Market Closed -
Hong Kong S.E.
04:08:34 2024-06-21 EDT
|
5-day change
|
1st Jan Change
|
12.78
HKD
|
+0.16%
|
|
+2.90%
|
+3.23%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
8,666
|
8,121
|
8,099
|
7,983
|
5,978
|
6,316
|
-
|
-
|
Enterprise Value (EV)
1 |
8,666
|
5,478
|
5,870
|
6,354
|
5,384
|
5,333
|
4,465
|
3,345
|
P/E ratio
|
10.8
x
|
8.56
x
|
7.79
x
|
9.6
x
|
10.9
x
|
6.52
x
|
5.53
x
|
4.99
x
|
Yield
|
1.4%
|
2.88%
|
4.36%
|
-
|
14.8%
|
5.74%
|
5.57%
|
5.45%
|
Capitalization / Revenue
|
1.5
x
|
1.32
x
|
1.15
x
|
1.01
x
|
0.84
x
|
0.85
x
|
0.8
x
|
0.75
x
|
EV / Revenue
|
1.5
x
|
0.89
x
|
0.83
x
|
0.81
x
|
0.76
x
|
0.72
x
|
0.56
x
|
0.4
x
|
EV / EBITDA
|
6.96
x
|
3.38
x
|
3.21
x
|
4.24
x
|
4.14
x
|
3.05
x
|
2.27
x
|
1.54
x
|
EV / FCF
|
11.7
x
|
5.41
x
|
6.65
x
|
8.19
x
|
10.9
x
|
5.06
x
|
3.71
x
|
2.31
x
|
FCF Yield
|
8.53%
|
18.5%
|
15%
|
12.2%
|
9.16%
|
19.8%
|
26.9%
|
43.4%
|
Price to Book
|
1.55
x
|
1.2
x
|
1.13
x
|
-
|
1.01
x
|
1.07
x
|
0.92
x
|
0.8
x
|
Nbr of stocks (in thousands)
|
529,345
|
555,160
|
542,566
|
539,344
|
531,263
|
531,263
|
-
|
-
|
Reference price
2 |
16.37
|
14.63
|
14.93
|
14.80
|
11.25
|
11.89
|
11.89
|
11.89
|
Announcement Date
|
20-03-31
|
21-03-25
|
22-03-29
|
23-03-27
|
24-03-27
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
5,793
|
6,138
|
7,035
|
7,866
|
7,101
|
7,417
|
7,937
|
8,456
|
EBITDA
1 |
1,245
|
1,622
|
1,829
|
1,500
|
1,300
|
1,748
|
1,964
|
2,172
|
EBIT
1 |
778.2
|
1,088
|
1,385
|
1,150
|
821
|
1,383
|
1,650
|
1,878
|
Operating Margin
|
13.43%
|
17.72%
|
19.69%
|
14.62%
|
11.56%
|
18.65%
|
20.78%
|
22.2%
|
Earnings before Tax (EBT)
1 |
866.3
|
1,073
|
1,236
|
840
|
635
|
1,154
|
1,367
|
1,563
|
Net income
1 |
807.2
|
953.5
|
1,062
|
834
|
550
|
971
|
1,144
|
1,270
|
Net margin
|
13.93%
|
15.54%
|
15.1%
|
10.6%
|
7.75%
|
13.09%
|
14.41%
|
15.01%
|
EPS
2 |
1.522
|
1.710
|
1.916
|
1.541
|
1.030
|
1.824
|
2.150
|
2.380
|
Free Cash Flow
1 |
739.3
|
1,012
|
882.8
|
776
|
493
|
1,055
|
1,203
|
1,451
|
FCF margin
|
12.76%
|
16.49%
|
12.55%
|
9.87%
|
6.94%
|
14.22%
|
15.16%
|
17.16%
|
FCF Conversion (EBITDA)
|
59.37%
|
62.43%
|
48.26%
|
51.73%
|
37.92%
|
60.37%
|
61.24%
|
66.82%
|
FCF Conversion (Net income)
|
91.59%
|
106.17%
|
83.12%
|
93.05%
|
89.64%
|
108.65%
|
105.16%
|
114.3%
|
Dividend per Share
2 |
0.2284
|
0.4213
|
0.6503
|
-
|
1.664
|
0.6820
|
0.6620
|
0.6480
|
Announcement Date
|
20-03-31
|
21-03-25
|
22-03-29
|
23-03-27
|
24-03-27
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
---|
Net sales
1 |
3,121
|
2,823
|
3,315
|
-
|
3,626
|
-
|
3,420
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
297.8
|
434.4
|
653.1
|
-
|
405.4
|
-
|
122
|
Operating Margin
|
9.54%
|
15.39%
|
19.7%
|
-
|
11.18%
|
-
|
3.57%
|
Earnings before Tax (EBT)
1 |
382.2
|
370.5
|
702.9
|
-
|
260.4
|
-
|
56
|
Net income
1 |
386.2
|
336.5
|
617
|
565.1
|
268.9
|
-
|
50
|
Net margin
|
12.38%
|
11.92%
|
18.61%
|
-
|
7.42%
|
-
|
1.46%
|
EPS
|
0.7265
|
0.6084
|
1.101
|
1.044
|
-
|
0.9261
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-03-31
|
20-08-27
|
21-03-25
|
22-08-30
|
23-03-27
|
23-08-30
|
24-03-27
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
2,643
|
2,229
|
1,629
|
594
|
983
|
1,851
|
2,971
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
739
|
1,012
|
883
|
776
|
493
|
1,055
|
1,203
|
1,451
|
ROE (net income / shareholders' equity)
|
15.3%
|
15.4%
|
15%
|
11.7%
|
8.6%
|
16.3%
|
16.9%
|
16.2%
|
ROA (Net income/ Total Assets)
|
11.1%
|
10.7%
|
10.2%
|
7.61%
|
5.14%
|
9.84%
|
10.6%
|
10.7%
|
Assets
1 |
7,251
|
8,875
|
10,439
|
10,958
|
10,706
|
9,868
|
10,772
|
11,920
|
Book Value Per Share
2 |
10.60
|
12.20
|
13.20
|
-
|
11.10
|
11.20
|
12.90
|
14.90
|
Cash Flow per Share
2 |
2.220
|
2.380
|
-
|
-
|
2.090
|
2.920
|
3.500
|
3.920
|
Capex
1 |
437
|
317
|
431
|
294
|
622
|
436
|
441
|
447
|
Capex / Sales
|
7.54%
|
5.17%
|
6.12%
|
3.74%
|
8.76%
|
5.88%
|
5.56%
|
5.28%
|
Announcement Date
|
20-03-31
|
21-03-25
|
22-03-29
|
23-03-27
|
24-03-27
|
-
|
-
|
-
|
Last Close Price
11.89
CNY Average target price
14.94
CNY Spread / Average Target +25.64% Consensus |
1st Jan change
|
Capi.
|
---|
| +3.23% | 870M | | -3.68% | 57.83B | | +12.55% | 15.16B | | +53.41% | 9.6B | | -14.55% | 5.39B | | -29.93% | 3.99B | | -9.38% | 3.45B | | -7.57% | 3.17B | | -6.19% | 3.04B | | -18.79% | 2.85B |
Internet Gaming
|