.891
|
3.513
|
4.177
|
4.739
|
3.643
|
3.356
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
0,48%
|
19,93%
|
1,13%
|
-37,23%
|
123,14%
|
-7,45%
|
-48,82%
|
-33,58%
|
12,85%
|
-71,03%
|
300,82%
|
24,15%
|
16,83%
|
25,64%
|
-9,7%
|
18,89%
|
13,47%
|
-23,13%
|
-7,88%
|
-100%
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
2.047
|
2.064
|
2.616
|
2.426
|
2.101
|
3.344
|
3.088
|
1.469
|
1.354
|
1.335
|
925,2
|
1.593
|
1.856
|
2.043
|
2.602
|
2.513
|
2.600
|
3.304
|
2.498
|
2.376
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
0,86%
|
26,73%
|
-7,28%
|
-13,37%
|
59,11%
|
-7,64%
|
-52,44%
|
-7,8%
|
-1,38%
|
-30,72%
|
72,2%
|
16,49%
|
10,08%
|
27,34%
|
-3,4%
|
3,44%
|
27,09%
|
-24,4%
|
-4,87%
|
-100%
|
-
|
-
|
-
|
Datum van publicatie
|
26/03/20
|
29/04/20
|
27/08/20
|
30/10/20
|
30/03/21
|
29/04/21
|
30/08/21
|
29/10/21
|
30/03/22
|
30/08/22
|
30/10/22
|
30/03/23
|
28/04/23
|
30/08/23
|
30/10/23
|
25/03/24
|
29/04/24
|
22/08/24
|
30/10/24
|
-
|
-
|
-
|
-
|
-
|
 Fiscaal tijdperk: december |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
---|
Omzet
1 |
94.495
|
102.997
|
126.388
|
77.160
|
86.740
|
Variatie
|
-
|
9%
|
22,71%
|
-38,95%
|
12,42%
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
4.004
|
3.364
|
Variatie
|
-
|
-
|
-
|
-
|
-15,97%
|
Charge d'intérêts
|
-166,2
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
4.680
|
-
|
-
|
2.823
|
2.387
|
Variatie
|
-
|
-100%
|
-
|
-
|
-15,45%
|
Datum van publicatie
|
27/08/20
|
30/03/21
|
30/08/21
|
30/03/22
|
30/08/22
|
 Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuld
1 |
-12.136
|
-24.481
|
-43.222
|
-26.178
|
-49.163
|
-62.462
|
-72.374
|
-84.807
|
Variatie
|
-
|
-301,72%
|
-276,55%
|
-160,57%
|
-287,8%
|
-227,05%
|
-215,87%
|
-217,18%
|
Datum van publicatie
|
26/03/20
|
30/03/21
|
30/03/22
|
30/03/23
|
25/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
CAPEX
1 |
5.351
|
5.711
|
5.683
|
6.563
|
6.910
|
11.377
|
10.965
|
10.092
|
Variatie
|
-
|
6,72%
|
-0,49%
|
15,48%
|
5,29%
|
64,64%
|
-3,62%
|
-7,96%
|
Vrije kasstroom (FCF)
1 |
18.483
|
17.217
|
8.975
|
-8.912
|
20.561
|
9.113
|
16.731
|
17.909
|
Variatie
|
-
|
-6,85%
|
-47,87%
|
-199,3%
|
-330,71%
|
-55,68%
|
83,6%
|
7,04%
|
Datum van publicatie
|
26/03/20
|
30/03/21
|
30/03/22
|
30/03/23
|
25/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Winstgevendheid
| | | | | | | | |
---|
EBITDA-marge (%)
|
12,75%
