Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
16,18
HKD
|
+4,79%
|
|
+14,10%
|
+30,48%
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
16.297
|
39.734
|
94.886
|
28.796
|
23.896
|
14.530
|
14.530
|
-
|
Bedrijfswaarde
1 |
15.117
|
38.252
|
92.899
|
27.223
|
23.896
|
10.934
|
11.809
|
11.422
|
K/w-verhouding
|
31,7
x
|
55,1
x
|
107
x
|
37,6
x
|
32,2
x
|
12,9
x
|
15,7
x
|
14,1
x
|
Dividendrendement
|
0,88%
|
0,5%
|
0,26%
|
0,75%
|
-
|
1,54%
|
4,77%
|
5,27%
|
Marktkapitalisatie/omzet
|
6,08
x
|
9,28
x
|
17,7
x
|
4,85
x
|
3,89
x
|
1,78
x
|
2,14
x
|
1,93
x
|
Bedrijfswaarde/omzet
|
5,64
x
|
8,93
x
|
17,3
x
|
4,58
x
|
3,89
x
|
1,78
x
|
1,74
x
|
1,52
x
|
Bedrijfswaarde/EBITDA
|
21,2
x
|
34
x
|
65,4
x
|
21,4
x
|
18,6
x
|
7,9
x
|
7,92
x
|
6,83
x
|
Bedrijfswaarde/FCF
|
199
x
|
55,2
x
|
109
x
|
138
x
|
-
|
28,8
x
|
24,2
x
|
12,9
x
|
FCF Yield
|
0,5%
|
1,81%
|
0,92%
|
0,73%
|
-
|
3,47%
|
4,13%
|
7,73%
|
Price to Book
|
8,77
x
|
16,4
x
|
30,8
x
|
8,08
x
|
-
|
2,99
x
|
2,94
x
|
2,59
x
|
Aantal aandelen (in duizenden)
|
969.680
|
972.894
|
980.332
|
980.332
|
980.332
|
970.132
|
970.132
|
-
|
Referentieprijs
2 |
16,81
|
40,84
|
96,79
|
29,37
|
24,38
|
14,98
|
14,98
|
14,98
|
Datum van publicatie
|
26/03/19
|
25/03/20
|
23/03/21
|
23/03/22
|
30/03/23
|
26/03/24
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
2.681
|
4.282
|
5.360
|
5.943
|
6.147
|
6.148
|
6.797
|
7.517
|
EBITDA
1 |
714,2
|
1.126
|
1.420
|
1.270
|
1.283
|
1.384
|
1.490
|
1.673
|
Bedrijfsresultaat (EBIT)
1 |
690,7
|
1.072
|
1.334
|
1.147
|
1.118
|
1.195
|
1.306
|
1.473
|
Operationele Marge
|
25,76%
|
25,02%
|
24,88%
|
19,3%
|
18,18%
|
19,44%
|
19,22%
|
19,6%
|
Resultaat voor belastingen (EBT)
1 |
730,5
|
1.094
|
1.352
|
1.170
|
1.142
|
1.264
|
1.411
|
1.590
|
Nettowinst (verlies)
1 |
517,8
|
718,6
|
885,2
|
766,2
|
742
|
852,7
|
948,2
|
1.063
|
Nettomarge
|
19,31%
|
16,78%
|
16,52%
|
12,89%
|
12,07%
|
13,87%
|
13,95%
|
14,14%
|
WPA
2 |
0,5310
|
0,7410
|
0,9020
|
0,7820
|
0,7570
|
0,8750
|
0,9563
|
1,059
|
Free Cash Flow
1 |
75,86
|
693,3
|
853,1
|
197,5
|
-
|
421,7
|
487,3
|
882,3
|
FCF-marge
|
2,83%
|
16,19%
|
15,92%
|
3,32%
|
-
|
6,7%
|
7,17%
|
11,74%
|
Kasstroomconversie (ebitda)
|
10,62%
|
61,57%
|
60,08%
|
15,55%
|
-
|
30,16%
|
32,7%
|
52,73%
|
Kasstroomconversie (nettowinst)
|
14,65%
|
96,48%
|
96,37%
|
25,77%
|
-
|
49,05%
|
51,4%
|
82,98%
|
Dividend per aandeel
2 |
0,1484
|
