Market Closed -
Hong Kong S.E.
04:08:20 2024-05-14 EDT
|
5-day change
|
1st Jan Change
|
36.95
HKD
|
+1.65%
|
|
+0.27%
|
+82.47%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
95,989
|
51,061
|
23,939
|
24,466
|
45,309
|
-
|
-
|
Enterprise Value (EV)
1 |
90,600
|
46,398
|
19,639
|
24,466
|
38,971
|
38,612
|
37,536
|
P/E ratio
|
183
x
|
58.7
x
|
50
x
|
22.7
x
|
30.6
x
|
24.3
x
|
19.9
x
|
Yield
|
0.22%
|
0.42%
|
0.5%
|
-
|
1.1%
|
1.4%
|
1.69%
|
Capitalization / Revenue
|
38.2
x
|
11.4
x
|
5.18
x
|
3.88
x
|
5.46
x
|
4.42
x
|
3.8
x
|
EV / Revenue
|
36
x
|
10.3
x
|
4.25
x
|
3.88
x
|
4.7
x
|
3.76
x
|
3.14
x
|
EV / EBITDA
|
93.9
x
|
29.3
x
|
16.5
x
|
12.9
x
|
15.3
x
|
12
x
|
9.61
x
|
EV / FCF
|
172
x
|
94.4
x
|
36.1
x
|
-
|
26.1
x
|
17.6
x
|
16.9
x
|
FCF Yield
|
0.58%
|
1.06%
|
2.77%
|
-
|
3.83%
|
5.69%
|
5.91%
|
Price to Book
|
13.3
x
|
7.36
x
|
3.44
x
|
-
|
5.1
x
|
4.42
x
|
3.8
x
|
Nbr of stocks (in thousands)
|
1,401,938
|
1,401,938
|
1,367,590
|
1,329,259
|
1,324,559
|
-
|
-
|
Reference price
2 |
68.47
|
36.42
|
17.50
|
18.41
|
33.65
|
33.65
|
33.65
|
Announcement Date
|
21-03-26
|
22-03-28
|
23-03-29
|
24-03-20
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,683
|
2,513
|
4,491
|
4,617
|
6,301
|
8,300
|
10,257
|
11,938
|
EBITDA
1 |
-
|
964.6
|
1,585
|
1,188
|
1,899
|
2,546
|
3,221
|
3,905
|
EBIT
1 |
-
|
718.8
|
1,150
|
583.4
|
1,231
|
1,789
|
2,323
|
2,818
|
Operating Margin
|
-
|
28.6%
|
25.6%
|
12.63%
|
19.53%
|
21.55%
|
22.65%
|
23.61%
|
Earnings before Tax (EBT)
1 |
-
|
707.4
|
1,171
|
639.5
|
1,416
|
1,948
|
2,480
|
2,985
|
Net income
1 |
-
|
523.5
|
854.3
|
475.7
|
1,082
|
1,456
|
1,857
|
2,231
|
Net margin
|
-
|
20.83%
|
19.02%
|
10.3%
|
17.18%
|
17.54%
|
18.1%
|
18.69%
|
EPS
2 |
3.910
|
0.3734
|
0.6200
|
0.3500
|
0.8100
|
1.101
|
1.384
|
1.688
|
Free Cash Flow
1 |
-
|
527.4
|
491.6
|
543.4
|
-
|
1,494
|
2,197
|
2,218
|
FCF margin
|
-
|
20.98%
|
10.95%
|
11.77%
|
-
|
18%
|
21.42%
|
18.58%
|
FCF Conversion (EBITDA)
|
-
|
54.67%
|
31.02%
|
45.73%
|
-
|
58.7%
|
68.2%
|
56.8%
|
FCF Conversion (Net income)
|
-
|
100.74%
|
57.54%
|
114.24%
|
-
|
102.61%
|
118.3%
|
99.44%
|
Dividend per Share
2 |
-
|
0.1494
|
0.1524
|
0.0870
|
-
|
0.3706
|
0.4722
|
0.5676
|
Announcement Date
|
20-11-30
|
21-03-26
|
22-03-28
|
23-03-29
|
24-03-20
|
-
|
-
|
-
|
Fiscal Period: December |
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Net sales
1 |
1,773
|
2,718
|
2,359
|
2,259
|
2,814
|
3,487
|
3,797
|
4,539
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
486.7
|
663.1
|
446.1
|
137.3
|
537.8
|
692.9
|
882.6
|
1,008
|
Operating Margin
|
27.46%
|
24.4%
|
18.91%
|
6.08%
|
19.11%
|
19.87%
|
23.24%
|
22.2%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
457.9
|
181.6
|
618.5
|
797.2
|
1,015
|
907
|
Net income
1 |
358.7
|
-
|
332.8
|
142.8
|
476.6
|
605.8
|
757
|
676
|
Net margin
|
20.24%
|
-
|
14.11%
|
6.32%
|
16.94%
|
17.37%
|
19.93%
|
14.89%
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
21-08-27
|
22-03-28
|
22-08-25
|
23-03-29
|
23-08-22
|
24-03-20
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
5,388
|
4,664
|
4,300
|
-
|
6,338
|
6,697
|
7,773
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
527
|
492
|
543
|
-
|
1,494
|
2,197
|
2,218
|
ROE (net income / shareholders' equity)
|
-
|
15.6%
|
13.2%
|
6.9%
|
-
|
17.7%
|
19.6%
|
20.5%
|
ROA (Net income/ Total Assets)
|
-
|
13%
|
11.2%
|
5.63%
|
-
|
13.2%
|
14.9%
|
15.5%
|
Assets
1 |
-
|
4,019
|
7,647
|
8,452
|
-
|
10,992
|
12,435
|
14,383
|
Book Value Per Share
2 |
-
|
5.130
|
4.950
|
5.090
|
-
|
6.600
|
7.610
|
8.850
|
Cash Flow per Share
2 |
-
|
0.5800
|
0.5700
|
0.6500
|
-
|
1.580
|
1.920
|
2.160
|
Capex
1 |
-
|
176
|
288
|
348
|
-
|
532
|
653
|
768
|
Capex / Sales
|
-
|
7%
|
6.4%
|
7.53%
|
-
|
6.41%
|
6.36%
|
6.44%
|
Announcement Date
|
20-11-30
|
21-03-26
|
22-03-28
|
23-03-29
|
24-03-20
|
-
|
-
|
-
|
Last Close Price
33.65
CNY Average target price
31.45
CNY Spread / Average Target -6.54% Consensus |