Market Closed -
OTC Markets
09:30:02 2024-04-25 EDT
|
5-day change
|
1st Jan Change
|
3
USD
|
+3.09%
|
|
-.--%
|
+16.28%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
285,994
|
248,460
|
270,135
|
281,236
|
224,143
|
264,848
|
-
|
-
|
Enterprise Value (EV)
1 |
285,994
|
248,460
|
270,135
|
281,236
|
224,143
|
264,848
|
264,848
|
264,848
|
P/E ratio
|
8.89
x
|
9.38
x
|
11.8
x
|
10.4
x
|
6.85
x
|
7.08
x
|
7.16
x
|
6.84
x
|
Yield
|
5.68%
|
5.29%
|
4.42%
|
-
|
7.89%
|
7.77%
|
7.86%
|
8.19%
|
Capitalization / Revenue
|
4.89
x
|
4.56
x
|
5.51
x
|
4.94
x
|
3.42
x
|
3.9
x
|
3.86
x
|
3.73
x
|
EV / Revenue
|
4.89
x
|
4.56
x
|
5.51
x
|
4.94
x
|
3.42
x
|
3.9
x
|
3.86
x
|
3.73
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.95
x
|
0.79
x
|
0.84
x
|
-
|
0.7
x
|
0.78
x
|
0.74
x
|
0.7
x
|
Nbr of stocks (in thousands)
|
10,572,780
|
10,572,780
|
10,572,780
|
10,572,780
|
10,572,780
|
10,572,780
|
-
|
-
|
Reference price
2 |
27.05
|
23.50
|
25.55
|
26.60
|
21.20
|
25.05
|
25.05
|
25.05
|
Announcement Date
|
3/27/20
|
3/30/21
|
3/29/22
|
3/30/23
|
3/28/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
58,444
|
54,474
|
48,982
|
56,932
|
65,498
|
67,935
|
68,627
|
71,004
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
41,777
|
38,127
|
32,575
|
39,088
|
48,891
|
47,549
|
49,414
|
51,694
|
Operating Margin
|
71.48%
|
69.99%
|
66.5%
|
68.66%
|
74.65%
|
69.99%
|
72%
|
72.8%
|
Earnings before Tax (EBT)
1 |
40,088
|
33,583
|
29,968
|
34,988
|
40,914
|
45,833
|
45,190
|
46,448
|
Net income
1 |
32,184
|
26,487
|
22,970
|
27,054
|
32,723
|
37,687
|
37,309
|
39,069
|
Net margin
|
55.07%
|
48.62%
|
46.89%
|
47.52%
|
49.96%
|
55.48%
|
54.36%
|
55.02%
|
EPS
2 |
3.044
|
2.505
|
2.173
|
2.559
|
3.095
|
3.536
|
3.499
|
3.664
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
1.537
|
1.242
|
1.130
|
-
|
1.672
|
1.947
|
1.969
|
2.052
|
Announcement Date
|
3/27/20
|
3/30/21
|
3/29/22
|
3/30/23
|
3/28/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 Q3
|
2022 S2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 S1
|
2024 S2
|
---|
Net sales
1 |
29,275
|
28,743
|
25,731
|
25,050
|
23,932
|
27,232
|
14,794
|
29,700
|
29,699
|
17,786
|
16,874
|
35,799
|
17,793
|
33,607
|
32,327
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
-
|
-
|
16,286
|
15,107
|
17,692
|
10,660
|
21,396
|
22,986
|
13,559
|
12,346
|
-
|
13,808
|
23,097
|
21,178
|
Operating Margin
|
-
|
-
|
-
|
65.01%
|
63.12%
|
64.97%
|
72.06%
|
72.04%
|
77.4%
|
76.23%
|
73.17%
|
-
|
77.6%
|
68.73%
|
65.51%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
17,389
|
-
|
-
|
21,523
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-
|
13,472
|
-
|
-
|
17,694
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
49.47%
|
-
|
-
|
59.58%
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
1.412
|
1.438
|
1.067
|
1.190
|
0.9831
|
1.274
|
-
|
1.285
|
1.608
|
-
|
-
|
1.487
|
-
|
1.800
|
1.610
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
0.4470
|
-
|
-
|
0.5270
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/27/20
|
8/30/20
|
3/30/21
|
8/30/21
|
3/29/22
|
8/30/22
|
10/28/22
|
3/30/23
|
8/30/23
|
10/30/23
|
3/28/24
|
3/28/24
|
4/29/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
11.5%
|
9.05%
|
7.67%
|
-
|
10.6%
|
11.5%
|
10.9%
|
10.8%
|
ROA (Net income/ Total Assets)
|
1.15%
|
0.86%
|
0.7%
|
-
|
0.9%
|
1%
|
0.88%
|
0.9%
|
Assets
1 |
2,798,609
|
3,079,884
|
3,281,429
|
-
|
3,635,889
|
3,768,740
|
4,222,832
|
4,334,985
|
Book Value Per Share
2 |
28.60
|
29.70
|
30.40
|
-
|
30.30
|
32.10
|
33.80
|
35.60
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/27/20
|
3/30/21
|
3/29/22
|
3/30/23
|
3/28/24
|
-
|
-
|
-
|
Last Close Price
25.05
HKD Average target price
27.16
HKD Spread / Average Target +8.44% Consensus |
1st Jan change
|
Capi.
|
---|
| +17.91% | 310B | | +23.56% | 254B | | +22.33% | 210B | | +25.81% | 188B | | +31.88% | 172B | | +9.11% | 163B | | +7.40% | 149B | | -11.24% | 139B | | +7.44% | 132B |
Other Banks
|