Beurs gesloten -
Hong Kong S.E.
10:08:07 05-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
29,5
HKD
|
-1,67%
|
|
-4,22%
|
+32,29%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
29.624
|
33.440
|
91.398
|
66.074
|
42.703
|
59.540
|
-
|
-
|
Bedrijfswaarde
1 |
20.864
|
29.189
|
84.075
|
59.476
|
36.326
|
53.656
|
53.952
|
53.173
|
K/w-verhouding
|
11,2
x
|
13,5
x
|
22,6
x
|
19
x
|
9,26
x
|
10,9
x
|
9,54
x
|
8,2
x
|
Dividendrendement
|
1,79%
|
-
|
2,45%
|
1,61%
|
3,85%
|
3,01%
|
3,41%
|
4,07%
|
Marktkapitalisatie/omzet
|
1,82
x
|
2,09
x
|
6,04
x
|
3,66
x
|
1,98
x
|
2,31
x
|
1,97
x
|
1,73
x
|
Bedrijfswaarde/omzet
|
1,28
x
|
1,82
x
|
5,56
x
|
3,3
x
|
1,68
x
|
2,08
x
|
1,79
x
|
1,54
x
|
Bedrijfswaarde/EBITDA
|
6,17
x
|
8,83
x
|
31,8
x
|
16,3
x
|
8,67
x
|
11,9
x
|
10,3
x
|
8,83
x
|
Bedrijfswaarde/FCF
|
19,2
x
|
-270
x
|
71,3
x
|
53,6
x
|
-190
x
|
-50
x
|
42
x
|
27,7
x
|
FCF Yield
|
5,21%
|
-0,37%
|
1,4%
|
1,87%
|
-0,53%
|
-2%
|
2,38%
|
3,61%
|
Price to Book
|
1,35
x
|
1,4
x
|
1,6
x
|
1,4
x
|
0,78
x
|
0,98
x
|
0,91
x
|
0,82
x
|
Aantal aandelen (in duizenden)
|
1.175.477
|
1.175.477
|
1.416.237
|
1.416.237
|
1.416.237
|
1.411.540
|
-
|
-
|
Referentieprijs
2 |
25,20
|
28,45
|
36,79
|
34,22
|
20,27
|
27,45
|
27,45
|
27,45
|
Datum van publicatie
|
27/03/20
|
30/03/21
|
25/02/22
|
27/02/23
|
23/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
16.304
|
16.034
|
15.121
|
18.034
|
21.613
|
25.791
|
30.158
|
34.482
|
EBITDA
1 |
3.381
|
3.304
|
2.643
|
3.656
|
4.188
|
4.505
|
5.245
|
6.025
|
Bedrijfsresultaat (EBIT)
1 |
2.901
|
2.778
|
2.101
|
2.931
|
3.331
|
3.638
|
4.224
|
4.900
|
Operationele Marge
|
17,79%
|
17,32%
|
13,9%
|
16,25%
|
15,41%
|
14,11%
|
14%
|
14,21%
|
Resultaat voor belastingen (EBT)
1 |
2.933
|
2.837
|
2.123
|
2.942
|
3.373
|
3.948
|
4.554
|
5.219
|
Nettowinst (verlies)
1 |
2.659
|
2.475
|
2.018
|
2.556
|
3.106
|
3.568
|
4.098
|
4.734
|
Nettomarge
|
16,31%
|
15,44%
|
13,34%
|
14,17%
|
14,37%
|
13,83%
|
13,59%
|
13,73%
|
WPA
2 |
2,260
|
2,110
|
1,630
|
1,800
|
2,190
|
2,518
|
2,877
|
3,349
|
Free Cash Flow
1 |
1.087
|
-108
|
1.179
|
1.110
|
-191
|
-1.072
|
1.284
|
1.921
|
FCF-marge
|
6,67%
|
-0,67%
|
7,8%
|
6,16%
|
-0,88%
|
-4,16%
|
4,26%
|
5,57%
|
Kasstroomconversie (ebitda)
|
32,17%
|
-
|
44,6%
|
30,36%
|
-
|
-
|
24,49%
|
31,88%
|
Kasstroomconversie (nettowinst)
|
40,89%
|
-
|
58,43%
|
43,44%
|
-
|
-
|
31,34%
|
40,58%
|
Dividend per aandeel
2 |
0,4500
|
-
|
0,9000
|
0,5500
|
0,7800
|
0,8276
|
0,9366
|
1,117
|
Datum van publicatie
