Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
23,85
HKD
|
+3,47%
|
|
+6,47%
|
-9,66%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
144.373
|
122.512
|
120.235
|
138.148
|
80.156
|
72.414
|
-
|
-
|
Bedrijfswaarde
1 |
189.929
|
177.155
|
167.769
|
183.297
|
116.456
|
105.741
|
103.056
|
100.273
|
K/w-verhouding
|
36,9
x
|
-15,6
x
|
27,3
x
|
-15,6
x
|
16,8
x
|
10,7
x
|
9,99
x
|
9,42
x
|
Dividendrendement
|
4,27%
|
3,64%
|
3,31%
|
2,88%
|
4,85%
|
6,03%
|
6,53%
|
6,97%
|
Marktkapitalisatie/omzet
|
9
x
|
7,9
x
|
7,49
x
|
11,1
x
|
6,02
x
|
5,27
x
|
5,1
x
|
4,94
x
|
Bedrijfswaarde/omzet
|
11,8
x
|
11,4
x
|
10,5
x
|
14,7
x
|
8,75
x
|
7,69
x
|
7,26
x
|
6,84
x
|
Bedrijfswaarde/EBITDA
|
14,6
x
|
17,3
x
|
17,9
x
|
20,1
x
|
11,4
x
|
10,1
x
|
9,44
x
|
8,83
x
|
Bedrijfswaarde/FCF
|
34,4
x
|
39,7
x
|
22,1
x
|
28,3
x
|
20,3
x
|
13,6
x
|
13,8
x
|
12,9
x
|
FCF Yield
|
2,91%
|
2,52%
|
4,52%
|
3,54%
|
4,93%
|
7,38%
|
7,25%
|
7,78%
|
Price to Book
|
0,67
x
|
0,6
x
|
0,58
x
|
0,73
x
|
0,42
x
|
0,37
x
|
0,37
x
|
0,36
x
|
Aantal aandelen (in duizenden)
|
3.036.227
|
3.036.227
|
3.036.227
|
3.036.227
|
3.036.227
|
3.036.227
|
-
|
-
|
Referentieprijs
2 |
47,55
|
40,35
|
39,60
|
45,50
|
26,40
|
23,85
|
23,85
|
23,85
|
Datum van publicatie
|
5/03/20
|
4/03/21
|
3/03/22
|
7/03/23
|
7/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
16.043
|
15.515
|
16.043
|
12.459
|
13.306
|
13.745
|
14.198
|
14.654
|
EBITDA
1 |
13.001
|
10.267
|
9.394
|
9.121
|
10.239
|
10.519
|
10.916
|
11.355
|
Bedrijfsresultaat (EBIT)
1 |
12.711
|
9.973
|
9.064
|
8.841
|
9.993
|
10.236
|
10.610
|
11.012
|
Operationele Marge
|
79,23%
|
64,28%
|
56,5%
|
70,96%
|
75,1%
|
74,47%
|
74,73%
|
75,15%
|
Resultaat voor belastingen (EBT)
1 |
5.952
|
-6.933
|
6.038
|
-7.575
|
5.782
|
8.252
|
8.945
|
9.217
|
Nettowinst (verlies)
1 |
3.928
|
-7.854
|
4.391
|
-8.856
|
4.766
|
6.764
|
7.286
|
7.672
|
Nettomarge
|
24,48%
|
-50,62%
|
27,37%
|
-71,08%
|
35,82%
|
49,21%
|
51,31%
|
52,35%
|
WPA
2 |
1,290
|
-2,590
|
1,450
|
-2,920
|
1,570
|
2,221
|
2,388
|
2,532
|
Free Cash Flow
1 |
5.518
|
4.462
|
7.575
|
6.484
|
5.740
|
7.800
|
7.473
|
7.802
|
FCF-marge
|
34,4%
|
28,76%
|
47,22%
|
52,04%
|
43,14%
|
56,74%
|
52,63%
|
53,24%
|
Kasstroomconversie (ebitda)
|
42,44%
|
43,46%
|
80,64%
|
71,09%
|
56,06%
|
74,14%
|
68,46%
|
68,7%
|
Kasstroomconversie (nettowinst)
|
140,48%
|
-
|
172,51%
|
-
|
120,44%
|
115,31%
