Market Closed -
Hong Kong S.E.
01:38:28 24/05/2024 pm IST
|
5-day change
|
1st Jan Change
|
19.86
CNY
|
-6.10%
|
|
-2.65%
|
+4.64%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
47,818
|
1,10,947
|
1,81,625
|
1,57,353
|
49,741
|
50,011
|
-
|
-
|
Enterprise Value (EV)
1 |
41,856
|
1,03,504
|
1,66,880
|
1,49,971
|
44,297
|
43,002
|
41,045
|
39,003
|
P/E ratio
|
34.7
x
|
66.3
x
|
44
x
|
38.8
x
|
15.5
x
|
14.9
x
|
13
x
|
11.6
x
|
Yield
|
0.74%
|
0.46%
|
0.66%
|
0.77%
|
2.88%
|
2.96%
|
3.36%
|
3.8%
|
Capitalization / Revenue
|
3.45
x
|
7.67
x
|
8.05
x
|
6.1
x
|
1.8
x
|
1.71
x
|
1.58
x
|
1.45
x
|
EV / Revenue
|
3.02
x
|
7.16
x
|
7.39
x
|
5.81
x
|
1.61
x
|
1.47
x
|
1.29
x
|
1.13
x
|
EV / EBITDA
|
15.5
x
|
31.4
x
|
25.9
x
|
22.9
x
|
7.19
x
|
7.3
x
|
6.11
x
|
5.22
x
|
EV / FCF
|
14.6
x
|
59.6
x
|
38.8
x
|
72
x
|
16
x
|
13.5
x
|
10.8
x
|
9.31
x
|
FCF Yield
|
6.85%
|
1.68%
|
2.58%
|
1.39%
|
6.23%
|
7.43%
|
9.27%
|
10.7%
|
Price to Book
|
7.09
x
|
12.7
x
|
8.26
x
|
6.36
x
|
2.01
x
|
1.95
x
|
1.78
x
|
1.62
x
|
Nbr of stocks (in thousands)
|
22,91,526
|
24,73,177
|
26,11,654
|
26,29,762
|
26,18,482
|
25,32,869
|
-
|
-
|
Reference price
2 |
20.87
|
44.86
|
69.54
|
59.84
|
19.00
|
19.74
|
19.74
|
19.74
|
Announcement Date
|
26/03/20
|
19/03/21
|
17/03/22
|
16/03/23
|
20/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
13,870
|
14,457
|
22,572
|
25,803
|
27,598
|
29,289
|
31,750
|
34,407
|
EBITDA
1 |
2,708
|
3,292
|
6,436
|
6,542
|
6,157
|
5,888
|
6,718
|
7,465
|
EBIT
1 |
1,543
|
2,196
|
5,136
|
4,887
|
3,559
|
3,967
|
4,597
|
5,136
|
Operating Margin
|
11.13%
|
15.19%
|
22.76%
|
18.94%
|
12.9%
|
13.54%
|
14.48%
|
14.93%
|
Earnings before Tax (EBT)
1 |
1,857
|
2,248
|
5,328
|
5,415
|
4,256
|
4,554
|
5,240
|
5,870
|
Net income
1 |
1,499
|
1,698
|
4,011
|
4,064
|
3,187
|
3,433
|
3,935
|
4,415
|
Net margin
|
10.81%
|
11.75%
|
17.77%
|
15.75%
|
11.55%
|
11.72%
|
12.39%
|
12.83%
|
EPS
2 |
0.6013
|
0.6762
|
1.580
|
1.543
|
1.227
|
1.322
|
1.515
|
1.698
|
Free Cash Flow
1 |
2,867
|
1,737
|
4,304
|
2,083
|
2,761
|
3,194
|
3,807
|
4,190
|
FCF margin
|
20.67%
|
12.01%
|
19.07%
|
8.07%
|
10%
|
10.91%
|
11.99%
|
12.18%
|
FCF Conversion (EBITDA)
|
105.9%
|
52.75%
|
66.87%
|
31.84%
|
44.84%
|
54.25%
|
56.66%
|
56.13%
|
FCF Conversion (Net income)
|
191.28%
|
102.28%
|
107.3%
|
51.26%
|
86.63%
|
93.05%
|
96.74%
|
94.9%
|
Dividend per Share
2 |
0.1547
|
0.2046
|
0.4597
|
0.4627
|
0.5474
|
0.5835
|
0.6634
