Market Closed -
Hong Kong S.E.
04:08:20 2024-04-26 EDT
|
5-day change
|
1st Jan Change
|
0.046
HKD
|
+2.22%
|
|
-4.17%
|
+4.55%
|
Fiscal Period: December |
2017
|
2018
|
2019
|
2020
|
2021
|
2022
|
---|
Capitalization
1 |
4,099
|
2,493
|
2,389
|
1,947
|
1,039
|
610.2
|
Enterprise Value (EV)
1 |
7,681
|
6,410
|
6,537
|
6,590
|
6,007
|
4,697
|
P/E ratio
|
18.9
x
|
19.2
x
|
4.28
x
|
30
x
|
40
x
|
8.17
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
1.05
x
|
0.59
x
|
0.54
x
|
0.48
x
|
0.22
x
|
0.16
x
|
EV / Revenue
|
1.97
x
|
1.52
x
|
1.48
x
|
1.61
x
|
1.27
x
|
1.23
x
|
EV / EBITDA
|
101
x
|
87
x
|
36.4
x
|
38.1
x
|
42.3
x
|
16.2
x
|
EV / FCF
|
-6.85
x
|
4.35
x
|
-5.29
x
|
2.94
x
|
-13.3
x
|
5.58
x
|
FCF Yield
|
-14.6%
|
23%
|
-18.9%
|
34%
|
-7.52%
|
17.9%
|
Price to Book
|
0.7
x
|
0.44
x
|
0.39
x
|
0.31
x
|
0.16
x
|
0.1
x
|
Nbr of stocks (in thousands)
|
13,221,302
|
12,982,892
|
12,982,892
|
12,982,892
|
12,982,892
|
12,982,892
|
Reference price
2 |
0.3100
|
0.1920
|
0.1840
|
0.1500
|
0.0800
|
0.0470
|
Announcement Date
|
18-04-30
|
19-04-26
|
20-04-24
|
21-04-19
|
22-04-25
|
23-04-24
|
Fiscal Period: December |
2017
|
2018
|
2019
|
2020
|
2021
|
2022
|
---|
Net sales
1 |
3,902
|
4,228
|
4,410
|
4,086
|
4,725
|
3,814
|
EBITDA
1 |
76.43
|
73.71
|
179.4
|
173.2
|
142.1
|
289.3
|
EBIT
1 |
26.46
|
22
|
130.3
|
118.5
|
97.4
|
246.1
|
Operating Margin
|
0.68%
|
0.52%
|
2.95%
|
2.9%
|
2.06%
|
6.45%
|
Earnings before Tax (EBT)
1 |
303.7
|
194
|
838.8
|
115
|
86.29
|
86.94
|
Net income
1 |
229.9
|
140
|
594
|
69.78
|
30.85
|
74.73
|
Net margin
|
5.89%
|
3.31%
|
13.47%
|
1.71%
|
0.65%
|
1.96%
|
EPS
2 |
0.0164
|
0.0100
|
0.0430
|
0.005000
|
0.002000
|
0.005756
|
Free Cash Flow
1 |
-1,121
|
1,475
|
-1,235
|
2,241
|
-452
|
841.2
|
FCF margin
|
-28.72%
|
34.88%
|
-28%
|
54.83%
|
-9.57%
|
22.06%
|
FCF Conversion (EBITDA)
|
-
|
2,000.68%
|
-
|
1,293.89%
|
-
|
290.73%
|
FCF Conversion (Net income)
|
-
|
1,053.29%
|
-
|
3,211.12%
|
-
|
1,125.55%
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
18-04-30
|
19-04-26
|
20-04-24
|
21-04-19
|
22-04-25
|
23-04-24
|
Fiscal Period: December |
2017
|
2018
|
2019
|
2020
|
2021
|
2022
|
---|
Net Debt
1 |
3,583
|
3,918
|
4,148
|
4,642
|
4,969
|
4,086
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
46.88
x
|
53.15
x
|
23.13
x
|
26.81
x
|
34.96
x
|
14.12
x
|
Free Cash Flow
1 |
-1,121
|
1,475
|
-1,235
|
2,241
|
-452
|
841
|
ROE (net income / shareholders' equity)
|
4.26%
|
2.32%
|
9%
|
1%
|
0.49%
|
0.98%
|
ROA (Net income/ Total Assets)
|
0.13%
|
0.1%
|
0.58%
|
0.5%
|
0.4%
|
1.06%
|
Assets
1 |
171,674
|
135,138
|
102,900
|
13,897
|
7,723
|
7,082
|
Book Value Per Share
2 |
0.4400
|
0.4300
|
0.4700
|
0.4900
|
0.5000
|
0.4700
|
Cash Flow per Share
2 |
0.0500
|
0.0700
|
0.0700
|
0.0500
|
0.0500
|
0.0300
|
Capex
1 |
52.1
|
54.3
|
48.6
|
38.4
|
47.9
|
40.4
|
Capex / Sales
|
1.34%
|
1.28%
|
1.1%
|
0.94%
|
1.01%
|
1.06%
|
Announcement Date
|
18-04-30
|
19-04-26
|
20-04-24
|
21-04-19
|
22-04-25
|
23-04-24
|
|
1st Jan change
|
Capi.
|
---|
| +4.55% | 76.29M | | +3.63% | 12.28B | | -2.75% | 6.32B | | -2.74% | 3.94B | | -13.08% | 2.3B | | -24.91% | 1.34B | | -0.59% | 615M | | +20.26% | 406M | | -19.79% | 318M | | +8.33% | 245M |
Other Toys & Juvenile Products
|