0,2059
|
0,2537
|
0,2196
|
-
|
0,2312
|
0,7139
|
0,7898
|
Datum van publicatie
|
26/03/19
|
25/03/20
|
23/03/21
|
23/03/22
|
30/03/23
|
26/03/24
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S1
|
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Omzet
1 |
1.656
|
2.627
|
2.218
|
3.142
|
2.631
|
3.312
|
2.688
|
3.459
|
2.616
|
3.531
|
3.068
|
3.865
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
693,2
|
-
|
759,6
|
400
|
631,3
|
-
|
728,4
|
498,4
|
-
|
471,7
|
784,5
|
Operationele Marge
|
-
|
26,39%
|
-
|
24,18%
|
15,2%
|
19,06%
|
-
|
21,06%
|
19,05%
|
-
|
15,38%
|
20,3%
|
Resultaat voor belastingen (EBT)
|
-
|
708,1
|
-
|
766,5
|
-
|
645,3
|
-
|
740,8
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
270,4
|
448,3
|
398,9
|
486,3
|
348,8
|
417,4
|
263,1
|
478,8
|
-
|
-
|
-
|
-
|
Nettomarge
|
16,33%
|
17,07%
|
17,98%
|
15,48%
|
13,26%
|
12,6%
|
9,79%
|
13,85%
|
-
|
-
|
-
|
-
|
WPA
|
0,2769
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
20/08/19
|
25/03/20
|
25/08/20
|
23/03/21
|
24/08/21
|
23/03/22
|
30/08/22
|
30/03/23
|
29/08/23
|
26/03/24
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
1.180
|
1.482
|
1.987
|
1.574
|
-
|
2.372
|
2.721
|
3.108
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
75,9
|
693
|
853
|
197
|
-
|
422
|
487
|
882
|
ROE (netto-inkomsten/eigen vermogen)
|
29,5%
|
31,1%
|
30%
|
21,6%
|
-
|
18,2%
|
19%
|
18,9%
|
ROA (netto-inkomsten/totale activa)
|
24,3%
|
24,9%
|
23,3%
|
16,5%
|
-
|
14,7%
|
15,2%
|
15,5%
|
Totale activa
1 |
2.134
|
2.887
|
3.800
|
4.646
|
-
|
5.837
|
6.234
|
6.867
|
Nettoactief per aandeel
2 |
1,920
|
2,500
|
3,150
|
3,640
|
-
|
5,000
|
5,090
|
5,780
|
Cashflow per aandeel
2 |
0,3400
|
0,9800
|
1,200
|
0,8500
|
-
|
0,8500
|
1,070
|
1,230
|
Capex
1 |
253
|
258
|
326
|
632
|
-
|
399
|
327
|
298
|
Capex/omzet
|
9,42%
|
6,03%
|
6,08%
|
10,64%
|
-
|
6,34%
|
4,81%
|
3,96%
|
Datum van publicatie
|
26/03/19
|
25/03/20
|
23/03/21
|
23/03/22
|
30/03/23
|
26/03/24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
14,98
CNY Gemiddelde koersdoel
15,15
CNY Spread / Gemiddelde doel +1,16% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +30,48% | 2,01 mld. | | +2,35% | 29,8 mld. | | +4,50% | 21,6 mld. | | +13,39% | 11,83 mld. | | +12,40% | 5,15 mld. | | +11,10% | 4,21 mld. | | -16,49% | 3,48 mld. | | -3,79% | 3,14 mld. | | +4,73% | 3,11 mld. | | +27,19% | 2,79 mld. |
Voedselingrediënten
|