Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
14,84
HKD
|
+6,76%
|
|
+12,25%
|
+8,16%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.449
|
38.492
|
35.528
|
34.079
|
37.337
|
41.116
|
-
|
-
|
Bedrijfswaarde
1 |
5.449
|
35.071
|
29.455
|
28.578
|
29.690
|
31.532
|
28.347
|
24.310
|
K/w-verhouding
|
10,5
x
|
41,1
x
|
26,4
x
|
15,8
x
|
14,2
x
|
13,1
x
|
10,7
x
|
9,06
x
|
Dividendrendement
|
-
|
1,19%
|
1,84%
|
3,06%
|
3,54%
|
3,68%
|
4,42%
|
5,24%
|
Marktkapitalisatie/omzet
|
-
|
1,99
x
|
1,32
x
|
1,1
x
|
1,07
x
|
1,02
x
|
0,88
x
|
0,8
x
|
Bedrijfswaarde/omzet
|
-
|
1,81
x
|
1,09
x
|
0,92
x
|
0,85
x
|
0,78
x
|
0,61
x
|
0,47
x
|
Bedrijfswaarde/EBITDA
|
-
|
26,5
x
|
17
x
|
9,53
x
|
8,58
x
|
7,9
x
|
5,87
x
|
4,35
x
|
Bedrijfswaarde/FCF
|
-
|
21,2
x
|
-
|
11,8
x
|
-
|
8,11
x
|
5,27
x
|
3,65
x
|
FCF Yield
|
-
|
4,71%
|
-
|
8,45%
|
-
|
12,3%
|
19%
|
27,4%
|
Price to Book
|
-
|
10,1
x
|
7,89
x
|
5,13
x
|
-
|
4,13
x
|
3,39
x
|
2,86
x
|
Aantal aandelen (in duizenden)
|
2.974.074
|
2.854.813
|
2.868.605
|
2.954.599
|
2.994.072
|
2.993.122
|
-
|
-
|
Referentieprijs
2 |
1,832
|
13,48
|
12,39
|
11,53
|
12,47
|
13,74
|
13,74
|
13,74
|
Datum van publicatie
|
27/03/20
|
29/03/21
|
28/03/22
|
27/03/23
|
19/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
-
|
19.360
|
26.968
|
31.059
|
34.763
|
40.334
|
46.654
|
51.665
|
EBITDA
1 |
-
|
1.321
|
1.729
|
2.999
|
3.460
|
3.993
|
4.827
|
5.582
|
Bedrijfsresultaat (EBIT)
1 |
-
|
1.194
|
1.537
|
2.708
|
3.132
|
3.491
|
4.373
|
5.045
|
Operationele Marge
|
-
|
6,17%
|
5,7%
|
8,72%
|
9,01%
|
8,65%
|
9,37%
|
9,77%
|
Resultaat voor belastingen (EBT)
1 |
-
|
1.187
|
1.507
|
2.615
|
3.020
|
3.760
|
4.618
|
5.444
|
Nettowinst (verlies)
1 |
516,4
|
957,4
|
1.369
|
2.161
|
2.640
|
3.173
|
3.884
|
4.588
|
Nettomarge
|
-
|
4,95%
|
5,08%
|
6,96%
|
7,59%
|
7,87%
|
8,32%
|
8,88%
|
WPA
2 |
0,1750
|
0,3280
|
0,4700
|
0,7290
|
0,8800
|
1,046
|
1,280
|
1,517
|
Free Cash Flow
1 |
-
|
1.652
|
-
|
2.414
|
-
|
3.890
|
5.380
|
6.667
|
FCF-marge
|
-
|
8,53%
|
-
|
7,77%
|
-
|
9,64%
|
11,53%
|
12,9%
|
Kasstroomconversie (ebitda)
|
-
|
124,98%
|
-
|
80,49%
|
-
|
97,41%
|
111,46%
|
119,44%
|
Kasstroomconversie (nettowinst)
|
-
|
172,51%
|
-
|
111,68%
|
-
|
122,59%
|
138,52%
|
145,31%
|
Dividend per aandeel
2 |
-
|
0,1606
|
0,2279
|
0,3529
|
0,4417
|
0,5056
|
0,6077
|
0,7203
|
Datum van publicatie
|
27/03/20
|
29/03/21
|
28/03/22
|
27/03/23
|
19/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 S2
|
2022 S1
|
2023 S1
|
2024 S1
|
2024 S2
|
---|
Omzet
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
780,3
|
899
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
WPA
1 |
-
|
-
|
0,3950
|
0,5000
|
0,6100
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
28/03/22
|
26/08/22
|
27/09/23
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
3.421
|
6.073
|
5.501
|
7.647
|
9.584
|
12.770
|
16.807
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
1.652
|
-
|
2.414
|
-
|
3.890
|
5.380
|
6.667
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
28,8%
|
33,9%
|
38,8%
|
35,1%
|
34,3%
|
37,7%
|
35,6%
|
ROA (netto-inkomsten/totale activa)
|
-
|
7,17%
|
7,73%
|
9,74%
|
10,4%
|
12%
|
12,1%
|
12,4%
|
Totale activa
1 |
-
|
13.362
|
17.712
|
22.180
|
25.306
|
26.540
|
32.169
|
37.151
|
Nettoactief per aandeel
2 |
-
|
1,330
|
1,570
|
2,250
|
-
|
3,320
|
4,050
|
4,800
|
Cashflow per aandeel
2 |
-
|
0,7600
|
1,270
|
1,040
|
-
|
1,770
|
2,150
|
2,420
|
Capex
1 |
-
|
566
|
955
|
665
|
-
|
882
|
924
|
1.024
|
Capex/omzet
|
-
|
2,92%
|
3,54%
|
2,14%
|
-
|
2,19%
|
1,98%
|
1,98%
|
Datum van publicatie
|
27/03/20
|
29/03/21
|
28/03/22
|
27/03/23
|
19/03/24
|
-
|
-
|
-
|
Laatste slotkoers
13,74
CNY Gemiddelde koersdoel
16,67
CNY Spread / Gemiddelde doel +21,33% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +8,16% | 5,67 mld. | | +32,03% | 30,04 mld. | | -0,39% | 11,49 mld. | | +8,55% | 10,77 mld. | | +11,67% | 8,79 mld. | | -5,67% | 4,67 mld. | | +17,09% | 2,03 mld. | | +27,91% | 1,87 mld. | | -25,15% | 1,34 mld. | | +25,90% | 1,14 mld. |
Motorfietsen & Scooters
|