Market Closed -
Hong Kong S.E.
01:38:28 24/05/2024 pm IST
|
5-day change
|
1st Jan Change
|
35.4
HKD
|
+0.85%
|
|
-4.07%
|
+109.96%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
14,644
|
17,635
|
17,146
|
15,395
|
25,733
|
50,923
|
-
|
-
|
Enterprise Value (EV)
1 |
8,664
|
10,576
|
13,186
|
11,021
|
23,461
|
38,549
|
35,287
|
30,256
|
P/E ratio
|
9.34
x
|
12.4
x
|
21.3
x
|
12.5
x
|
9.81
x
|
15.9
x
|
13.8
x
|
12.3
x
|
Yield
|
3.2%
|
2.41%
|
1.41%
|
4.03%
|
4.97%
|
3.22%
|
3.69%
|
4.13%
|
Capitalization / Revenue
|
0.39
x
|
0.36
x
|
0.25
x
|
0.21
x
|
0.3
x
|
0.53
x
|
0.49
x
|
0.45
x
|
EV / Revenue
|
0.23
x
|
0.22
x
|
0.2
x
|
0.15
x
|
0.27
x
|
0.4
x
|
0.34
x
|
0.27
x
|
EV / EBITDA
|
3.04
x
|
2.51
x
|
3.34
x
|
2.38
x
|
3.66
x
|
5.8
x
|
4.59
x
|
3.32
x
|
EV / FCF
|
-
|
-
|
4.11
x
|
3.4
x
|
2.43
x
|
51.7
x
|
8.34
x
|
7.13
x
|
FCF Yield
|
-
|
-
|
24.3%
|
29.4%
|
41.1%
|
1.94%
|
12%
|
14%
|
Price to Book
|
1.93
x
|
2.01
x
|
2
x
|
1.56
x
|
2.08
x
|
3.49
x
|
3.06
x
|
2.66
x
|
Nbr of stocks (in thousands)
|
13,62,725
|
13,62,725
|
13,62,725
|
13,62,725
|
13,76,235
|
13,62,620
|
-
|
-
|
Reference price
2 |
12.33
|
14.41
|
15.15
|
13.17
|
20.40
|
39.69
|
39.69
|
39.69
|
Announcement Date
|
30/03/20
|
30/03/21
|
30/03/22
|
30/03/23
|
29/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
37,453
|
48,393
|
67,563
|
74,115
|
85,600
|
95,986
|
1,04,851
|
1,14,160
|
EBITDA
1 |
2,851
|
4,220
|
3,953
|
4,624
|
6,404
|
6,651
|
7,685
|
9,120
|
EBIT
1 |
2,055
|
3,195
|
2,781
|
3,367
|
5,248
|
6,013
|
7,139
|
7,976
|
Operating Margin
|
5.49%
|
6.6%
|
4.12%
|
4.54%
|
6.13%
|
6.26%
|
6.81%
|
6.99%
|
Earnings before Tax (EBT)
1 |
2,152
|
3,485
|
2,917
|
3,824
|
5,685
|
6,740
|
7,795
|
8,561
|
Net income
1 |
1,794
|
1,579
|
972.6
|
1,435
|
2,837
|
3,465
|
3,987
|
4,474
|
Net margin
|
4.79%
|
3.26%
|
1.44%
|
1.94%
|
3.31%
|
3.61%
|
3.8%
|
3.92%
|
EPS
2 |
1.320
|
1.160
|
0.7100
|
1.050
|
2.080
|
2.498
|
2.873
|
3.222
|
Free Cash Flow
1 |
-
|
-
|
3,210
|
3,243
|
9,639
|
746
|
4,229
|
4,244
|
FCF margin
|
-
|
-
|
4.75%
|
4.38%
|
11.26%
|
0.78%
|
4.03%
|
3.72%
|
FCF Conversion (EBITDA)
|
-
|
-
|
81.21%
|
70.13%
|
150.51%
|
11.22%
|
55.03%
|
46.54%
|
FCF Conversion (Net income)
|
-
|
-
|
330.07%
|
226.02%
|
339.73%
|
21.53%
|
106.07%
|
94.87%
|
Dividend per Share
2 |
0.3950
|
0.3470
|
0.2140
|
0.5310
|
1.013
|
1.277
|
1.466
|
1.637
|
Announcement Date
|
30/03/20
|
30/03/21
|
30/03/22
|
30/03/23
|
29/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
18,503
|
21,087
|
27,306
|
32,424
|
17,495
|
35,139
|
18,304
|
20,003
|
38,307
|
18,719
|
17,089
|
35,808
|
19,430
|
23,513
|
21,956
|
20,701
|
42,656
|
