Market Closed -
Hong Kong S.E.
01:38:22 29/04/2024 pm IST
|
5-day change
|
1st Jan Change
|
28.35
HKD
|
+0.53%
|
|
+10.31%
|
+1.80%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
69,063
|
67,604
|
79,929
|
59,582
|
59,582
|
-
|
Enterprise Value (EV)
1 |
58,905
|
56,065
|
67,206
|
57,777
|
41,803
|
39,548
|
P/E ratio
|
62.4
x
|
39.2
x
|
36.2
x
|
19.7
x
|
16.7
x
|
13.9
x
|
Yield
|
0.44%
|
0.93%
|
1.25%
|
2.13%
|
3.38%
|
4.08%
|
Capitalization / Revenue
|
10.2
x
|
7.62
x
|
6.65
x
|
3.91
x
|
3.32
x
|
2.81
x
|
EV / Revenue
|
8.69
x
|
6.32
x
|
5.59
x
|
3.91
x
|
2.33
x
|
1.87
x
|
EV / EBITDA
|
46.8
x
|
28
x
|
25.4
x
|
12.2
x
|
8.9
x
|
7.11
x
|
EV / FCF
|
65.9
x
|
27.5
x
|
38
x
|
18.3
x
|
11.5
x
|
9.34
x
|
FCF Yield
|
1.52%
|
3.63%
|
2.63%
|
5.48%
|
8.73%
|
10.7%
|
Price to Book
|
5.54
x
|
4.87
x
|
5.6
x
|
3.73
x
|
3.32
x
|
2.94
x
|
Nbr of stocks (in thousands)
|
22,82,500
|
22,82,500
|
22,82,500
|
22,82,500
|
22,82,500
|
-
|
Reference price
2 |
30.26
|
29.62
|
35.02
|
26.10
|
26.10
|
26.10
|
Announcement Date
|
29/03/21
|
30/03/22
|
28/03/23
|
25/03/24
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
6,779
|
8,875
|
12,016
|
14,767
|
17,963
|
21,202
|
EBITDA
1 |
1,258
|
2,003
|
2,641
|
3,746
|
4,695
|
5,561
|
EBIT
1 |
1,207
|
1,881
|
2,407
|
3,460
|
4,534
|
5,401
|
Operating Margin
|
17.81%
|
21.2%
|
20.03%
|
23.43%
|
25.24%
|
25.47%
|
Earnings before Tax (EBT)
1 |
1,135
|
2,337
|
2,906
|
3,912
|
4,746
|
5,666
|
Net income
1 |
817.7
|
1,725
|
2,206
|
2,929
|
3,562
|
4,266
|
Net margin
|
12.06%
|
19.44%
|
18.36%
|
19.83%
|
19.83%
|
20.12%
|
EPS
2 |
0.4850
|
0.7560
|
0.9670
|
1.283
|
1.566
|
1.880
|
Free Cash Flow
1 |
894
|
2,035
|
1,770
|
2,507
|
3,648
|
4,234
|
FCF margin
|
13.19%
|
22.93%
|
14.73%
|
16.08%
|
20.31%
|
19.97%
|
FCF Conversion (EBITDA)
|
71.06%
|
101.61%
|
67.01%
|
66.93%
|
77.69%
|
76.14%
|
FCF Conversion (Net income)
|
109.33%
|
117.99%
|
80.23%
|
88.32%
|
102.41%
|
99.26%
|
Dividend per Share
2 |
0.1320
|
0.2760
|
0.4390
|
0.5570
|
0.8817
|
1.065
|
Announcement Date
|
29/03/21
|
30/03/22
|
28/03/23
|
25/03/24
|
-
|
-
|
Fiscal Period: December |
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 |
3,645
|
4,014
|
4,861
|
5,278
|
6,738
|
6,793
|
7,974
|
7,556
|
11,334
|
9,355
|
14,033
|
EBITDA
|
-
|
939.1
|
1,064
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
882.3
|
999.2
|
1,190
|
1,217
|
1,707
|
1,752
|
1,783
|
2,674
|
2,200
|
3,300
|
Operating Margin
|
-
|
21.98%
|
20.56%
|
22.55%
|
18.06%
|
25.13%
|
21.98%
|
23.59%
|
23.59%
|
23.52%
|
23.52%
|
Earnings before Tax (EBT)
|
-
|
1,096
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
806
|
919
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
20.08%
|
18.9%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
29/03/21
|
25/08/21
|
30/03/22
|
30/08/22
|
28/03/23
|
29/08/23
|
25/03/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
10,158
|
11,539
|
12,723
|
13,817
|
17,779
|
20,034
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
894
|
2,035
|
1,770
|
2,507
|
3,648
|
4,235
|
ROE (net income / shareholders' equity)
|
12.1%
|
12.9%
|
15.7%
|
18.6%
|
21.1%
|
23%
|
ROA (Net income/ Total Assets)
|
6.24%
|
8.37%
|
9.3%
|
10.1%
|
11.6%
|
12.3%
|
Assets
1 |
13,110
|
20,609
|
23,714
|
28,174
|
30,696
|
34,722
|
Book Value Per Share
2 |
5.460
|
6.080
|
6.260
|
6.990
|
7.870
|
8.880
|
Cash Flow per Share
2 |
0.6500
|
1.000
|
0.8300
|
1.560
|
1.690
|
2.190
|
Capex
1 |
209
|
371
|
121
|
220
|
152
|
158
|
Capex / Sales
|
3.08%
|
4.18%
|
1.01%
|
1.41%
|
0.84%
|
0.75%
|
Announcement Date
|
29/03/21
|
30/03/22
|
28/03/23
|
25/03/24
|
-
|
-
|
Last Close Price
26.1
CNY Average target price
32.64
CNY Spread / Average Target +25.02% Consensus |
1st Jan change
|
Capi.
|
---|
| +1.80% | 8.22B | | -23.13% | 2.87B | | -19.26% | 2.1B | | +8.16% | 2.07B | | -52.23% | 1.48B | | -19.36% | 1.33B | | -15.99% | 909M | | -45.54% | 671M | | -36.13% | 575M | | -23.11% | 562M |
Residential Real Estate Services
|