Beurs gesloten -
Hong Kong S.E.
10:08:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
13,02
HKD
|
+4,16%
|
|
+0,46%
|
+34,09%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
24.782
|
25.406
|
17.747
|
25.071
|
28.863
|
41.006
|
-
|
-
|
Bedrijfswaarde
1 |
39.768
|
39.983
|
30.398
|
40.265
|
40.545
|
57.032
|
57.125
|
60.099
|
K/w-verhouding
|
51,3
x
|
24,3
x
|
543
x
|
110
x
|
63
x
|
35,5
x
|
24,5
x
|
17,1
x
|
Dividendrendement
|
0,52%
|
0,64%
|
-
|
0,52%
|
0,45%
|
0,67%
|
0,9%
|
1,27%
|
Marktkapitalisatie/omzet
|
3,92
x
|
3,32
x
|
2,59
x
|
3,18
x
|
3,43
x
|
4,47
x
|
3,67
x
|
3,06
x
|
Bedrijfswaarde/omzet
|
6,28
x
|
5,23
x
|
4,43
x
|
5,11
x
|
4,81
x
|
6,21
x
|
5,11
x
|
4,49
x
|
Bedrijfswaarde/EBITDA
|
17
x
|
12,9
x
|
14,8
x
|
17,8
x
|
14,9
x
|
18,3
x
|
12,4
x
|
9,56
x
|
Bedrijfswaarde/FCF
|
106
x
|
18,1
x
|
-
|
-52,4
x
|
-
|
-122
x
|
-140
x
|
50,3
x
|
FCF Yield
|
0,94%
|
5,53%
|
-
|
-1,91%
|
-
|
-0,82%
|
-0,71%
|
1,99%
|
Price to Book
|
1,78
x
|
1,87
x
|
1,09
x
|
1,51
x
|
1,54
x
|
1,95
x
|
1,83
x
|
1,64
x
|
Aantal aandelen (in duizenden)
|
3.220.696
|
3.270.393
|
3.270.393
|
3.270.393
|
3.270.393
|
3.402.393
|
-
|
-
|
Referentieprijs
2 |
7,695
|
7,768
|
5,427
|
7,666
|
8,825
|
12,05
|
12,05
|
12,05
|
Datum van publicatie
|
22/03/20
|
24/03/21
|
21/03/22
|
24/03/23
|
22/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.330
|
7.649
|
6.859
|
7.886
|
8.424
|
9.182
|
11.185
|
13.386
|
EBITDA
1 |
2.334
|
3.098
|
2.055
|
2.261
|
2.729
|
3.118
|
4.613
|
6.289
|
Bedrijfsresultaat (EBIT)
1 |
1.306
|
2.014
|
1.165
|
1.275
|
1.733
|
2.022
|
3.429
|
4.776
|
Operationele Marge
|
20,63%
|
26,34%
|
16,98%
|
16,17%
|
20,58%
|
22,02%
|
30,66%
|
35,68%
|
Resultaat voor belastingen (EBT)
1 |
595,7
|
1.337
|
281,7
|
739,2
|
1.127
|
1.464
|
2.783
|
4.375
|
Nettowinst (verlies)
1 |
479,3
|
1.052
|
33,7
|
402
|
686,4
|
860
|
1.649
|
2.444
|
Nettomarge
|
7,57%
|
13,76%
|
0,49%
|
5,1%
|
8,15%
|
9,37%
|
14,75%
|
18,26%
|
WPA
2 |
0,1500
|
0,3200
|
0,0100
|
0,0700
|
0,1400
|
0,3391
|
0,4924
|
0,7052
|
Free Cash Flow
1 |
375,6
|
2.209
|
-
|
-768,1
|
-
|
-467
|
-408
|
1.195
|
FCF-marge
|
5,93%
|
28,88%
|
-
|
-9,74%
|
-
|
-5,09%
|
-3,65%
|
8,93%
|
Kasstroomconversie (ebitda)
|
16,1%
|
71,32%
|
-
|
-
|
-
|
-
|
-
|
19%
|
Kasstroomconversie (nettowinst)
|
78,37%
|
209,96%
|
-
|
-
|
-
|
-
|
-
|
48,89%
|
Dividend per aandeel
2 |
0,0400
|
0,0500
|
-
|
0,0400
|
0,0400
|
0,0806
|
0,1081
|
0,1530
|
Datum van publicatie
|
22/03/20
|
24/03/21
|
21/03/22
|
24/03/23
|
22/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Omzet
|
3.512
|
3.132
