Market Closed -
Hong Kong S.E.
01:38:12 14/06/2024 pm IST
|
5-day change
|
1st Jan Change
|
240
CNY
|
-2.04%
|
|
-4.53%
|
-1.15%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,18,300
|
5,37,449
|
5,76,163
|
4,26,739
|
3,39,135
|
3,25,747
|
-
|
-
|
Enterprise Value (EV)
1 |
1,88,503
|
3,79,876
|
3,95,228
|
2,44,010
|
3,29,296
|
3,08,835
|
3,07,769
|
3,06,686
|
P/E ratio
|
33.9
x
|
46.8
x
|
46
x
|
42.4
x
|
28.6
x
|
26.2
x
|
25
x
|
23.3
x
|
Yield
|
2.65%
|
1.92%
|
1.95%
|
2.12%
|
3.14%
|
3.43%
|
3.56%
|
3.83%
|
Capitalization / Revenue
|
19.5
x
|
28
x
|
27.5
x
|
23.1
x
|
16.5
x
|
15.2
x
|
14.4
x
|
13.6
x
|
EV / Revenue
|
11.6
x
|
19.8
x
|
18.9
x
|
13.2
x
|
16.1
x
|
14.4
x
|
13.6
x
|
12.8
x
|
EV / EBITDA
|
15.4
x
|
25.9
x
|
24.3
x
|
18.5
x
|
22.2
x
|
19.5
x
|
18.6
x
|
17.2
x
|
EV / FCF
|
21
x
|
28.3
x
|
35.1
x
|
17.7
x
|
32.5
x
|
27.4
x
|
25.4
x
|
21
x
|
FCF Yield
|
4.76%
|
3.53%
|
2.85%
|
5.64%
|
3.07%
|
3.65%
|
3.94%
|
4.75%
|
Price to Book
|
7.18
x
|
11
x
|
11.6
x
|
8.58
x
|
6.61
x
|
6.11
x
|
5.95
x
|
5.67
x
|
Nbr of stocks (in thousands)
|
12,58,104
|
12,64,586
|
12,65,179
|
12,65,538
|
12,65,431
|
12,64,545
|
-
|
-
|
Reference price
2 |
253.0
|
425.0
|
455.4
|
337.2
|
268.0
|
257.6
|
257.6
|
257.6
|
Announcement Date
|
26/02/20
|
24/02/21
|
24/02/22
|
23/02/23
|
29/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
16,311
|
19,190
|
20,950
|
18,456
|
20,516
|
21,492
|
22,599
|
23,982
|
EBITDA
1 |
12,263
|
14,641
|
16,269
|
13,185
|
14,828
|
15,813
|
16,520
|
17,825
|
EBIT
1 |
11,219
|
13,444
|
14,915
|
11,726
|
13,385
|
14,321
|
14,983
|
16,104
|
Operating Margin
|
68.78%
|
70.06%
|
71.19%
|
63.53%
|
65.24%
|
66.63%
|
66.3%
|
67.15%
|
Earnings before Tax (EBT)
1 |
10,951
|
13,332
|
14,841
|
11,659
|
13,332
|
14,069
|
14,903
|
15,887
|
Net income
1 |
9,391
|
11,505
|
12,535
|
10,078
|
11,862
|
12,489
|
13,104
|
14,111
|
Net margin
|
57.57%
|
59.95%
|
59.83%
|
54.61%
|
57.82%
|
58.11%
|
57.98%
|
58.84%
|
EPS
2 |
7.470
|
9.090
|
9.890
|
7.950
|
9.360
|
9.835
|
10.29
|
11.03
|
Free Cash Flow
1 |
8,971
|
13,418
|
11,270
|
13,772
|
10,119
|
11,274
|
12,138
|
14,576
|
FCF margin
|
55%
|
69.92%
|
53.79%
|
74.62%
|
49.32%
|
52.45%
|
53.71%
|
60.78%
|
FCF Conversion (EBITDA)
|
73.16%
|
91.65%
|
69.27%
|
104.45%
|
68.24%
|
71.29%
|
73.47%
|
81.77%
|
FCF Conversion (Net income)
|
95.53%
|
116.63%
|
89.91%
|
136.65%
|
85.31%
|
90.27%
|
92.63%
|
103.3%
|
Dividend per Share
2 |
6.710
|
8.170
|
8.870
|
7.140
|
8.410
|
8.848
|
9.182
|
9.858
|
Announcement Date
|
26/02/20
|
24/02/21
|
24/02/22
|
23/02/23
|
29/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
1 |
-
|
10,408
|
-
|
5,309
|
