Delayed
Hong Kong S.E.
01:38:03 28/03/2024 pm IST
|
5-day change
|
1st Jan Change
|
0.485
HKD
|
+1.04%
|
|
-.--%
|
-37.82%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
1,79,858
|
2,40,364
|
1,96,216
|
1,28,970
|
64,511
|
12,408
|
12,408
|
-
|
Enterprise Value (EV)
1 |
2,67,616
|
3,55,744
|
3,56,203
|
2,65,592
|
1,82,475
|
1,60,411
|
1,57,246
|
1,62,273
|
P/E ratio
|
5.4
x
|
6.23
x
|
5.75
x
|
4.66
x
|
-9.07
x
|
-0.22
x
|
-1.09
x
|
-2.14
x
|
Yield
|
5.84%
|
5.12%
|
5.05%
|
5.52%
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.47
x
|
0.49
x
|
0.42
x
|
0.25
x
|
0.15
x
|
0.03
x
|
0.04
x
|
0.04
x
|
EV / Revenue
|
0.71
x
|
0.73
x
|
0.77
x
|
0.51
x
|
0.42
x
|
0.39
x
|
0.46
x
|
0.56
x
|
EV / EBITDA
|
3.44
x
|
3.78
x
|
4.81
x
|
4.23
x
|
21
x
|
-3.13
x
|
-185
x
|
20.8
x
|
EV / FCF
|
10.2
x
|
30.6
x
|
-14.5
x
|
34.4
x
|
5.34
x
|
-2.26
x
|
11.1
x
|
-3.16
x
|
FCF Yield
|
9.77%
|
3.27%
|
-6.91%
|
2.91%
|
18.7%
|
-44.3%
|
8.98%
|
-31.7%
|
Price to Book
|
1.49
x
|
1.6
x
|
1.14
x
|
0.66
x
|
0.32
x
|
0.08
x
|
0.09
x
|
0.09
x
|
Nbr of stocks (in thousands)
|
2,14,93,141
|
2,15,51,475
|
2,17,47,330
|
2,28,73,207
|
2,73,57,471
|
2,77,05,249
|
2,77,05,249
|
-
|
Reference price
2 |
8.368
|
11.15
|
9.023
|
5.638
|
2.358
|
0.4479
|
0.4479
|
0.4479
|
Announcement Date
|
18/03/19
|
27/03/20
|
25/03/21
|
30/03/22
|
30/03/23
|
-
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
3,79,079
|
4,85,908
|
4,62,856
|
5,23,064
|
4,30,371
|
4,09,987
|
3,38,176
|
2,88,612
|
EBITDA
1 |
77,843
|
94,208
|
74,032
|
62,786
|
8,708
|
-51,277
|
-849.7
|
7,801
|
EBIT
1 |
77,018
|
92,660
|
71,965
|
60,399
|
6,442
|
-47,231
|
-2,892
|
935.9
|
Operating Margin
|
20.32%
|
19.07%
|
15.55%
|
11.55%
|
1.5%
|
-11.52%
|
-0.86%
|
0.32%
|
Earnings before Tax (EBT)
1 |
79,563
|
98,939
|
85,529
|
68,949
|
5,361
|
-43,371
|
-715.4
|
6,820
|
Net income
1 |
34,618
|
39,550
|
35,022
|
26,797
|
-6,052
|
-44,799
|
-13,919
|
-2,465
|
Net margin
|
9.13%
|
8.14%
|
7.57%
|
5.12%
|
-1.41%
|
-10.93%
|
-4.12%
|
-0.85%
|
EPS
2 |
1.550
|
1.790
|
1.570
|
1.210
|
-0.2600
|
-2.040
|
-0.4126
|
-0.2095
|
Free Cash Flow
1 |
26,151
|
11,641
|
-24,629
|
7,729
|
34,193
|
-71,041
|
14,123
|
-51,406
|
FCF margin
|
6.9%
|
2.4%
|
-5.32%
|
1.48%
|
7.95%
|
-17.33%
|
4.18%
|
-17.81%
|
FCF Conversion (EBITDA)
|
33.59%
|
12.36%
|
-
|
12.31%
|
392.66%
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
75.54%
|
29.43%
|
-
|
28.84%
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.4884
|
0.5712
|
0.4553
|
0.3110
|
-
|
-
|
-
|
-
|
Announcement Date
|
18/03/19
|
27/03/20
|
25/03/21
|
30/03/22
|
30/03/23
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S1
|
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Net sales
1 |
2,02,006
|
2,83,902
|
1,84,957
|
2,77,899
|
2,34,930
|
2,88,134
|
1,62,363
|
2,68,008
|
2,26,309
|
1,40,453
|
72,102
|
1,08,153
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
-
|
-
|
-
|
32,220
|
28,179
|
7,044
|
-602
|
-45,213
|
-921.3
|
-6,702
|
-10,053
|
Operating Margin
|
-
|
-
|
-
|
-
|
13.71%
|
9.78%
|
4.34%
|
-0.22%
|
-19.98%
|
-0.66%
|
-9.3%
|
-9.3%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-46,148
|
-
|
-
|
-
|
Net income
|
-
|
-
|
14,132
|
-
|
-
|
-
|
-
|
-
|
-48,932
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
7.64%
|
-
|
-
|
-
|
-
|
-
|
-21.62%
|
-
|
-
|
-
|
EPS
|
0.7100
|
-
|
0.6300
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
0.2287
|
-
|
0.2055
|
-
|
0.2098
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
22/08/19
|
27/03/20
|
25/08/20
|
25/03/21
|
24/08/21
|
30/03/22
|
30/08/22
|
30/03/23
|
30/08/23
|
-
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
1 |
87,758
|
1,15,380
|
1,59,987
|
1,36,622
|
1,17,964
|
1,48,002
|
1,44,837
|
1,49,864
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.127
x
|
1.225
x
|
2.161
x
|
2.176
x
|
13.55
x
|
-2.886
x
|
-170.5
x
|
19.21
x
|
Free Cash Flow
1 |
26,151
|
11,641
|
-24,629
|
7,729
|
34,193
|
-71,041
|
14,123
|
-51,406
|
ROE (net income / shareholders' equity)
|
32.2%
|
28.9%
|
21.4%
|
14.3%
|
1.3%
|
-26.7%
|
-7.47%
|
-3.67%
|
ROA (Net income/ Total Assets)
|
3.05%
|
2.61%
|
1.79%
|
1.35%
|
0.14%
|
-3.95%
|
-1.24%
|
-0.53%
|
Assets
1 |
11,33,834
|
15,15,616
|
19,61,478
|
19,82,027
|
-42,77,032
|
11,34,378
|
11,19,816
|
4,66,649
|
Book Value Per Share
2 |
5.610
|
6.960
|
7.950
|
8.590
|
7.440
|
5.540
|
5.120
|
4.920
|
Cash Flow per Share
2 |
1.320
|
0.6500
|
-0.9700
|
0.4800
|
1.510
|
1.340
|
1.370
|
1.180
|
Capex
1 |
1,792
|
2,091
|
2,998
|
3,126
|
1,428
|
3,343
|
3,385
|
3,428
|
Capex / Sales
|
0.47%
|
0.43%
|
0.65%
|
0.6%
|
0.33%
|
0.82%
|
1%
|
1.19%
|
Announcement Date
|
18/03/19
|
27/03/20
|
25/03/21
|
30/03/22
|
30/03/23
|
-
|
-
|
-
|
Mean consensus UNDERPERFORM Last Close Price
0.4479
CNY Average target price
0.5831
CNY Spread / Average Target +30.19% Consensus |