|
27/03/20
|
30/03/21
|
25/02/22
|
27/02/23
|
23/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
-
|
6.595
|
2.545
|
3.982
|
-
|
4.349
|
7.158
|
3.085
|
5.485
|
5.525
|
7.518
|
13.043
|
3.925
|
6.307
|
6.630
|
8.997
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
793,1
|
380,8
|
614,7
|
-
|
833,8
|
1.102
|
467,8
|
577,8
|
1.025
|
1.095
|
-
|
616
|
725,4
|
961,4
|
1.052
|
Operationele Marge
|
-
|
12,03%
|
14,96%
|
15,43%
|
-
|
19,17%
|
15,4%
|
15,16%
|
10,54%
|
18,55%
|
14,57%
|
-
|
15,7%
|
11,5%
|
14,5%
|
11,7%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
688,2
|
-
|
-
|
530
|
871
|
-
|
993,2
|
-
|
-
|
-
|
1.053
|
1.952
|
567,5
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
13,31%
|
-
|
-
|
13,87%
|
-
|
-
|
-
|
14%
|
14,96%
|
14,46%
|
-
|
-
|
-
|
WPA
2 |
0,5900
|
0,6100
|
0,2400
|
0,3700
|
-
|
0,4900
|
0,7000
|
0,3100
|
0,5000
|
0,6400
|
0,7400
|
-
|
0,4000
|
0,5500
|
0,7650
|
0,8850
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
26/08/20
|
25/02/22
|
26/04/22
|
26/08/22
|
26/08/22
|
16/10/22
|
27/02/23
|
28/04/23
|
22/08/23
|
26/10/23
|
23/02/24
|
23/02/24
|
25/04/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
8.760
|
4.251
|
7.323
|
6.597
|
6.377
|
5.884
|
5.588
|
6.367
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1.087
|
-108
|
1.179
|
1.110
|
-191
|
-1.073
|
1.284
|
1.921
|
ROE (netto-inkomsten/eigen vermogen)
|
12,7%
|
10,8%
|
7,15%
|
7,61%
|
8,7%
|
9,34%
|
9,89%
|
10,4%
|
ROA (netto-inkomsten/totale activa)
|
8,58%
|
7,41%
|
5,17%
|
5,52%
|
6,09%
|
6,24%
|
6,53%
|
6,93%
|
Totale activa
1 |
31.010
|
33.407
|
39.008
|
46.330
|
50.957
|
57.161
|
62.743
|
68.282
|
Nettoactief per aandeel
2 |
18,60
|
20,30
|
23,00
|
24,40
|
26,00
|
27,90
|
30,00
|
33,40
|
Cashflow per aandeel
2 |
1,560
|
1,490
|
1,740
|
1,440
|
1,960
|
3,740
|
5,950
|
4,790
|
Capex
1 |
751
|
1.842
|
971
|
931
|
2.973
|
2.479
|
2.188
|
2.136
|
Capex/omzet
|
4,6%
|
11,49%
|
6,42%
|
5,16%
|
13,76%
|
9,61%
|
7,26%
|
6,19%
|
Datum van publicatie
|
27/03/20
|
30/03/21
|
25/02/22
|
27/02/23
|
23/02/24
|
-
|
-
|
-
|
Laatste slotkoers
27,45
CNY Gemiddelde koersdoel
35,31
CNY Spread / Gemiddelde doel +28,63% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +32,29% | 8,19 mld. | | +33,32% | 102 mld. | | +95,93% | 33,63 mld. | | +85,73% | 22,03 mld. | | +69,94% | 14,13 mld. | | +22,89% | 9,07 mld. | | +186,24% | 7,53 mld. | | -7,36% | 6,88 mld. | | +58,42% | 5,51 mld. | | +236,41% | 5,19 mld. |
Zwaar elektrisch materiaal - Andere
|