23,486
|
26,498
|
22,663
|
24,828
|
-
|
-
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,736
|
1,476
|
1,788
|
-
|
-
|
EBIT
1 |
-
|
-
|
-
|
1,607
|
362.8
|
1,174
|
702.9
|
944.2
|
1,647
|
1,041
|
678.7
|
1,720
|
1,223
|
1,554
|
1,678
|
793.1
|
2,471
|
1,683
|
1,453
|
1,283
|
1,066
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
4.96%
|
2.07%
|
3.34%
|
3.84%
|
4.72%
|
4.3%
|
5.56%
|
3.97%
|
4.8%
|
6.29%
|
6.61%
|
7.64%
|
3.83%
|
5.79%
|
7.17%
|
5.49%
|
5.66%
|
4.3%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,672
|
1,714
|
1,012
|
-
|
1,753
|
1,847
|
1,505
|
1,915
|
-
|
-
|
Net income
1 |
-
|
503.3
|
-
|
-
|
46.15
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
882.3
|
928.4
|
411.3
|
-
|
981.2
|
996.4
|
811.9
|
1,033
|
-
|
-
|
Net margin
|
-
|
2.39%
|
-
|
-
|
0.26%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3.75%
|
4.23%
|
1.99%
|
-
|
4.18%
|
3.76%
|
3.58%
|
4.16%
|
-
|
-
|
EPS
2 |
-
|
-
|
-
|
-
|
0.0300
|
-
|
0.2000
|
0.2600
|
-
|
0.3300
|
0.2600
|
-
|
0.4500
|
0.6400
|
0.6900
|
0.3000
|
-
|
0.7200
|
0.6989
|
0.6275
|
0.6072
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.329
|
-
|
-
|
Announcement Date
|
30/03/20
|
20/08/20
|
30/03/21
|
30/08/21
|
30/03/22
|
30/03/22
|
11/04/22
|
30/08/22
|
30/08/22
|
27/10/22
|
30/03/23
|
30/03/23
|
27/04/23
|
28/08/23
|
30/10/23
|
29/03/24
|
29/03/24
|
24/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
5,980
|
7,059
|
3,960
|
4,374
|
2,272
|
12,373
|
15,635
|
20,667
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
3,210
|
3,243
|
9,639
|
746
|
4,229
|
4,244
|
ROE (net income / shareholders' equity)
|
22.2%
|
17%
|
9.64%
|
13.1%
|
22.6%
|
22.7%
|
22.6%
|
22.3%
|
ROA (Net income/ Total Assets)
|
6.43%
|
4.17%
|
1.99%
|
2.58%
|
4.68%
|
4.76%
|
5.63%
|
6.27%
|
Assets
1 |
27,895
|
37,899
|
48,881
|
55,662
|
60,662
|
72,798
|
70,818
|
71,408
|
Book Value Per Share
2 |
6.400
|
7.180
|
7.590
|
8.450
|
9.780
|
11.40
|
13.00
|
14.90
|
Cash Flow per Share
2 |
1.470
|
4.380
|
3.170
|
2.960
|
7.650
|
4.480
|
6.660
|
5.610
|
Capex
1 |
225
|
585
|
1,104
|
789
|
973
|
1,211
|
1,068
|
1,088
|
Capex / Sales
|
0.6%
|
1.21%
|
1.63%
|
1.06%
|
1.14%
|
1.26%
|
1.02%
|
0.95%
|
Announcement Date
|
30/03/20
|
30/03/21
|
30/03/22
|
30/03/23
|
29/03/24
|
-
|
-
|
-
|
Last Close Price
39.69
CNY Average target price
42.02
CNY Spread / Average Target +5.88% Consensus |
1st Jan change
|
Capi.
|
---|
| +27.98% | 3.14TCr | | +50.17% | 770.79Cr | | -28.95% | 472.71Cr | | +25.97% | 413.18Cr | | +45.68% | 352.65Cr | | +15.54% | 344.57Cr | | +17.63% | 333.98Cr | | -1.22% | 300.3Cr | | -7.47% | 281.07Cr |
Household Appliances
|