Vertraagde tijd
Hong Kong S.E.
10:08:06 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
8,26
HKD
|
-12,22%
|
|
-5,82%
|
-1,20%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
18.253
|
14.030
|
16.991
|
17.529
|
13.844
|
13.374
|
-
|
-
|
Bedrijfswaarde
1 |
17.107
|
13.740
|
18.249
|
19.644
|
17.815
|
16.675
|
17.046
|
16.286
|
K/w-verhouding
|
13,1
x
|
12,1
x
|
11,2
x
|
7,92
x
|
4,44
x
|
5,88
x
|
5,52
x
|
5,58
x
|
Dividendrendement
|
2,3%
|
2,48%
|
2,67%
|
3,76%
|
6,76%
|
5,03%
|
5,92%
|
5,74%
|
Marktkapitalisatie/omzet
|
2,35
x
|
1,71
x
|
1,78
x
|
1,27
x
|
1,04
x
|
0,97
x
|
0,88
x
|
0,87
x
|
Bedrijfswaarde/omzet
|
2,2
x
|
1,67
x
|
1,91
x
|
1,42
x
|
1,33
x
|
1,22
x
|
1,12
x
|
1,05
x
|
Bedrijfswaarde/EBITDA
|
14,7
x
|
14,7
x
|
16,6
x
|
11,1
x
|
8,75
x
|
7,84
x
|
6,61
x
|
7,22
x
|
Bedrijfswaarde/FCF
|
-487
x
|
-29,3
x
|
-33,4
x
|
-31
x
|
-24,1
x
|
40
x
|
17,5
x
|
17,1
x
|
FCF Yield
|
-0,21%
|
-3,41%
|
-3%
|
-3,23%
|
-4,16%
|
2,5%
|
5,71%
|
5,85%
|
Price to Book
|
1,19
x
|
0,73
x
|
0,82
x
|
0,92
x
|
0,51
x
|
0,49
x
|
0,46
x
|
0,43
x
|
Aantal aandelen (in duizenden)
|
755.905
|
755.905
|
755.905
|
755.905
|
757.905
|
757.905
|
-
|
-
|
Referentieprijs
2 |
13,83
|
8,720
|
10,54
|
12,28
|
7,598
|
7,644
|
7,644
|
7,644
|
Datum van publicatie
|
27/03/20
|
26/03/21
|
10/03/22
|
8/03/23
|
28/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
7.769
|
8.222
|
9.536
|
13.830
|
13.353
|
13.721
|
15.199
|
15.454
|
EBITDA
1 |
1.165
|
937,7
|
1.099
|
1.762
|
2.036
|
2.127
|
2.579
|
2.254
|
Bedrijfsresultaat (EBIT)
1 |
877,8
|
580,7
|
718,3
|
1.170
|
1.219
|
1.012
|
1.165
|
1.203
|
Operationele Marge
|
11,3%
|
7,06%
|
7,53%
|
8,46%
|
9,13%
|
7,38%
|
7,67%
|
7,78%
|
Resultaat voor belastingen (EBT)
1 |
883,5
|
579,2
|
748
|
1.152
|
1.216
|
1.118
|
1.486
|
1.029
|
Nettowinst (verlies)
1 |
801,2
|
543,7
|
708,5
|
1.167
|
1.297
|
939,3
|
1.430
|
1.045
|
Nettomarge
|
10,31%
|
6,61%
|
7,43%
|
8,44%
|
9,72%
|
6,85%
|
9,41%
|
6,76%
|
WPA
2 |
1,060
|
0,7200
|
0,9400
|
1,550
|
1,710
|
1,300
|
1,384
|
1,371
|
Free Cash Flow
1 |
-35,14
|
-468,3
|
-546,9
|
-633,7
|
-740,6
|
416,5
|
973
|
952
|
FCF-marge
|
-0,45%
|
-5,7%
|
-5,73%
|
-4,58%
|
-5,55%
|
3,04%
|
6,4%
|
6,16%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
19,58%
|
37,73%
|
42,23%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
44,34%
|
68,02%
|
91,13%
|
Dividend per aandeel
2 |
0,3180
|
0,2160
|
0,2810
|
0,4620
|
0,5140
|
0,3847
|
0,4525
|
0,4390
|
Datum van publicatie
|
27/03/20
|
26/03/21
|
10/03/22
|
8/03/23
|
28/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
4.450
|
3.407
|
4.815
|
2.748
|
5.184
|
2.982
|
3.410
|
3.851
|
3.588
|
7.439
|
3.195
|
3.720
|
3.114
|
3.323
|
2.387
