Market Closed -
Hong Kong S.E.
04:09:00 2024-05-03 EDT
|
5-day change
|
1st Jan Change
|
3.98
HKD
|
+8.15%
|
|
+27.56%
|
+36.77%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
21,214
|
25,922
|
19,039
|
14,788
|
8,432
|
10,782
|
-
|
-
|
Enterprise Value (EV)
1 |
19,912
|
20,367
|
14,835
|
10,551
|
8,432
|
6,473
|
5,555
|
5,065
|
P/E ratio
|
44.7
x
|
35
x
|
22.6
x
|
26.9
x
|
13.9
x
|
14.3
x
|
12.3
x
|
10.9
x
|
Yield
|
0.9%
|
1.25%
|
2.22%
|
1.91%
|
-
|
4.63%
|
5.36%
|
6.16%
|
Capitalization / Revenue
|
2.47
x
|
2.57
x
|
1.52
x
|
1
x
|
0.48
x
|
0.55
x
|
0.48
x
|
0.44
x
|
EV / Revenue
|
2.32
x
|
2.02
x
|
1.18
x
|
0.71
x
|
0.48
x
|
0.33
x
|
0.25
x
|
0.21
x
|
EV / EBITDA
|
22.6
x
|
16.2
x
|
9.71
x
|
8.14
x
|
6.33
x
|
4.18
x
|
3.12
x
|
2.56
x
|
EV / FCF
|
29.2
x
|
21
x
|
24.3
x
|
43.7
x
|
-
|
8.45
x
|
3.94
x
|
3.43
x
|
FCF Yield
|
3.43%
|
4.75%
|
4.11%
|
2.29%
|
-
|
11.8%
|
25.4%
|
29.2%
|
Price to Book
|
7.68
x
|
3.61
x
|
2.71
x
|
2.08
x
|
-
|
1.4
x
|
1.33
x
|
1.25
x
|
Nbr of stocks (in thousands)
|
2,789,485
|
3,218,248
|
3,245,296
|
3,232,380
|
3,188,036
|
3,163,646
|
-
|
-
|
Reference price
2 |
7.605
|
8.055
|
5.867
|
4.575
|
2.645
|
3.408
|
3.408
|
3.408
|
Announcement Date
|
20-03-31
|
21-03-26
|
22-03-25
|
23-03-24
|
24-03-26
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
8,582
|
10,106
|
12,566
|
14,856
|
17,393
|
19,674
|
22,258
|
24,509
|
EBITDA
1 |
881.4
|
1,255
|
1,528
|
1,296
|
1,332
|
1,547
|
1,779
|
1,982
|
EBIT
1 |
643.8
|
969.6
|
1,150
|
862.9
|
847
|
1,223
|
1,418
|
1,553
|
Operating Margin
|
7.5%
|
9.6%
|
9.15%
|
5.81%
|
4.87%
|
6.22%
|
6.37%
|
6.34%
|
Earnings before Tax (EBT)
1 |
643.2
|
1,003
|
1,191
|
863.9
|
972.2
|
1,243
|
1,445
|
1,619
|
Net income
1 |
477.4
|
710.4
|
846.3
|
547.5
|
605.4
|
764.2
|
886.1
|
1,001
|
Net margin
|
5.56%
|
7.03%
|
6.73%
|
3.69%
|
3.48%
|
3.88%
|
3.98%
|
4.09%
|
EPS
2 |
0.1700
|
0.2300
|
0.2600
|
0.1700
|
0.1900
|
0.2386
|
0.2762
|
0.3131
|
Free Cash Flow
1 |
682.6
|
968.4
|
609.3
|
241.5
|
-
|
766
|
1,412
|
1,478
|
FCF margin
|
7.95%
|
9.58%
|
4.85%
|
1.63%
|
-
|
3.89%
|
6.34%
|
6.03%
|
FCF Conversion (EBITDA)
|
77.45%
|
77.17%
|
39.87%
|
18.63%
|
-
|
49.5%
|
79.32%
|
74.59%
|
FCF Conversion (Net income)
|
142.99%
|
136.32%
|
72%
|
44.11%
|
-
|
100.24%
|
159.29%
|
147.59%
|
Dividend per Share
2 |
0.0685
|
0.1010
|
0.1301
|
0.0875
|
-
|
0.1579
|
0.1827
|
0.2100
|
Announcement Date
|
20-03-31
|
21-03-26
|
22-03-25
|
23-03-24
|
24-03-26
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Net sales
1 |
4,919
|
4,400
|
5,706
|
5,596
|
6,970
|
6,828
|
8,029
|
8,197
|
9,196
|
9,212
|
10,414
|
EBITDA
|
494.9
|
653.9
|
-
|
876.5
|
651.6
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
331.3
|
496.2
|
-
|
700
|
450
|
498.4
|
364.4
|
521.1
|
325.9
|
812.6
|
508.2
|
Operating Margin
|
6.73%
|
11.28%
|
-
|
12.51%
|
6.46%
|
7.3%
|
4.54%
|
6.36%
|
3.54%
|
8.82%
|
4.88%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
243
|
373.6
|
-
|
508.8
|
-
|
-
|
-
|
415.4
|
-
|
-
|
-
|
Net margin
|
4.94%
|
8.49%
|
-
|
9.09%
|
-
|
-
|
-
|
5.07%
|
-
|
-
|
-
|
EPS
2 |
0.0900
|
0.1300
|
0.1000
|
0.1700
|
0.0900
|
0.1000
|
0.0700
|
0.1300
|
0.0600
|
0.1800
|
0.0800
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-03-31
|
20-08-21
|
21-03-26
|
21-08-27
|
22-03-25
|
22-08-26
|
23-03-24
|
23-08-25
|
24-03-26
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
1,303
|
5,555
|
4,204
|
4,237
|
-
|
4,308
|
5,227
|
5,716
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
683
|
968
|
609
|
241
|
-
|
766
|
1,412
|
1,478
|
ROE (net income / shareholders' equity)
|
18.8%
|
14.8%
|
12.2%
|
7.74%
|
-
|
10.1%
|
11.2%
|
12%
|
ROA (Net income/ Total Assets)
|
6.89%
|
6.58%
|
6.17%
|
3.51%
|
-
|
4.29%
|
4.63%
|
4.66%
|
Assets
1 |
6,933
|
10,800
|
13,727
|
15,616
|
-
|
17,814
|
19,137
|
21,490
|
Book Value Per Share
2 |
0.9900
|
2.230
|
2.160
|
2.200
|
-
|
2.430
|
2.560
|
2.720
|
Cash Flow per Share
2 |
0.3300
|
0.4300
|
0.3100
|
0.2100
|
-
|
0.4000
|
0.5400
|
0.6500
|
Capex
1 |
237
|
348
|
409
|
454
|
-
|
434
|
394
|
432
|
Capex / Sales
|
2.76%
|
3.44%
|
3.26%
|
3.05%
|
-
|
2.21%
|
1.77%
|
1.76%
|
Announcement Date
|
20-03-31
|
21-03-26
|
22-03-25
|
23-03-24
|
24-03-26
|
-
|
-
|
-
|
Last Close Price
3.408
CNY Average target price
3.354
CNY Spread / Average Target -1.60% Consensus |
1st Jan change
|
Capi.
|
---|
| +36.77% | 1.49B | | +6.64% | 8.54B | | -16.27% | 3.56B | | -9.93% | 2.55B | | +19.97% | 2.39B | | -54.80% | 1.4B | | -19.04% | 1.37B | | -13.16% | 961M | | -42.83% | 705M | | -12.00% | 644M |
Residential Real Estate Services
|