|
0.7496
|
Announcement Date
|
26/03/20
|
19/03/21
|
17/03/22
|
16/03/23
|
20/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
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 |
7,615
|
6,181
|
8,276
|
10,197
|
12,376
|
12,409
|
13,395
|
14,019
|
13,580
|
14,184
|
15,205
|
EBITDA
|
-
|
-
|
1,885
|
-
|
3,278
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
-
|
1,298
|
2,538
|
2,598
|
2,644
|
2,243
|
2,475
|
1,084
|
1,750
|
1,798
|
Operating Margin
|
-
|
-
|
15.68%
|
24.89%
|
20.99%
|
21.3%
|
16.75%
|
17.66%
|
7.98%
|
12.34%
|
11.82%
|
Earnings before Tax (EBT)
|
876.2
|
-
|
1,341
|
2,625
|
2,703
|
-
|
2,496
|
2,801
|
1,455
|
-
|
-
|
Net income
|
704.1
|
-
|
1,015
|
1,962
|
2,049
|
2,189
|
1,875
|
2,121
|
1,066
|
-
|
-
|
Net margin
|
9.25%
|
-
|
12.26%
|
19.24%
|
16.55%
|
17.64%
|
13.99%
|
15.13%
|
7.85%
|
-
|
-
|
EPS
2 |
0.2805
|
0.2730
|
0.4032
|
0.7796
|
0.8001
|
0.8300
|
0.7134
|
0.8034
|
0.4232
|
0.6400
|
0.6700
|
Dividend per Share
|
0.1547
|
-
|
0.2046
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
26/03/20
|
13/08/20
|
19/03/21
|
13/08/21
|
17/03/22
|
11/08/22
|
16/03/23
|
11/08/23
|
20/03/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
5,961
|
7,443
|
14,745
|
7,382
|
5,444
|
7,009
|
8,966
|
11,008
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
2,867
|
1,737
|
4,304
|
2,083
|
2,761
|
3,194
|
3,807
|
4,190
|
ROE (net income / shareholders' equity)
|
23.2%
|
21.5%
|
26.9%
|
17.9%
|
13.1%
|
13.3%
|
14%
|
14.3%
|
ROA (Net income/ Total Assets)
|
14.1%
|
12.5%
|
17.9%
|
12.7%
|
8.98%
|
9.39%
|
10%
|
10.5%
|
Assets
1 |
10,637
|
13,584
|
22,434
|
31,961
|
35,497
|
36,555
|
39,246
|
41,977
|
Book Value Per Share
2 |
2.940
|
3.540
|
8.420
|
9.410
|
9.440
|
10.10
|
11.10
|
12.20
|
Cash Flow per Share
2 |
1.410
|
1.100
|
2.570
|
1.500
|
1.810
|
1.960
|
2.230
|
2.580
|
Capex
1 |
636
|
594
|
1,761
|
1,830
|
1,927
|
2,353
|
1,825
|
1,799
|
Capex / Sales
|
4.59%
|
4.11%
|
7.8%
|
7.09%
|
6.98%
|
8.03%
|
5.75%
|
5.23%
|
Announcement Date
|
26/03/20
|
19/03/21
|
17/03/22
|
16/03/23
|
20/03/24
|
-
|
-
|
-
|
Last Close Price
19.74
CNY Average target price
24.58
CNY Spread / Average Target +24.47% Consensus |
1st Jan change
|
Capi.
|
---|
| +2.24% | 41TCr | | +0.64% | 14TCr | | -40.74% | 3.82TCr | | +11.20% | 1.82TCr | | +20.28% | 1.08TCr | | +33.86% | 881.24Cr | | +35.33% | 662.56Cr | | -5.55% | 652.96Cr | | +17.32% | 634.43Cr |
Other Apparel & Accessories
|