Delayed
Hong Kong S.E.
23:36:08 2024-05-02 EDT
|
5-day change
|
1st Jan Change
|
5.31
HKD
|
-1.67%
|
|
+2.71%
|
-12.66%
|
Fiscal Period: February |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
50,110
|
58,997
|
40,505
|
37,515
|
31,012
|
-
|
-
|
Enterprise Value (EV)
1 |
46,091
|
59,105
|
39,271
|
35,567
|
28,612
|
28,222
|
27,888
|
P/E ratio
|
19.8
x
|
21.3
x
|
16.6
x
|
20.4
x
|
13.3
x
|
11.5
x
|
10.2
x
|
Yield
|
2.35%
|
2.52%
|
3.06%
|
2.98%
|
6.31%
|
7.45%
|
8.09%
|
Capitalization / Revenue
|
1.49
x
|
1.64
x
|
1.27
x
|
1.39
x
|
1.04
x
|
0.94
x
|
0.86
x
|
EV / Revenue
|
1.37
x
|
1.64
x
|
1.23
x
|
1.31
x
|
0.96
x
|
0.86
x
|
0.77
x
|
EV / EBITDA
|
7.93
x
|
8.93
x
|
6.59
x
|
7.65
x
|
5.73
x
|
5.12
x
|
4.66
x
|
EV / FCF
|
8.04
x
|
14.5
x
|
7.9
x
|
8.91
x
|
8.79
x
|
10.2
x
|
9.2
x
|
FCF Yield
|
12.4%
|
6.87%
|
12.7%
|
11.2%
|
11.4%
|
9.76%
|
10.9%
|
Price to Book
|
4.32
x
|
6.08
x
|
3.83
x
|
3.81
x
|
3.03
x
|
2.84
x
|
2.65
x
|
Nbr of stocks (in thousands)
|
6,201,222
|
6,201,222
|
6,201,222
|
6,201,222
|
6,201,222
|
-
|
-
|
Reference price
2 |
8.081
|
9.514
|
6.532
|
6.050
|
5.001
|
5.001
|
5.001
|
Announcement Date
|
20-05-25
|
21-05-24
|
22-05-30
|
23-05-23
|
-
|
-
|
-
|
Fiscal Period: February |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
33,690
|
36,009
|
31,876
|
27,073
|
29,722
|
32,937
|
36,112
|
EBITDA
1 |
5,812
|
6,621
|
5,958
|
4,647
|
4,997
|
5,514
|
5,980
|
EBIT
1 |
3,303
|
3,989
|
3,430
|
2,431
|
3,072
|
3,535
|
3,988
|
Operating Margin
|
9.8%
|
11.08%
|
10.76%
|
8.98%
|
10.34%
|
10.73%
|
11.04%
|
Earnings before Tax (EBT)
1 |
3,086
|
3,851
|
3,326
|
2,322
|
3,011
|
3,488
|
3,967
|
Net income
1 |
2,303
|
2,770
|
2,446
|
1,837
|
2,335
|
2,713
|
3,104
|
Net margin
|
6.84%
|
7.69%
|
7.67%
|
6.78%
|
7.86%
|
8.24%
|
8.59%
|
EPS
2 |
0.4088
|
0.4467
|
0.3945
|
0.2962
|
0.3753
|
0.4334
|
0.4914
|
Free Cash Flow
1 |
5,736
|
4,062
|
4,973
|
3,994
|
3,256
|
2,756
|
3,032
|
FCF margin
|
17.03%
|
11.28%
|
15.6%
|
14.75%
|
10.95%
|
8.37%
|
8.39%
|
FCF Conversion (EBITDA)
|
98.69%
|
61.35%
|
83.47%
|
85.95%
|
65.15%
|
49.97%
|
50.69%
|
FCF Conversion (Net income)
|
249.02%
|
146.65%
|
203.27%
|
217.45%
|
139.43%
|
101.55%
|
97.67%
|
Dividend per Share
2 |
0.1900
|
0.2400
|
0.2000
|
0.1800
|
0.3157
|
0.3726
|
0.4046
|
Announcement Date
|
20-05-25
|
21-05-24
|
22-05-30
|
23-05-23
|
-
|
-
|
-
|
Fiscal Period: February |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Net sales
1 |
16,958
|
16,733
|
15,770
|
20,240
|
15,573
|
16,303
|
13,218
|
13,855
|
14,176
|
15,001
|
14,893
|
16,011
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
-
|
-
|
2,081
|
2,060
|
1,370
|
1,580
|
850.4
|
1,726
|
1,256
|
1,884
|
1,250
|
Operating Margin
|
-
|
-
|
-
|
10.28%
|
13.23%
|
8.41%
|
11.96%
|
6.14%
|
12.17%
|
8.37%
|
12.65%
|
7.81%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
1,997
|
-
|
-
|
-
|
-
|
-
|
1,198
|
-
|
-
|
Net income
1 |
-
|
-
|
1,309
|
1,461
|
1,431
|
-
|
-
|
691.2
|
1,337
|
881.3
|
-
|
-
|
Net margin
|
-
|
-
|
8.3%
|
7.22%
|
9.19%
|
-
|
-
|
4.99%
|
9.43%
|
5.87%
|
-
|
-
|
EPS
2 |
-
|
-
|
-
|
0.2356
|
0.2307
|
0.1638
|
0.1847
|
0.1115
|
0.2156
|
0.1400
|
0.2300
|
0.1500
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.0700
|
-
|
-
|
Announcement Date
|
19-11-22
|
20-05-25
|
20-10-27
|
21-05-24
|
21-10-28
|
22-05-30
|
22-10-25
|
23-05-23
|
23-10-18
|
-
|
-
|
-
|
Fiscal Period: February |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
108
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
4,019
|
-
|
1,234
|
1,948
|
2,400
|
2,790
|
3,124
|
Leverage (Debt/EBITDA)
|
-
|
0.0164
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
5,736
|
4,062
|
4,973
|
3,994
|
3,256
|
2,756
|
3,032
|
ROE (net income / shareholders' equity)
|
36.9%
|
27.4%
|
24.1%
|
18%
|
23%
|
25.5%
|
27.7%
|
ROA (Net income/ Total Assets)
|
12%
|
14%
|
13.8%
|
10.6%
|
14%
|
15.7%
|
17.1%
|
Assets
1 |
19,126
|
19,855
|
17,751
|
17,308
|
16,645
|
17,242
|
18,193
|
Book Value Per Share
2 |
1.870
|
1.570
|
1.710
|
1.590
|
1.650
|
1.760
|
1.880
|
Cash Flow per Share
2 |
1.140
|
0.7600
|
0.9200
|
0.7000
|
0.7300
|
0.7500
|
0.8100
|
Capex
1 |
712
|
643
|
716
|
357
|
544
|
541
|
546
|
Capex / Sales
|
2.11%
|
1.79%
|
2.25%
|
1.32%
|
1.83%
|
1.64%
|
1.51%
|
Announcement Date
|
20-05-25
|
21-05-24
|
22-05-30
|
23-05-23
|
-
|
-
|
-
|
Last Close Price
5.001
CNY Average target price
7.029
CNY Spread / Average Target +40.55% Consensus |
1st Jan change
|
Capi.
|
---|
| -12.66% | 4.33B | | -31.39% | 7.26B | | -12.50% | 4.18B | | -3.66% | 1.39B | | -0.17% | 647M | | -2.13% | 523M | | -24.62% | 338M | | +7.27% | 81.27M |
Sports & Outdoors Retailers
|