Market Closed -
Hong Kong S.E.
01:38:20 26/04/2024 pm IST
|
5-day change
|
1st Jan Change
|
3.46
HKD
|
-0.86%
|
|
+2.98%
|
+16.11%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
10,26,297
|
8,56,431
|
8,34,399
|
8,74,723
|
10,68,559
|
12,28,918
|
-
|
-
|
Enterprise Value (EV)
1 |
10,26,297
|
8,56,431
|
8,34,399
|
8,74,723
|
10,68,559
|
12,28,918
|
12,28,918
|
12,28,918
|
P/E ratio
|
4.88
x
|
3.66
x
|
3.27
x
|
3.44
x
|
3.66
x
|
4.23
x
|
4.03
x
|
4.18
x
|
Yield
|
6.42%
|
8.83%
|
9.65%
|
9.25%
|
8.73%
|
7.46%
|
7.83%
|
7.94%
|
Capitalization / Revenue
|
1.87
x
|
1.51
x
|
1.38
x
|
1.41
x
|
1.71
x
|
1.95
x
|
1.82
x
|
1.78
x
|
EV / Revenue
|
1.87
x
|
1.51
x
|
1.38
x
|
1.41
x
|
1.71
x
|
1.95
x
|
1.82
x
|
1.78
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.53
x
|
0.37
x
|
0.35
x
|
0.36
x
|
0.36
x
|
0.37
x
|
0.35
x
|
0.33
x
|
Nbr of stocks (in thousands)
|
29,43,68,301
|
29,43,85,451
|
29,43,84,261
|
29,43,87,791
|
29,43,87,791
|
29,43,87,791
|
-
|
-
|
Reference price
2 |
2.976
|
2.230
|
2.290
|
2.508
|
2.709
|
3.203
|
3.203
|
3.203
|
Announcement Date
|
27/03/20
|
30/03/21
|
29/03/22
|
30/03/23
|
28/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
5,49,182
|
5,67,647
|
6,05,717
|
6,19,139
|
6,24,138
|
6,30,704
|
6,75,894
|
6,92,282
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
2,49,537
|
3,65,236
|
3,79,362
|
3,87,943
|
4,01,205
|
3,99,957
|
4,24,322
|
4,51,601
|
Operating Margin
|
45.44%
|
64.34%
|
62.63%
|
62.66%
|
64.28%
|
63.41%
|
62.78%
|
65.23%
|
Earnings before Tax (EBT)
1 |
2,50,645
|
2,46,378
|
2,76,620
|
2,84,595
|
2,95,608
|
2,97,537
|
3,09,966
|
3,28,059
|
Net income
1 |
1,87,405
|
1,92,870
|
2,16,559
|
2,27,439
|
2,31,904
|
2,28,313
|
2,36,138
|
2,27,583
|
Net margin
|
34.12%
|
33.98%
|
35.75%
|
36.73%
|
37.16%
|
36.2%
|
34.94%
|
32.87%
|
EPS
2 |
0.6100
|
0.6100
|
0.7000
|
0.7300
|
0.7400
|
0.7574
|
0.7950
|
0.7666
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.1910
|
0.1970
|
0.2210
|
0.2320
|
0.2364
|
0.2391
|
0.2507
|
0.2545
|
Announcement Date
|
27/03/20
|
30/03/21
|
29/03/22
|
30/03/23
|
28/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2021 S1
|
2021 Q3
|
2022 Q2
|
2022 S1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Net sales
1 |
2,73,322
|
2,86,983
|
3,02,855
|
-
|
1,52,460
|
3,13,611
|
1,53,490
|
-
|
1,51,225
|
1,53,206
|
-
|
1,60,777
|
1,44,528
|
-
|
1,42,605
|
1,44,884
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,66,183
|
1,96,037
|
-
|
95,213
|
1,01,020
|
2,04,699
|
-
|
-
|
98,702
|
-
|
-
|
1,08,324
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
60.8%
|
68.31%
|
-
|
-
|
66.26%
|
65.27%
|
-
|
-
|
65.27%
|
-
|
-
|
67.38%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
98,087
|
1,29,616
|
-
|
-
|
-
|
-
|
-
|
-
|
68,695
|
-
|
-
|
76,242
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
73,357
|
1,00,917
|
1,12,813
|
-
|
-
|
-
|
-
|
-
|
54,763
|
-
|
-
|
57,298
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
26.84%
|
35.16%
|
37.25%
|
-
|
-
|
-
|
-
|
-
|
36.21%
|
-
|
-
|
35.64%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.3700
|
-
|
-
|
0.3700
|
0.1900
|
-
|
0.4100
|
-
|
-
|
0.3900
|
0.4200
|
0.4100
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
27/03/20
|
30/08/20
|
30/08/21
|
29/10/21
|
30/08/22
|
30/08/22
|
30/08/23
|
30/08/23
|
30/10/23
|
28/03/24
|
28/03/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
11.5%
|
10.6%
|
11.3%
|
10.8%
|
10.1%
|
9.36%
|
9.23%
|
8.42%
|
ROA (Net income/ Total Assets)
|
0.85%
|
0.87%
|
0.89%
|
0.85%
|
0.8%
|
0.69%
|
0.66%
|
0.57%
|
Assets
1 |
2,20,21,739
|
2,21,68,966
|
2,43,32,472
|
2,67,57,529
|
2,89,88,000
|
3,29,21,871
|
3,56,94,149
|
3,99,97,098
|
Book Value Per Share
2 |
5.610
|
5.980
|
6.470
|
6.990
|
7.580
|
8.570
|
9.070
|
9.640
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
27/03/20
|
30/03/21
|
29/03/22
|
30/03/23
|
28/03/24
|
-
|
-
|
-
|
Last Close Price
3.203
CNY Average target price
3.391
CNY Spread / Average Target +5.87% Consensus |
1st Jan change
|
Capi.
|
---|
| +16.11% | 170B | | +13.75% | 556B | | +12.36% | 298B | | +8.64% | 247B | | +21.72% | 210B | | +6.88% | 162B | | +4.42% | 153B | | -11.67% | 138B | | +0.10% | 139B | | +1.06% | 123B |
Other Banks
|