Market Closed -
Hong Kong S.E.
01:38:20 26/04/2024 pm IST
|
5-day change
|
1st Jan Change
|
10.3
HKD
|
+1.78%
|
|
+14.44%
|
+1.78%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
8,69,880
|
9,06,144
|
7,05,022
|
8,59,825
|
6,59,571
|
6,86,283
|
-
|
-
|
Enterprise Value (EV)
1 |
3,01,359
|
9,60,692
|
9,39,455
|
9,27,597
|
7,74,427
|
72,582
|
10,634
|
-57,833
|
P/E ratio
|
9.44
x
|
8.13
x
|
5.85
x
|
10.4
x
|
5.64
x
|
5.45
x
|
4.88
x
|
4.13
x
|
Yield
|
3.77%
|
4.45%
|
6.17%
|
4.14%
|
4.67%
|
5.95%
|
6.51%
|
7.37%
|
Capitalization / Revenue
|
1.17
x
|
1.1
x
|
1.15
x
|
1.41
x
|
1.04
x
|
1.05
x
|
1
x
|
0.94
x
|
EV / Revenue
|
0.4
x
|
1.16
x
|
1.54
x
|
1.53
x
|
1.23
x
|
0.11
x
|
0.02
x
|
-0.08
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.35
x
|
0.9
x
|
0.62
x
|
0.77
x
|
0.57
x
|
0.54
x
|
0.49
x
|
0.46
x
|
Nbr of stocks (in thousands)
|
2,82,64,705
|
2,82,64,705
|
2,82,64,705
|
2,82,64,705
|
2,82,64,705
|
2,82,64,705
|
-
|
-
|
Reference price
2 |
19.35
|
14.39
|
10.53
|
11.83
|
9.198
|
9.534
|
9.534
|
9.534
|
Announcement Date
|
25/03/20
|
25/03/21
|
24/03/22
|
29/03/23
|
27/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
7,45,165
|
8,24,961
|
6,11,251
|
6,07,825
|
6,32,141
|
6,51,826
|
6,89,094
|
7,33,893
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
59,990
|
54,911
|
40,167
|
23,563
|
36,497
|
27,861
|
53,056
|
48,570
|
Operating Margin
|
8.05%
|
6.66%
|
6.57%
|
3.88%
|
5.77%
|
4.27%
|
7.7%
|
6.62%
|
Earnings before Tax (EBT)
1 |
59,795
|
54,488
|
50,495
|
24,047
|
11,878
|
67,908
|
56,555
|
68,148
|
Net income
1 |
58,287
|
50,268
|
50,921
|
32,082
|
21,110
|
49,515
|
50,548
|
49,929
|
Net margin
|
7.82%
|
6.09%
|
8.33%
|
5.28%
|
3.34%
|
7.6%
|
7.34%
|
6.8%
|
EPS
2 |
2.050
|
1.770
|
1.800
|
1.140
|
1.630
|
1.750
|
1.952
|
2.307
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.7300
|
0.6400
|
0.6500
|
0.4900
|
0.4300
|
0.5675
|
0.6208
|
0.7031
|
Announcement Date
|
25/03/20
|
25/03/21
|
24/03/22
|
29/03/23
|
27/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 S2
|
2024 Q1
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Net sales
|
1,98,981
|
4,07,936
|
3,11,226
|
5,52,601
|
1,88,609
|
-
|
-
|
4,19,636
|
1,17,043
|
71,146
|
1,88,189
|
3,06,537
|
-
|
4,48,915
|
-
|
1,83,226
|
-
|
4,81,000
|
1,70,637
|
4,98,475
|
1,70,660
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
1,747
|
-
|
-
|
24,991
|
-
|
-
|
4,329
|
-
|
-
|
37,538
|
-
|
-
|
-
|
32,739
|
38,815
|
33,979
|
40,386
|
Operating Margin
|
-
|
-
|
-
|
-
|
0.93%
|
-
|
-
|
5.96%
|
-
|
-
|
2.3%
|
-
|
-
|
8.36%
|
-
|
-
|
-
|
6.81%
|
22.75%
|
6.82%
|
23.66%
|
Earnings before Tax (EBT)
|
-
|
35,564
|
-
|
46,103
|
-
|
-
|
8,704
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
-
|
30,535
|
-
|
40,975
|
-
|
15,178
|
10,238
|
25,416
|
5,701
|
965
|
-
|
-
|
18,266
|
36,151
|
53
|
-
|
20,644
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
7.49%
|
-
|
7.41%
|
-
|
-
|
-
|
6.06%
|
4.87%
|
1.36%
|
-
|
-
|
-
|
8.05%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
25/03/20
|
26/08/20
|
25/03/21
|
25/08/21
|
24/03/22
|
27/04/22
|
25/08/22
|
25/08/22
|
27/10/22
|
29/03/23
|
29/03/23
|
23/05/23
|
23/08/23
|
23/08/23
|
26/10/23
|
27/03/24
|
26/04/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
54,548
|
2,34,433
|
67,772
|
1,14,856
|
-
|
-
|
-
|
Net Cash position
1 |
5,68,521
|
-
|
-
|
-
|
-
|
6,13,700
|
6,75,648
|
7,44,115
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
16.5%
|
11.8%
|
11%
|
7.01%
|
4.71%
|
10.2%
|
10.2%
|
11.5%
|
ROA (Net income/ Total Assets)
|
1.67%
|
1.26%
|
1.11%
|
0.63%
|
0.38%
|
0.8%
|
0.83%
|
0.69%
|
Assets
1 |
34,90,240
|
39,89,524
|
45,71,785
|
50,72,253
|
55,69,921
|
61,89,375
|
61,22,320
|
72,04,803
|
Book Value Per Share
2 |
14.30
|
15.90
|
16.90
|
15.40
|
16.30
|
17.80
|
19.40
|
20.60
|
Cash Flow per Share
|
-
|
10.80
|
10.10
|
12.50
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
7,410
|
-
|
-
|
-
|
3,414
|
3,653
|
3,909
|
Capex / Sales
|
-
|
0.9%
|
-
|
-
|
-
|
0.52%
|
0.53%
|
0.53%
|
Announcement Date
|
25/03/20
|
25/03/21
|
24/03/22
|
29/03/23
|
27/03/24
|
-
|
-
|
-
|
Last Close Price
9.534
CNY Average target price
13.22
CNY Spread / Average Target +38.69% Consensus |
1st Jan change
|
Capi.
|
---|
| +1.78% | 94.71B | | +3.05% | 95.15B | | -20.65% | 77.24B | | +18.68% | 74.93B | | +6.69% | 30.04B | | +18.06% | 27.87B | | +4.32% | 26.97B | | -1.21% | 16.99B | | -9.10% | 15.16B | | +20.70% | 12.62B |
Life Insurance
|