|
3.506
|
3.536
|
3.617
|
EBITDA
|
563,8
|
-
|
-
|
428,8
|
-
|
-
|
-
|
537,8
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
396,3
|
-
|
306,2
|
130,3
|
-
|
220,6
|
337,2
|
365,7
|
256,4
|
579,6
|
245,9
|
392,6
|
211,2
|
327,1
|
41,3
|
-
|
-
|
-
|
Operationele Marge
|
8,9%
|
-
|
6,36%
|
4,74%
|
-
|
7,4%
|
9,89%
|
9,5%
|
7,15%
|
7,79%
|
7,69%
|
10,55%
|
6,78%
|
9,84%
|
1,73%
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
401,1
|
-
|
304,9
|
131,1
|
231,5
|
-
|
337,9
|
354,5
|
247
|
-
|
243,4
|
437,6
|
211,4
|
324
|
45,04
|
234
|
256
|
220
|
Nettowinst (verlies)
1 |
364,4
|
262,6
|
281,1
|
144,4
|
227,6
|
-
|
321,8
|
350
|
295
|
-
|
241
|
366
|
273,6
|
472,2
|
57,92
|
216
|
235
|
202
|
Nettomarge
|
8,19%
|
7,71%
|
5,84%
|
5,25%
|
4,39%
|
-
|
9,44%
|
9,09%
|
8,22%
|
-
|
7,54%
|
9,84%
|
8,78%
|
14,21%
|
2,43%
|
6,16%
|
6,65%
|
5,58%
|
WPA
2 |
0,4800
|
-
|
0,3700
|
0,2000
|
0,3000
|
0,2700
|
0,4200
|
0,4700
|
0,3900
|
0,8600
|
0,3200
|
0,4800
|
0,3600
|
0,5500
|
-
|
0,3300
|
0,3050
|
0,2400
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27/03/20
|
28/08/20
|
26/03/21
|
10/03/22
|
10/03/22
|
29/04/22
|
27/08/22
|
28/10/22
|
8/03/23
|
8/03/23
|
28/04/23
|
25/08/23
|
30/10/23
|
28/03/24
|
30/04/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
1.257
|
2.115
|
3.971
|
3.453
|
3.672
|
3.700
|
Nettokaspositie
1 |
1.146
|
290
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
1,144
x
|
1,2
x
|
1,95
x
|
1,624
x
|
1,424
x
|
1,641
x
|
Free Cash Flow
1 |
-35,1
|
-468
|
-547
|
-634
|
-741
|
417
|
973
|
952
|
ROE (netto-inkomsten/eigen vermogen)
|
9,46%
|
6,13%
|
7,53%
|
11,8%
|
12,1%
|
6,82%
|
7,78%
|
7,3%
|
ROA (netto-inkomsten/totale activa)
|
6,01%
|
3,67%
|
1,27%
|
4,89%
|
4,52%
|
3,34%
|
3,39%
|
3,49%
|
Totale activa
1 |
13.331
|
14.816
|
55.788
|
23.841
|
28.673
|
28.165
|
42.258
|
29.933
|
Nettoactief per aandeel
2 |
11,60
|
11,90
|
12,90
|
13,40
|
14,90
|
15,50
|
16,70
|
17,70
|
Cashflow per aandeel
2 |
1,110
|
0,1900
|
0,7000
|
2,110
|
2,000
|
0,9200
|
2,890
|
3,240
|
Capex
1 |
734
|
609
|
1.062
|
2.193
|
2.255
|
1.678
|
1.333
|
1.474
|
Capex/omzet
|
9,45%
|
7,41%
|
11,14%
|
15,86%
|
16,89%
|
12,23%
|
8,77%
|
9,54%
|
Datum van publicatie
|
27/03/20
|
26/03/21
|
10/03/22
|
8/03/23
|
28/03/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
7,644
CNY Gemiddelde koersdoel
9,438
CNY Spread / Gemiddelde doel +23,47% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -1,20% | 2,03 mld. | | +6,05% | 976 mln. | | -3,97% | 734 mln. | | -14,62% | 552 mln. | | +40,60% | 467 mln. | | +83,26% | 394 mln. | | -36,94% | 282 mln. | | -24,17% | 261 mln. | | +5,54% | 174 mln. | | +21,24% | 68,09 mln. |
Fiber Optic Cable Manufacturing
|