4,732
|
4,690
|
4,247
|
8,937
|
4,318
|
5,201
|
5,558
|
5,017
|
5,084
|
4,857
|
5,201
|
5,683
|
5,580
|
5,393
|
5,481
|
EBITDA
1 |
-
|
7,935
|
-
|
4,164
|
3,498
|
3,473
|
2,921
|
6,394
|
2,984
|
3,807
|
4,209
|
3,650
|
3,706
|
3,263
|
3,705
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
7,283
|
-
|
3,820
|
3,150
|
3,119
|
2,558
|
5,677
|
2,629
|
3,420
|
3,844
|
1,833
|
3,344
|
2,901
|
3,360
|
3,858
|
3,785
|
3,291
|
-
|
Operating Margin
|
-
|
69.98%
|
-
|
71.95%
|
66.57%
|
66.5%
|
60.23%
|
63.52%
|
60.88%
|
65.76%
|
69.16%
|
36.54%
|
65.77%
|
59.73%
|
64.6%
|
67.89%
|
67.83%
|
61.02%
|
-
|
Earnings before Tax (EBT)
1 |
-
|
7,228
|
-
|
3,801
|
3,134
|
3,108
|
2,538
|
5,646
|
2,611
|
3,402
|
3,829
|
3,280
|
3,336
|
2,887
|
3,356
|
-
|
-
|
-
|
-
|
Net income
1 |
5,233
|
6,272
|
-
|
3,251
|
2,674
|
2,668
|
2,168
|
4,836
|
2,263
|
2,979
|
3,436
|
2,876
|
2,953
|
2,597
|
2,970
|
3,254
|
3,172
|
3,052
|
3,080
|
Net margin
|
-
|
60.26%
|
-
|
61.24%
|
56.51%
|
56.89%
|
51.05%
|
54.11%
|
52.41%
|
57.28%
|
61.82%
|
57.33%
|
58.08%
|
53.47%
|
57.1%
|
57.26%
|
56.84%
|
56.58%
|
56.2%
|
EPS
2 |
4.150
|
-
|
-
|
2.560
|
2.110
|
2.110
|
1.710
|
3.820
|
1.790
|
2.340
|
2.690
|
2.290
|
2.330
|
2.050
|
2.340
|
2.576
|
2.501
|
2.408
|
2.436
|
Dividend per Share
2 |
-
|
-
|
4.690
|
-
|
4.180
|
-
|
3.450
|
-
|
-
|
3.690
|
-
|
4.500
|
-
|
3.910
|
-
|
4.433
|
-
|
4.418
|
-
|
Announcement Date
|
19/08/20
|
24/02/21
|
11/08/21
|
27/10/21
|
24/02/22
|
27/04/22
|
17/08/22
|
17/08/22
|
19/10/22
|
23/02/23
|
26/04/23
|
16/08/23
|
20/10/23
|
29/02/24
|
24/04/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
1,29,797
|
1,57,573
|
1,80,935
|
1,82,729
|
9,839
|
16,912
|
17,978
|
19,061
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
8,971
|
13,418
|
11,270
|
13,772
|
10,119
|
11,274
|
12,138
|
14,576
|
ROE (net income / shareholders' equity)
|
22.1%
|
24.7%
|
25.4%
|
20.3%
|
23.5%
|
23.6%
|
24%
|
24.8%
|
ROA (Net income/ Total Assets)
|
3.51%
|
3.39%
|
3.14%
|
2.5%
|
3.17%
|
3.6%
|
3.63%
|
3.95%
|
Assets
1 |
2,67,500
|
3,39,080
|
3,99,204
|
4,02,685
|
3,73,615
|
3,46,751
|
3,61,279
|
3,57,603
|
Book Value Per Share
2 |
35.20
|
38.70
|
39.20
|
39.30
|
40.60
|
42.20
|
43.30
|
45.50
|
Cash Flow per Share
2 |
8.010
|
11.70
|
9.740
|
11.80
|
9.070
|
12.10
|
11.00
|
12.60
|
Capex
1 |
1,091
|
1,351
|
1,070
|
1,184
|
1,381
|
1,557
|
1,470
|
1,641
|
Capex / Sales
|
6.69%
|
7.04%
|
5.11%
|
6.42%
|
6.73%
|
7.24%
|
6.51%
|
6.84%
|
Announcement Date
|
26/02/20
|
24/02/21
|
24/02/22
|
23/02/23
|
29/02/24
|
-
|
-
|
-
|
Last Close Price
257.6
HKD Average target price
298.5
HKD Spread / Average Target +15.88% Consensus |