Market Closed -
Hong Kong S.E.
04:08:20 2024-04-26 EDT
|
5-day change
|
1st Jan Change
|
2.88
HKD
|
+8.27%
|
|
+24.14%
|
-8.57%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
2,772
|
8,905
|
12,256
|
7,927
|
7,079
|
2,323
|
2,323
|
-
|
Enterprise Value (EV)
2 |
2,772
|
8,905
|
10,378
|
5,385
|
5,105
|
2,495
|
43.97
|
-306.7
|
P/E ratio
|
-
|
32.3
x
|
27
x
|
14.7
x
|
16.1
x
|
5.59
x
|
4.67
x
|
4.21
x
|
Yield
|
-
|
1.64%
|
1.85%
|
1.71%
|
1.98%
|
6.51%
|
8.25%
|
8.93%
|
Capitalization / Revenue
|
2.41
x
|
4.4
x
|
4.28
x
|
1.82
x
|
1.37
x
|
0.46
x
|
0.4
x
|
0.36
x
|
EV / Revenue
|
2.41
x
|
4.4
x
|
3.62
x
|
1.24
x
|
0.99
x
|
0.46
x
|
0.01
x
|
-0.05
x
|
EV / EBITDA
|
-
|
23.1
x
|
16.5
x
|
5.88
x
|
5.97
x
|
2.77
x
|
0.05
x
|
-0.33
x
|
EV / FCF
|
-
|
16.5
x
|
13.3
x
|
7.57
x
|
-12.7
x
|
0.28
x
|
0.05
x
|
-0.44
x
|
FCF Yield
|
-
|
6.07%
|
7.53%
|
13.2%
|
-7.9%
|
361%
|
1,947%
|
-228%
|
Price to Book
|
-
|
9.72
x
|
9.52
x
|
3.46
x
|
2.72
x
|
0.76
x
|
0.71
x
|
0.63
x
|
Nbr of stocks (in thousands)
|
820,000
|
818,100
|
819,914
|
870,134
|
871,231
|
871,331
|
871,331
|
-
|
Reference price
3 |
3.850
|
12.18
|
17.76
|
11.18
|
9.200
|
2.880
|
2.880
|
2.880
|
Announcement Date
|
19-03-08
|
20-03-13
|
21-03-12
|
22-03-25
|
23-03-29
|
24-03-28
|
-
|
-
|
1HKD in Million2CNY in Million3HKD Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
1,150
|
2,024
|
2,866
|
4,351
|
5,180
|
5,424
|
5,794
|
6,409
|
EBITDA
1 |
-
|
385.1
|
629.7
|
916.5
|
855.8
|
900.5
|
858
|
930.6
|
EBIT
1 |
204.4
|
375.3
|
614.2
|
712.7
|
601.9
|
623.7
|
762
|
833.8
|
Operating Margin
|
17.78%
|
18.54%
|
21.43%
|
16.38%
|
11.62%
|
11.5%
|
13.15%
|
13.01%
|
Earnings before Tax (EBT)
1 |
-
|
392
|
636.4
|
741.7
|
627
|
645.6
|
734.8
|
800.5
|
Net income
1 |
-
|
282
|
452.4
|
525.5
|
423.5
|
445
|
527.4
|
569.5
|
Net margin
|
-
|
13.93%
|
15.78%
|
12.08%
|
8.18%
|
8.2%
|
9.1%
|
8.89%
|
EPS
2 |
-
|
0.3767
|
0.6573
|
0.7617
|
0.5700
|
0.5631
|
0.6170
|
0.6836
|
Free Cash Flow
1 |
-
|
540.3
|
781.6
|
711.6
|
-403.2
|
603.4
|
856
|
700
|
FCF margin
|
-
|
26.7%
|
27.27%
|
16.36%
|
-7.78%
|
10.36%
|
14.77%
|
10.92%
|
FCF Conversion (EBITDA)
|
-
|
140.33%
|
124.12%
|
77.64%
|
-
|
68.18%
|
99.76%
|
75.22%
|
FCF Conversion (Net income)
|
-
|
191.6%
|
172.76%
|
135.42%
|
-
|
120.57%
|
162.29%
|
122.91%
|
Dividend per Share
2 |
-
|
0.1997
|
0.3282
|
0.1906
|
0.1824
|
0.1875
|
0.2375
|
0.2570
|
Announcement Date
|
19-03-08
|
20-03-13
|
21-03-12
|
22-03-25
|
23-03-29
|
24-03-28
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Net sales
1 |
1,222
|
1,645
|
1,877
|
2,474
|
2,466
|
2,714
|
2,681
|
2,743
|
2,581
|
3,155
|
EBITDA
|
252.3
|
-
|
405.7
|
510.7
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
254.2
|
-
|
366.2
|
346.5
|
328.7
|
273.2
|
409.6
|
214
|
306.7
|
374.8
|
Operating Margin
|
20.81%
|
-
|
19.51%
|
14.01%
|
13.33%
|
10.07%
|
15.28%
|
7.8%
|
11.88%
|
11.88%
|
Earnings before Tax (EBT)
|
265.9
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
188.9
|
-
|
286.4
|
239
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
15.47%
|
-
|
15.26%
|
9.66%
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-08-12
|
21-03-12
|
21-08-20
|
22-03-25
|
22-08-26
|
23-03-29
|
23-09-18
|
24-03-28
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
1,878
|
2,542
|
1,974
|
2,156
|
2,279
|
2,630
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
540
|
782
|
712
|
-403
|
603
|
856
|
700
|
ROE (net income / shareholders' equity)
|
-
|
31.7%
|
41%
|
29.5%
|
17.4%
|
18.4%
|
15.7%
|
15.3%
|
ROA (Net income/ Total Assets)
|
-
|
15%
|
16.4%
|
12%
|
7.33%
|
8.98%
|
7.74%
|
7.55%
|
Assets
1 |
-
|
1,886
|
2,757
|
4,362
|
5,780
|
5,571
|
6,814
|
7,547
|
Book Value Per Share
2 |
-
|
1.250
|
1.870
|
3.230
|
3.390
|
3.800
|
4.080
|
4.560
|
Cash Flow per Share
2 |
-
|
-
|
1.140
|
1.050
|
0.0800
|
0.7400
|
0.9500
|
0.9400
|
Capex
1 |
-
|
4.34
|
5.47
|
43.8
|
57.4
|
820
|
315
|
325
|
Capex / Sales
|
-
|
0.21%
|
0.19%
|
1.01%
|
1.11%
|
14.08%
|
5.44%
|
5.07%
|
Announcement Date
|
19-03-08
|
20-03-13
|
21-03-12
|
22-03-25
|
23-03-29
|
24-03-28
|
-
|
-
|
Last Close Price
2.88
HKD Average target price
3.518
HKD Spread / Average Target +22.17% Consensus |
1st Jan change
|
Capi.
|
---|
| -8.57% | 321M | | -6.19% | 26.35B | | -8.51% | 18.19B | | -23.96% | 10.28B | | -16.46% | 9.84B | | -3.37% | 8.67B | | -4.57% | 6.73B | | -11.93% | 5.42B | | +34.32% | 4.39B | | -10.00% | 2.23B |
Other Real Estate Services
|