|
10,79%
|
12%
|
9,7%
|
11,6%
|
12,15%
|
12,57%
|
12,74%
|
EBIT-marge (%)
|
8,12%
|
6,31%
|
6,82%
|
3,33%
|
6,03%
|
7,41%
|
7,73%
|
8,06%
|
EBT-marge (%)
|
8,23%
|
6,42%
|
6,9%
|
3,47%
|
6,15%
|
7,56%
|
8,03%
|
8,35%
|
Nettomarge (%)
|
5,22%
|
4,66%
|
4,55%
|
2,8%
|
4,21%
|
5,08%
|
5,43%
|
5,62%
|
FCF-marge (%)
|
10,6%
|
8,72%
|
4,41%
|
-5,09%
|
9,61%
|
4,15%
|
7,05%
|
7,08%
|
Vrije kasstroom/nettoresultaat (%)
|
203%
|
187%
|
96,98%
|
-181,69%
|
228,1%
|
81,58%
|
129,85%
|
125,88%
|
Winstgevendheid
| | | | | | | | |
---|
ROA
|
4,12%
|
3,63%
|
3,38%
|
1,67%
|
2,87%
|
3,26%
|
3,74%
|
4,09%
|
ROE
|
21,34%
|
19,19%
|
15,12%
|
6,66%
|
11,69%
|
13,12%
|
14,05%
|
14,52%
|
Financiële gezondheid
| | | | | | | | |
---|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Schuld/vrije kasstroom
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kapitaalintensiteit
| | | | | | | | |
---|
Kapitaaluitgaven/omzet (%)
|
3,07%
|
2,89%
|
2,79%
|
3,75%
|
3,23%
|
5,18%
|
4,62%
|
3,99%
|
CAPEX / EBITDA (%)
|
24,08%
|
26,79%
|
23,27%
|
38,64%
|
27,85%
|
42,61%
|
36,79%
|
31,3%
|
CAPEX / FCF (%)
|
28,95%
|
33,17%
|
63,32%
|
-73,64%
|
33,61%
|
124,84%
|
65,54%
|
56,35%
|
Bestanddelen per aandeel
| | | | | | | | |
---|
Kasstroom per aandeel
1 |
3,01
|
2,889
|
1,746
|
-
|
3,18
|
2,7
|
3,284
|
3,331
|
Variatie
|
-
|
-4,03%
|
-39,57%
|
-
|
-
|
-15,1%
|
21,64%
|
1,43%
|
Dividend per aandeel
1 |
0,286
|
0,15
|
0,37
|
-
|
0,519
|
0,679
|
0,814
|
0,8888
|
Variatie
|
-
|
-47,55%
|
146,67%
|
-
|
-
|
30,83%
|
19,89%
|
9,18%
|
Nettoactief per aandeel
1 |
5,7
|
6,454
|
6,13
|
-
|
9,183
|
9,534
|
10,32
|
11,11
|
Variatie
|
-
|
13,22%
|
-5,02%
|
-
|
-
|
3,82%
|
8,29%
|
7,64%
|
WPA
1 |
1,15
|
1,16
|
1,1
|
0,57
|
1,04
|
1,285
|
1,49
|
1,638
|
Variatie
|
-
|
0,87%
|
-5,17%
|
-48,18%
|
82,46%
|
23,59%
|
15,94%
|
9,91%
|
Aantal aandelen (in duizend)
|
7.933.874
|
7.933.874
|
8.726.557
|
8.639.291
|
8.639.291
|
8.639.291
|
8.639.291
|
8.639.291
|
Datum van publicatie
|
26/03/20
|
30/03/21
|
30/03/22
|
30/03/23
|
25/03/24
|
-
|
-
|
-
|
| 2024 * | 2025 * |
---|
K/w-verhouding |
9,43x |
8,13x |
---|
PBR-ratio |
1,27x |
1,17x |
---|
EV/omzet |
0,25x |
0,19x |
---|
Dividendrendement |
5,6% |
6,72% |
---|
Laatste slotkoers 12,03CNY Gemiddelde koersdoel 15,74CNY Spread / Gemiddelde doel +30,84% Consensus
MarketScreener is also available in this country: United States.
Switch edition
Ik blijf hier.
|