Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
5,06
HKD
|
+3,90%
|
|
+11,21%
|
+14,74%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
9.198
|
8.156
|
27.213
|
19.250
|
10.119
|
11.853
|
-
|
-
|
Bedrijfswaarde
1 |
7.960
|
6.863
|
25.063
|
18.259
|
10.119
|
10.356
|
10.247
|
9.993
|
K/w-verhouding
|
12,3
x
|
15,8
x
|
29,8
x
|
21,5
x
|
10,1
x
|
10,4
x
|
9,01
x
|
7,98
x
|
Dividendrendement
|
4,7%
|
3,71%
|
2,36%
|
3,45%
|
-
|
4,92%
|
5,68%
|
6,33%
|
Marktkapitalisatie/omzet
|
1,12
x
|
1
x
|
2,72
x
|
1,49
x
|
0,71
x
|
0,74
x
|
0,67
x
|
0,61
x
|
Bedrijfswaarde/omzet
|
0,97
x
|
0,84
x
|
2,5
x
|
1,41
x
|
0,71
x
|
0,65
x
|
0,58
x
|
0,51
x
|
Bedrijfswaarde/EBITDA
|
5,81
x
|
6,33
x
|
16
x
|
10,7
x
|
5,37
x
|
5,06
x
|
4,39
x
|
3,82
x
|
Bedrijfswaarde/FCF
|
-6,28
x
|
-27,1
x
|
87,3
x
|
88,3
x
|
-
|
8,49
x
|
10,1
x
|
8,41
x
|
FCF Yield
|
-15,9%
|
-3,69%
|
1,15%
|
1,13%
|
-
|
11,8%
|
9,93%
|
11,9%
|
Price to Book
|
1,27
x
|
1,13
x
|
3,51
x
|
2,35
x
|
-
|
1,26
x
|
1,17
x
|
1,09
x
|
Aantal aandelen (in duizenden)
|
2.486.090
|
2.503.897
|
2.569.037
|
2.508.154
|
2.524.456
|
2.530.582
|
-
|
-
|
Referentieprijs
2 |
3,700
|
3,257
|
10,59
|
7,675
|
4,008
|
4,684
|
4,684
|
4,684
|
Datum van publicatie
|
18/03/20
|
18/03/21
|
16/03/22
|
22/03/23
|
18/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
8.183
|
8.172
|
10.013
|
12.930
|
14.346
|
15.941
|
17.817
|
19.549
|
EBITDA
1 |
1.370
|
1.084
|
1.566
|
1.706
|
1.885
|
2.048
|
2.335
|
2.615
|
Bedrijfsresultaat (EBIT)
1 |
1.234
|
918,2
|
1.396
|
1.464
|
1.580
|
1.760
|
2.017
|
2.265
|
Operationele Marge
|
15,08%
|
11,24%
|
13,94%
|
11,32%
|
11,01%
|
11,04%
|
11,32%
|
11,59%
|
Resultaat voor belastingen (EBT)
1 |
1.121
|
761,6
|
1.287
|
1.361
|
1.449
|
1.673
|
1.938
|
2.185
|
Nettowinst (verlies)
1 |
727,7
|
513
|
908,3
|
921,7
|
1.030
|
1.177
|
1.364
|
1.546
|
Nettomarge
|
8,89%
|
6,28%
|
9,07%
|
7,13%
|
7,18%
|
7,39%
|
7,66%
|
7,91%
|
WPA
2 |
0,3019
|
0,2064
|
0,3551
|
0,3571
|
0,3958
|
0,4499
|
0,5196
|
0,5868
|
Free Cash Flow
1 |
-1.267
|
-253,3
|
287
|
206,8
|
-
|
1.220
|
1.017
|
1.189
|
FCF-marge
|
-15,48%
|
-3,1%
|
2,87%
|
1,6%
|
-
|
7,65%
|
5,71%
|
6,08%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
18,33%
|
12,13%
|
-
|
59,57%
|
43,57%
|
45,46%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
31,6%
|
22,44%
|
-
|
103,61%
|
74,58%
|
76,9%
|
Dividend per aandeel
2 |
0,1740
|
0,1210
|
0,2500
|
0,2650
|
-
|
0,2304
|
0,2658
|
0,2967
|
Datum van publicatie
|
18/03/20
|
18/03/21
|
16/03/22
|
22/03/23
|
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
|
---|
Omzet
1 |
4.826
|
3.679
|
4.493
|
4.135
|
5.878
|
5.684
|
7.247
|
6.522
|
7.823
|
7.074
|
8.932
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
516,7
|
500,7
|
-
|
683,6
|
712,6
|
921,7
|
542,6
|
986,6
|
-
|
759,9
|
596,8
|
Operationele Marge
|
10,71%
|
13,61%
|
-
|
16,53%
|
12,12%
|
16,22%
|
7,49%
|
15,13%
|
-
|
10,74%
|
6,68%
|
Resultaat voor belastingen (EBT)
|
440,2
|
418
|
-
|
645,6
|
641,2
|
-
|
478,7
|
917,4
|
-
|
-
|
-
|
Nettowinst (verlies)
|
264,6
|
247,9
|
265,1
|
426,5
|
481,8
|
590,4
|
331,3
|
665,4
|
-
|
-
|
-
|
Nettomarge
|
5,48%
|
6,74%
|
5,9%
|
10,32%
|
8,2%
|
10,39%
|
4,57%
|
10,2%
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
18/03/20
|
28/08/20
|
18/03/21
|
23/08/21
|
16/03/22
|
23/08/22
|
22/03/23
|
23/08/23
|
18/03/24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
1.238
|
1.292
|
2.150
|
990
|
-
|
1.497
|
1.606
|
1.860
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-1.267
|
-253
|
287
|
207
|
-
|
1.220
|
1.017
|
1.189
|
ROE (netto-inkomsten/eigen vermogen)
|
11,9%
|
7,3%
|
12%
|
11,4%
|
-
|
12,7%
|
13,6%
|
14,3%
|
ROA (netto-inkomsten/totale activa)
|
6,76%
|
4,12%
|
6,68%
|
5,93%
|
-
|
6,6%
|
7,2%
|
7,68%
|
Totale activa
1 |
10.761
|
12.447
|
13.598
|
15.554
|
-
|
17.845
|
18.946
|
20.123
|
Nettoactief per aandeel
2 |
2,910
|
2,880
|
3,010
|
3,270
|
-
|
3,720
|
3,990
|
4,310
|
Cashflow per aandeel
2 |
0,3200
|
0,1300
|
0,2700
|
0,2200
|
-
|
0,5300
|
0,6100
|
0,6300
|
Capex
1 |
97
|
207
|
414
|
370
|
-
|
415
|
432
|
448
|
Capex/omzet
|
1,19%
|
2,53%
|
4,14%
|
2,86%
|
-
|
2,6%
|
2,42%
|
2,29%
|
Datum van publicatie
|
18/03/20
|
18/03/21
|
16/03/22
|
22/03/23
|
18/03/24
|
-
|
-
|
-
|
Laatste slotkoers
4,684
CNY Gemiddelde koersdoel
5,451
CNY Spread / Gemiddelde doel +16,37% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +14,74% | 1,64 mld. | | -13,31% | 142 mld. | | +21,58% | 10,45 mld. | | +51,86% | 7,71 mld. | | -8,00% | 4,87 mld. | | +0,54% | 3,3 mld. | | +36,89% | 1,25 mld. | | -19,02% | 872 mln. | | -11,61% | 688 mln. | | +6,60% | 398 mln. |
Sport- & Outdoorschoenen
|