Market Closed -
Hong Kong S.E.
01:38:20 26/04/2024 pm IST
|
5-day change
|
1st Jan Change
|
4.15
HKD
|
-0.48%
|
|
+0.97%
|
+8.64%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
18,52,041
|
20,50,257
|
17,12,192
|
15,59,687
|
14,76,442
|
17,89,328
|
17,89,328
|
-
|
Enterprise Value (EV)
1 |
18,52,041
|
20,50,257
|
17,12,192
|
15,59,687
|
14,76,442
|
15,91,798
|
17,89,328
|
17,89,328
|
P/E ratio
|
5.99
x
|
6.23
x
|
4.92
x
|
3.77
x
|
3.66
x
|
3.54
x
|
3.85
x
|
3.72
x
|
Yield
|
5.11%
|
4.9%
|
6.21%
|
8.18%
|
8.55%
|
0.88%
|
8.09%
|
8.32%
|
Capitalization / Revenue
|
2.55
x
|
2.4
x
|
1.94
x
|
1.81
x
|
1.75
x
|
1.97
x
|
2.29
x
|
2.1
x
|
EV / Revenue
|
2.55
x
|
2.4
x
|
1.94
x
|
1.81
x
|
1.75
x
|
1.97
x
|
2.29
x
|
2.1
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.78
x
|
0.77
x
|
0.57
x
|
0.44
x
|
0.4
x
|
0.36
x
|
0.37
x
|
0.35
x
|
Nbr of stocks (in thousands)
|
35,64,06,257
|
35,64,06,257
|
35,64,06,257
|
35,64,06,257
|
35,64,06,257
|
35,64,06,257
|
35,64,06,257
|
-
|
Reference price
2 |
4.908
|
5.362
|
4.234
|
3.585
|
3.550
|
3.842
|
3.842
|
3.842
|
Announcement Date
|
28/03/19
|
27/03/20
|
26/03/21
|
30/03/22
|
30/03/23
|
27/03/24
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
7,25,121
|
8,55,164
|
8,82,665
|
8,60,880
|
8,41,441
|
8,06,458
|
7,82,829
|
8,53,347
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
5,30,918
|
5,68,226
|
3,91,382
|
6,24,653
|
6,00,557
|
5,67,760
|
5,58,792
|
5,77,762
|
Operating Margin
|
73.22%
|
66.45%
|
44.34%
|
72.56%
|
71.37%
|
70.4%
|
71.38%
|
67.71%
|
Earnings before Tax (EBT)
1 |
3,72,413
|
3,91,789
|
3,92,126
|
4,24,899
|
4,22,565
|
4,21,966
|
4,21,188
|
4,42,474
|
Net income
1 |
2,97,676
|
3,07,699
|
3,15,906
|
3,38,731
|
3,60,483
|
3,63,993
|
3,59,084
|
3,75,517
|
Net margin
|
41.05%
|
35.98%
|
35.79%
|
39.35%
|
42.84%
|
45.13%
|
45.87%
|
44.01%
|
EPS
2 |
0.8200
|
0.8600
|
0.8600
|
0.9500
|
0.9700
|
0.9800
|
0.9966
|
1.033
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.2506
|
0.2628
|
0.2628
|
0.2933
|
0.3035
|
0.0306
|
0.3109
|
0.3195
|
Announcement Date
|
28/03/19
|
27/03/20
|
26/03/21
|
30/03/22
|
30/03/23
|
27/03/24
|
-
|
-
|
Fiscal Period: December |
2019 S1
|
2019 S2
|
2020 S1
|
2021 Q2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Net sales
1 |
3,94,203
|
3,81,799
|
4,02,346
|
2,12,286
|
4,26,406
|
2,17,489
|
2,16,985
|
-
|
2,16,930
|
4,43,788
|
-
|
1,90,322
|
-
|
2,10,445
|
-
|
1,94,614
|
1,82,938
|
-
|
1,99,559
|
1,96,575
|
-
|
1,89,542
|
1,75,893
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
3,07,049
|
2,61,177
|
3,14,421
|
1,60,752
|
3,31,415
|
-
|
1,30,651
|
-
|
1,59,415
|
3,40,615
|
-
|
1,12,308
|
-
|
1,53,019
|
-
|
1,34,997
|
1,09,236
|
-
|
1,53,394
|
1,43,594
|
-
|
1,31,902
|
1,05,787
|
-
|
-
|
-
|
Operating Margin
|
77.89%
|
68.41%
|
78.15%
|
75.72%
|
77.72%
|
-
|
60.21%
|
-
|
73.49%
|
76.75%
|
-
|
59.01%
|
-
|
72.71%
|
-
|
69.37%
|
59.71%
|
-
|
76.87%
|
73.05%
|
-
|
69.59%
|
60.14%
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
2,09,209
|
1,82,580
|
1,89,351
|
99,650
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,00,388
|
-
|
97,069
|
-
|
1,10,590
|
1,07,721
|
-
|
1,03,838
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
1,67,931
|
1,39,768
|
1,48,790
|
77,743
|
1,63,473
|
-
|
-
|
-
|
-
|
-
|
-
|
94,661
|
-
|
83,580
|
-
|
94,929
|
95,320
|
-
|
89,164
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
42.6%
|
36.61%
|
36.98%
|
36.62%
|
38.34%
|
-
|
-
|
-
|
-
|
-
|
-
|
49.74%
|
-
|
39.72%
|
-
|
48.78%
|
52.11%
|
-
|
44.68%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
-
|
-
|
-
|
0.2200
|
-
|
0.2300
|
0.2600
|
0.2500
|
-
|
-
|
0.2400
|
0.2600
|
0.2500
|
0.2300
|
0.4800
|
0.2400
|
0.2600
|
0.5300
|
0.2500
|
-
|
0.4900
|
-
|
-
|
0.5400
|
0.5000
|
0.5600
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
29/08/19
|
27/03/20
|
30/08/20
|
27/08/21
|
27/08/21
|
29/10/21
|
30/03/22
|
29/04/22
|
30/08/22
|
30/08/22
|
28/10/22
|
30/03/23
|
28/04/23
|
30/08/23
|
30/08/23
|
27/10/23
|
27/03/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
13.8%
|
13.1%
|
12%
|
12.2%
|
11.4%
|
10.7%
|
9.91%
|
9.64%
|
ROA (Net income/ Total Assets)
|
1.11%
|
1.08%
|
1%
|
1.02%
|
0.97%
|
0.87%
|
0.77%
|
0.75%
|
Assets
1 |
2,68,17,658
|
2,84,90,648
|
3,17,17,470
|
3,32,08,922
|
3,71,63,196
|
4,18,38,276
|
4,73,76,718
|
5,01,73,905
|
Book Value Per Share
2 |
6.300
|
6.930
|
7.480
|
8.150
|
8.810
|
9.550
|
10.20
|
11.00
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
28/03/19
|
27/03/20
|
26/03/21
|
30/03/22
|
30/03/23
|
27/03/24
|
-
|
-
|
Last Close Price
3.842
CNY Average target price
4.429
CNY Spread / Average Target +15.30% Consensus |
1st Jan change
|
Capi.
|
---|
| +8.64% | 247B | | +13.75% | 556B | | +12.36% | 298B | | +21.72% | 210B | | +16.11% | 170B | | +6.88% | 162B | | +4.42% | 153B | | +0.10% | 139B | | -11.67% | 138B | | +1.06% | 123B |
Other Banks
|