Market Closed -
Hong Kong S.E.
04:08:06 2024-04-30 EDT
|
5-day change
|
1st Jan Change
|
38.4
HKD
|
-1.54%
|
|
+4.77%
|
-45.80%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
131,852
|
156,244
|
219,894
|
89,606
|
70,264
|
38,674
|
-
|
-
|
Enterprise Value (EV)
1 |
135,176
|
159,124
|
219,404
|
88,035
|
70,264
|
24,856
|
23,539
|
15,901
|
P/E ratio
|
33.1
x
|
32.1
x
|
44.1
x
|
37.2
x
|
64
x
|
20.7
x
|
14.3
x
|
12.4
x
|
Yield
|
0.6%
|
0.62%
|
0.45%
|
0.54%
|
-
|
1.02%
|
1.43%
|
1.77%
|
Capitalization / Revenue
|
3.48
x
|
4.11
x
|
5.86
x
|
2.7
x
|
2.22
x
|
1.09
x
|
0.97
x
|
0.88
x
|
EV / Revenue
|
3.57
x
|
4.19
x
|
5.85
x
|
2.65
x
|
2.22
x
|
0.7
x
|
0.59
x
|
0.36
x
|
EV / EBITDA
|
22.9
x
|
23.4
x
|
32.2
x
|
19.7
x
|
26.4
x
|
6.04
x
|
4.57
x
|
2.7
x
|
EV / FCF
|
90.5
x
|
35.9
x
|
50
x
|
20.6
x
|
-
|
14
x
|
6.9
x
|
3.49
x
|
FCF Yield
|
1.1%
|
2.78%
|
2%
|
4.84%
|
-
|
7.14%
|
14.5%
|
28.6%
|
Price to Book
|
10.5
x
|
9.44
x
|
10.7
x
|
4.12
x
|
-
|
1.59
x
|
1.45
x
|
1.34
x
|
Nbr of stocks (in thousands)
|
1,093,693
|
1,093,925
|
1,094,368
|
1,092,706
|
1,091,116
|
1,088,277
|
-
|
-
|
Reference price
2 |
120.6
|
142.8
|
200.9
|
82.00
|
64.40
|
35.54
|
35.54
|
35.54
|
Announcement Date
|
20-03-16
|
21-03-17
|
22-03-22
|
23-03-20
|
24-03-20
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
37,849
|
38,002
|
37,497
|
33,197
|
31,681
|
35,543
|
40,069
|
44,028
|
EBITDA
1 |
5,890
|
6,795
|
6,822
|
4,461
|
2,666
|
4,114
|
5,154
|
5,900
|
EBIT
1 |
4,612
|
5,167
|
5,062
|
2,520
|
599
|
1,687
|
2,704
|
3,360
|
Operating Margin
|
12.19%
|
13.6%
|
13.5%
|
7.59%
|
1.89%
|
4.75%
|
6.75%
|
7.63%
|
Earnings before Tax (EBT)
1 |
4,550
|
5,643
|
5,635
|
2,715
|
1,358
|
2,251
|
3,112
|
3,654
|
Net income
1 |
3,991
|
4,872
|
4,988
|
2,408
|
1,099
|
1,910
|
2,679
|
3,185
|
Net margin
|
10.55%
|
12.82%
|
13.3%
|
7.25%
|
3.47%
|
5.37%
|
6.69%
|
7.23%
|
EPS
2 |
3.642
|
4.451
|
4.559
|
2.202
|
1.006
|
1.719
|
2.485
|
2.870
|
Free Cash Flow
1 |
1,494
|
4,429
|
4,390
|
4,263
|
-
|
1,775
|
3,413
|
4,554
|
FCF margin
|
3.95%
|
11.65%
|
11.71%
|
12.84%
|
-
|
4.99%
|
8.52%
|
10.34%
|
FCF Conversion (EBITDA)
|
25.36%
|
65.18%
|
64.35%
|
95.58%
|
-
|
43.14%
|
66.22%
|
77.19%
|
FCF Conversion (Net income)
|
37.42%
|
90.91%
|
88.01%
|
177.07%
|
-
|
92.92%
|
127.4%
|
143.01%
|
Dividend per Share
2 |
0.7280
|
0.8880
|
0.9100
|
0.4390
|
-
|
0.3633
|
0.5084
|
0.6287
|
Announcement Date
|
20-03-16