|
4.517
|
3.487
|
-
|
3.373
|
-
|
-
|
3.536
|
-
|
-
|
4.350
|
-
|
-
|
3.447
|
-
|
-
|
4.977
|
-
|
-
|
4.240
|
-
|
-
|
4.815
|
4.832
|
5.230
|
EBITDA
|
-
|
1.382
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
874,6
|
-
|
502,1
|
-
|
575,5
|
-
|
-
|
596
|
-
|
-
|
678,9
|
-
|
-
|
759,9
|
-
|
-
|
973,3
|
-
|
-
|
1.369
|
-
|
-
|
1.777
|
1.736
|
1.949
|
Operationele Marge
|
-
|
27,93%
|
-
|
14,4%
|
-
|
17,06%
|
-
|
-
|
16,86%
|
-
|
-
|
15,61%
|
-
|
-
|
22,05%
|
-
|
-
|
19,56%
|
-
|
-
|
32,29%
|
-
|
-
|
36,9%
|
35,92%
|
37,27%
|
Resultaat voor belastingen (EBT)
|
-
|
579,5
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
1 |
0,0800
|
0,1300
|
0,1900
|
0,006000
|
-
|
0,004000
|
0,0300
|
-
|
0,0300
|
0,0500
|
-0,0100
|
0,0400
|
0,0300
|
0,0100
|
0,0400
|
0,0700
|
0,0300
|
0,1000
|
0,0700
|
0,0900
|
0,1900
|
0,1100
|
0,0900
|
0,2600
|
0,2000
|
0,2400
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
22/03/20
|
25/08/20
|
24/03/21
|
23/08/21
|
21/03/22
|
21/03/22
|
25/04/22
|
22/08/22
|
22/08/22
|
20/10/22
|
24/03/23
|
24/03/23
|
14/04/23
|
25/08/23
|
25/08/23
|
27/10/23
|
22/03/24
|
22/03/24
|
15/04/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
14.987
|
14.577
|
12.651
|
15.194
|
11.682
|
16.025
|
16.119
|
19.093
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
6,422
x
|
4,706
x
|
6,155
x
|
6,719
x
|
4,28
x
|
5,14
x
|
3,494
x
|
3,036
x
|
Free Cash Flow
1 |
376
|
2.209
|
-
|
-768
|
-
|
-467
|
-408
|
1.195
|
ROE (netto-inkomsten/eigen vermogen)
|
3,52%
|
7,65%
|
0,68%
|
2,4%
|
3,86%
|
4,38%
|
9,03%
|
12,5%
|
ROA (netto-inkomsten/totale activa)
|
1,26%
|
2,63%
|
1,32%
|
0,9%
|
1,47%
|
2,2%
|
4,54%
|
5,35%
|
Totale activa
1 |
38.070
|
39.971
|
2.553
|
44.661
|
46.576
|
39.091
|
36.327
|
45.687
|
Nettoactief per aandeel
2 |
4,330
|
4,140
|
4,980
|
5,080
|
5,740
|
6,190
|
6,590
|
7,360
|
Cashflow per aandeel
2 |
0,5500
|
1,110
|
0,8500
|
0,2100
|
-
|
0,9500
|
1,230
|
1,580
|
Capex
1 |
1.404
|
1.425
|
2.148
|
1.461
|
-
|
1.850
|
2.470
|
2.485
|
Capex/omzet
|
22,18%
|
18,63%
|
31,31%
|
18,53%
|
-
|
20,15%
|
22,09%
|
18,56%
|
Datum van publicatie
|
22/03/20
|
24/03/21
|
21/03/22
|
24/03/23
|
22/03/24
|
-
|
-
|
-
|
Laatste slotkoers
12,05
CNY Gemiddelde koersdoel
12,8
CNY Spread / Gemiddelde doel +6,17% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +34,09% | 5,66 mld. | | +3,24% | 49,27 mld. | | +19,45% | 32,63 mld. | | -2,42% | 29,96 mld. | | +12,88% | 24,43 mld. | | +10,62% | 11,31 mld. | | +27,61% | 9,95 mld. | | -.--% | 8,61 mld. | | +14,84% | 8,27 mld. | | +2,99% | 8,19 mld. |
Goudwinning
|