|
102,57%
|
101,69%
|
Dividend per aandeel
2 |
2,030
|
1,470
|
1,310
|
1,310
|
1,280
|
1,437
|
1,558
|
1,661
|
Datum van publicatie
|
5/03/20
|
4/03/21
|
3/03/22
|
7/03/23
|
7/03/24
|
-
|
-
|
-
|
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 |
7.545
|
6.775
|
8.740
|
7.485
|
8.558
|
6.210
|
6.249
|
6.473
|
6.833
|
7.020
|
7.020
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
4.966
|
-
|
4.428
|
4.636
|
4.446
|
4.395
|
4.940
|
5.053
|
5.354
|
5.354
|
Operationele Marge
|
-
|
73,3%
|
-
|
59,16%
|
54,17%
|
71,59%
|
70,33%
|
76,32%
|
73,95%
|
76,27%
|
76,27%
|
Resultaat voor belastingen (EBT)
|
-
|
-4.464
|
-
|
-
|
-
|
-
|
-
|
-
|
3.375
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-4.454
|
-
|
-
|
-
|
-1.468
|
-
|
-
|
2.961
|
-
|
-
|
Nettomarge
|
-
|
-65,74%
|
-
|
-
|
-
|
-23,64%
|
-
|
-
|
43,33%
|
-
|
-
|
WPA
2 |
-1,010
|
-1,470
|
-1,120
|
0,9800
|
0,4700
|
-0,4800
|
-2,440
|
0,5900
|
0,9800
|
1,160
|
1,160
|
Dividend per aandeel
|
-
|
0,7800
|
-
|
-
|
-
|
-
|
-
|
-
|
0,6100
|
-
|
-
|
Datum van publicatie
|
5/03/20
|
30/07/20
|
4/03/21
|
5/08/21
|
3/03/22
|
4/08/22
|
7/03/23
|
7/08/23
|
7/03/24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
45.556
|
54.643
|
47.534
|
45.149
|
36.300
|
33.327
|
30.642
|
27.859
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,504
x
|
5,322
x
|
5,06
x
|
4,95
x
|
3,545
x
|
3,168
x
|
2,807
x
|
2,453
x
|
Free Cash Flow
1 |
5.518
|
4.462
|
7.575
|
6.484
|
5.740
|
7.800
|
7.473
|
7.802
|
ROE (netto-inkomsten/eigen vermogen)
|
4,5%
|
3,55%
|
3,17%
|
3,12%
|
3,15%
|
3,54%
|
3,79%
|
3,87%
|
ROA (netto-inkomsten/totale activa)
|
3,47%
|
2,66%
|
2,37%
|
2,34%
|
2,4%
|
2,97%
|
3,12%
|
3,24%
|
Totale activa
1 |
113.297
|
-295.308
|
185.321
|
-378.268
|
198.443
|
228.064
|
233.300
|
237.018
|
Nettoactief per aandeel
2 |
71,20
|
67,40
|
67,90
|
62,70
|
63,10
|
63,80
|
64,70
|
65,60
|
Cashflow per aandeel
2 |
3,950
|
1,590
|
2,620
|
2,200
|
1,930
|
2,430
|
2,480
|
2,640
|
Capex
1 |
6.505
|
362
|
393
|
204
|
125
|
888
|
671
|
771
|
Capex/omzet
|
40,55%
|
2,33%
|
2,45%
|
1,64%
|
0,94%
|
6,46%
|
4,73%
|
5,26%
|
Datum van publicatie
|
5/03/20
|
4/03/21
|
3/03/22
|
7/03/23
|
7/03/24
|
-
|
-
|
-
|
Laatste slotkoers
23,85
HKD Gemiddelde koersdoel
32,52
HKD Spread / Gemiddelde doel +36,35% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -9,66% | 9,25 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
|