Market Closed -
Hong Kong S.E.
01:38:16 02/05/2024 pm IST
|
5-day change
|
1st Jan Change
|
1.27
HKD
|
0.00%
|
|
0.00%
|
+18.69%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
493.1
|
890.5
|
638
|
724.3
|
875.3
|
-
|
-
|
Enterprise Value (EV)
1 |
493.1
|
890.5
|
638
|
724.3
|
875.3
|
875.3
|
875.3
|
P/E ratio
|
21.2
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Yield
|
-
|
6.82%
|
1.36%
|
11.9%
|
7.42%
|
8.82%
|
10.3%
|
Capitalization / Revenue
|
-
|
0.99
x
|
0.92
x
|
0.75
x
|
0.77
x
|
0.67
x
|
0.59
x
|
EV / Revenue
|
-
|
0.99
x
|
0.92
x
|
0.75
x
|
0.77
x
|
0.67
x
|
0.59
x
|
EV / EBITDA
|
-
|
5.8
x
|
10.5
x
|
4.36
x
|
4.64
x
|
3.91
x
|
3.34
x
|
EV / FCF
|
-
|
5.21
x
|
11.1
x
|
-
|
5.02
x
|
5.06
x
|
4.61
x
|
FCF Yield
|
-
|
19.2%
|
9.05%
|
-
|
19.9%
|
19.8%
|
21.7%
|
Price to Book
|
-
|
2.07
x
|
1.9
x
|
-
|
2
x
|
1.65
x
|
1.37
x
|
Nbr of stocks (in thousands)
|
7,60,836
|
7,53,718
|
7,44,742
|
7,44,742
|
7,44,742
|
-
|
-
|
Reference price
2 |
0.6481
|
1.181
|
0.8567
|
0.9725
|
1.175
|
1.175
|
1.175
|
Announcement Date
|
26/03/21
|
07/03/22
|
08/03/23
|
11/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
-
|
904.1
|
694.8
|
967.2
|
1,134
|
1,307
|
1,486
|
EBITDA
1 |
-
|
-
|
153.6
|
61.03
|
166.2
|
188.7
|
224
|
262.1
|
EBIT
1 |
-
|
-
|
149.1
|
55.9
|
161
|
191
|
226
|
264
|
Operating Margin
|
-
|
-
|
16.49%
|
8.05%
|
16.65%
|
16.84%
|
17.29%
|
17.77%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
29.97
|
23.42
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
0.0499
|
0.0305
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
170.9
|
57.72
|
-
|
174.2
|
173.1
|
189.8
|
FCF margin
|
-
|
-
|
18.9%
|
8.31%
|
-
|
15.36%
|
13.24%
|
12.77%
|
FCF Conversion (EBITDA)
|
-
|
-
|
111.28%
|
94.58%
|
-
|
92.32%
|
77.28%
|
72.42%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
0.0805
|
0.0117
|
0.1156
|
0.0872
|
0.1037
|
0.1211
|
Announcement Date
|
24/03/20
|
26/03/21
|
07/03/22
|
08/03/23
|
11/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
171
|
57.7
|
-
|
174
|
173
|
190
|
ROE (net income / shareholders' equity)
|
-
|
-
|
24.1%
|
6.36%
|
-
|
35.9%
|
35%
|
33.9%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
14.2%
|
3.31%
|
-
|
17%
|
18%
|
18.7%
|
Assets
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
-
|
-
|
0.5700
|
0.4500
|
-
|
0.5900
|
0.7100
|
0.8600
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
-
|
4.46
|
3.28
|
-
|
1.6
|
1.7
|
1.9
|
Capex / Sales
|
-
|
-
|
0.49%
|
0.47%
|
-
|
0.14%
|
0.13%
|
0.13%
|
Announcement Date
|
24/03/20
|
26/03/21
|
07/03/22
|
08/03/23
|
11/03/24
|
-
|
-
|
-
|
Last Close Price
1.175
CNY Average target price
2.102
CNY Spread / Average Target +78.84% Consensus |
1st Jan change
|
Capi.
|
---|
| +18.69% | 121M | | -13.89% | 1.88B | | -17.50% | 561M | | +11.87% | 392M | | -28.16% | 383M | | +27.75% | 181M | | -56.54% | 96.31M | | +66.04% | 91M | | +6.82% | 93.12M | | +26.15% | 69.74M |
Marketing Consulting Services
|