Beurs gesloten -
Hong Kong S.E.
10:08:06 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1,2
HKD
|
+2,56%
|
|
+12,15%
|
+76,47%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
6.217
|
5.264
|
6.160
|
4.419
|
3.362
|
5.903
|
-
|
-
|
Bedrijfswaarde
1 |
8.274
|
8.225
|
11.069
|
11.906
|
11.918
|
14.062
|
11.516
|
8.751
|
K/w-verhouding
|
3,46
x
|
3,37
x
|
3,89
x
|
3,63
x
|
8,03
x
|
4,01
x
|
2,77
x
|
2,07
x
|
Dividendrendement
|
8,65%
|
8,89%
|
7,68%
|
8,25%
|
3,72%
|
7,39%
|
11,7%
|
16%
|
Marktkapitalisatie/omzet
|
0,86
x
|
0,74
x
|
0,77
x
|
0,52
x
|
0,37
x
|
0,52
x
|
0,42
x
|
0,36
x
|
Bedrijfswaarde/omzet
|
1,14
x
|
1,15
x
|
1,38
x
|
1,4
x
|
1,32
x
|
1,23
x
|
0,82
x
|
0,53
x
|
Bedrijfswaarde/EBITDA
|
2,68
x
|
2,74
x
|
3,46
x
|
3,78
x
|
4,04
x
|
3,35
x
|
2,17
x
|
1,38
x
|
Bedrijfswaarde/FCF
|
8,41
x
|
-
|
-
|
-13,1
x
|
-
|
131
x
|
2,99
x
|
2,21
x
|
FCF Yield
|
11,9%
|
-
|
-
|
-7,62%
|
-
|
0,76%
|
33,4%
|
45,3%
|
Price to Book
|
0,68
x
|
0,51
x
|
0,54
x
|
0,37
x
|
0,27
x
|
0,44
x
|
0,39
x
|
0,34
x
|
Aantal aandelen (in duizenden)
|
5.435.133
|
5.438.883
|
5.438.883
|
5.438.883
|
5.438.883
|
5.454.333
|
-
|
-
|
Referentieprijs
2 |
1,144
|
0,9679
|
1,133
|
0,8125
|
0,6181
|
1,082
|
1,082
|
1,082
|
Datum van publicatie
|
31/03/20
|
29/03/21
|
27/03/22
|
27/03/23
|
18/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
7.247
|
7.131
|
8.003
|
8.489
|
9.021
|
11.396
|
14.072
|
16.620
|
EBITDA
1 |
3.083
|
2.997
|
3.195
|
3.147
|
2.949
|
4.193
|
5.300
|
6.334
|
Bedrijfsresultaat (EBIT)
1 |
2.217
|
1.878
|
2.110
|
2.077
|
1.944
|
2.532
|
3.507
|
4.495
|
Operationele Marge
|
30,59%
|
26,34%
|
26,37%
|
24,47%
|
21,55%
|
22,22%
|
24,92%
|
27,05%
|
Resultaat voor belastingen (EBT)
1 |
2.244
|
1.847
|
2.084
|
1.513
|
954,3
|
2.351
|
3.317
|
4.271
|
Nettowinst (verlies)
1 |
1.801
|
1.560
|
1.585
|
1.215
|
421,3
|
1.467
|
2.124
|
2.839
|
Nettomarge
|
24,85%
|
21,88%
|
19,81%
|
14,31%
|
4,67%
|
12,87%
|
15,09%
|
17,08%
|
WPA
2 |
0,3310
|
0,2870
|
0,2910
|
0,2240
|
0,0770
|
0,2700
|
0,3900
|
0,5233
|
Free Cash Flow
1 |
984,2
|
-
|
-
|
-907,6
|
-
|
107
|
3.849
|
3.961
|
FCF-marge
|
13,58%
|
-
|
-
|
-10,69%
|
-
|
0,94%
|
27,35%
|
23,83%
|
Kasstroomconversie (ebitda)
|
31,92%
|
-
|
-
|
-
|
-
|
2,55%
|
72,62%
|
62,54%
|
Kasstroomconversie (nettowinst)
|
54,64%
|
-
|
-
|
-
|
-
|
7,29%
|
181,2%
|
139,52%
|
Dividend per aandeel
2 |
0,0990
|
0,0860
|
0,0870
|
0,0670
|
0,0230