|
21-03-17
|
22-03-22
|
23-03-20
|
24-03-20
|
-
|
-
|
-
|
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
|
2025 S1
|
2025 S2
|
2026 S1
|
---|
Net sales
1 |
22,274
|
18,864
|
19,138
|
19,833
|
17,663
|
16,972
|
16,225
|
14,279
|
17,403
|
15,912
|
20,681
|
18,511
|
23,856
|
19,104
|
EBITDA
1 |
-
|
-
|
3,875
|
3,973
|
2,849
|
2,394
|
2,067
|
1,233
|
1,433
|
1,384
|
2,004
|
-
|
-
|
-
|
EBIT
1 |
2,963
|
2,139
|
3,028
|
3,093
|
1,969
|
1,453
|
1,067
|
227.8
|
371.2
|
620.7
|
1,321
|
1,249
|
1,741
|
1,588
|
Operating Margin
|
13.3%
|
11.34%
|
15.82%
|
15.59%
|
11.15%
|
8.56%
|
6.58%
|
1.6%
|
2.13%
|
3.9%
|
6.39%
|
6.75%
|
7.3%
|
8.31%
|
Earnings before Tax (EBT)
1 |
2,890
|
2,123
|
3,519
|
3,229
|
2,406
|
1,684
|
1,031
|
591.9
|
766.3
|
849.6
|
1,532
|
1,296
|
1,974
|
-
|
Net income
1 |
2,560
|
1,749
|
3,123
|
2,688
|
2,300
|
1,358
|
1,050
|
436.7
|
662.7
|
714.7
|
1,215
|
1,167
|
1,638
|
1,496
|
Net margin
|
11.49%
|
9.27%
|
16.32%
|
13.55%
|
13.02%
|
8%
|
6.47%
|
3.06%
|
3.81%
|
4.49%
|
5.88%
|
6.3%
|
6.86%
|
7.83%
|
EPS
2 |
2.335
|
1.596
|
2.855
|
2.455
|
2.104
|
1.240
|
0.9612
|
0.3995
|
0.6068
|
0.6783
|
1.173
|
1.065
|
1.495
|
1.360
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-03-16
|
20-08-17
|
21-03-17
|
21-08-16
|
22-03-22
|
22-08-15
|
23-03-20
|
23-08-22
|
24-03-20
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
3,325
|
2,881
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
490
|
1,571
|
-
|
13,818
|
15,136
|
22,774
|
Leverage (Debt/EBITDA)
|
0.5645
x
|
0.4239
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1,494
|
4,429
|
4,390
|
4,263
|
-
|
1,775
|
3,413
|
4,554
|
ROE (net income / shareholders' equity)
|
36.6%
|
33.4%
|
26.8%
|
11.4%
|
-
|
8.09%
|
10.4%
|
11.6%
|
ROA (Net income/ Total Assets)
|
14.9%
|
14.7%
|
13.4%
|
5.89%
|
-
|
3.94%
|
5.3%
|
5.46%
|
Assets
1 |
26,773
|
33,066
|
37,106
|
40,888
|
-
|
48,512
|
50,505
|
58,338
|
Book Value Per Share
2 |
11.40
|
15.10
|
18.80
|
19.90
|
-
|
22.40
|
24.50
|
26.50
|
Cash Flow per Share
2 |
4.250
|
6.540
|
6.380
|
6.750
|
-
|
3.240
|
5.520
|
6.690
|
Capex
1 |
3,168
|
2,798
|
2,589
|
3,114
|
-
|
2,777
|
2,732
|
2,856
|
Capex / Sales
|
8.37%
|
7.36%
|
6.9%
|
9.38%
|
-
|
7.81%
|
6.82%
|
6.49%
|
Announcement Date
|
20-03-16
|
21-03-17
|
22-03-22
|
23-03-20
|
24-03-20
|
-
|
-
|
-
|
Last Close Price
35.54
CNY Average target price
58.48
CNY Spread / Average Target +64.55% Consensus |