|
0,0800
|
0,1267
|
0,1733
|
Datum van publicatie
|
31/03/20
|
29/03/21
|
27/03/22
|
27/03/23
|
18/03/24
|
-
|
-
|
-
|
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
|
2025 S1
|
2025 S2
|
---|
Omzet
1 |
3.937
|
3.009
|
4.122
|
4.233
|
3.770
|
4.152
|
4.337
|
4.398
|
4.623
|
5.447
|
5.909
|
7.088
|
7.737
|
EBITDA
|
-
|
1.360
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
1.162
|
947,6
|
1.110
|
967,1
|
822
|
1.122
|
969,3
|
1.126
|
1.484
|
1.656
|
Operationele Marge
|
-
|
-
|
-
|
27,46%
|
25,13%
|
26,73%
|
22,3%
|
18,69%
|
24,27%
|
17,8%
|
19,06%
|
20,93%
|
21,4%
|
Resultaat voor belastingen (EBT)
|
-
|
885,6
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
752,3
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
25%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
0,1210
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
31/03/20
|
24/08/20
|
29/03/21
|
30/08/21
|
27/03/22
|
29/08/22
|
27/03/23
|
21/08/23
|
18/03/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.057
|
2.961
|
4.909
|
7.487
|
8.556
|
8.160
|
5.613
|
2.848
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,6672
x
|
0,988
x
|
1,536
x
|
2,379
x
|
2,902
x
|
1,946
x
|
1,059
x
|
0,4496
x
|
Free Cash Flow
1 |
984
|
-
|
-
|
-908
|
-
|
107
|
3.849
|
3.961
|
ROE (netto-inkomsten/eigen vermogen)
|
21,7%
|
16,1%
|
14,6%
|
10,4%
|
5,17%
|
11,3%
|
14,7%
|
16,7%
|
ROA (netto-inkomsten/totale activa)
|
13,4%
|
9,32%
|
6,96%
|
4,27%
|
1,99%
|
9%
|
12%
|
17%
|
Totale activa
1 |
13.486
|
16.743
|
22.777
|
28.444
|
21.160
|
16.300
|
17.701
|
16.700
|
Nettoactief per aandeel
2 |
1,670
|
1,900
|
2,080
|
2,210
|
2,260
|
2,470
|
2,750
|
3,140
|
Cashflow per aandeel
|
-
|
0,4900
|
0,3600
|
0,3900
|
-
|
-
|
-
|
-
|
Capex
1 |
1.615
|
2.675
|
3.562
|
2.905
|
2.866
|
3.117
|
3.117
|
2.617
|
Capex/omzet
|
22,28%
|
37,51%
|
44,52%
|
34,22%
|
31,77%
|
27,35%
|
22,15%
|
15,75%
|
Datum van publicatie
|
31/03/20
|
29/03/21
|
27/03/22
|
27/03/23
|
18/03/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
1,082
CNY Gemiddelde koersdoel
1,276
CNY Spread / Gemiddelde doel +17,95% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +76,47% | 815 mln. | | +17,60% | 48,69 mld. | | -4,04% | 15,47 mld. | | +1,22% | 15,9 mld. | | -14,69% | 10,44 mld. | | +27,35% | 8,9 mld. | | +105,28% | 8,12 mld. | | +4,79% | 8,38 mld. | | -7,17% | 7,48 mld. | | +24,62% | 6,8 mld. |
Cement- en betonproductie
|