Market Closed -
Hong Kong S.E.
01:38:17 07/05/2024 pm IST
|
5-day change
|
1st Jan Change
|
6.17
HKD
|
+4.58%
|
|
+7.68%
|
+15.33%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
17,586
|
16,133
|
63,816
|
33,573
|
25,369
|
23,924
|
-
|
-
|
Enterprise Value (EV)
1 |
20,701
|
18,150
|
64,110
|
35,077
|
25,807
|
23,307
|
21,885
|
19,683
|
P/E ratio
|
12.9
x
|
9.91
x
|
32.2
x
|
15.1
x
|
13.3
x
|
10.7
x
|
9.24
x
|
8.1
x
|
Yield
|
2.61%
|
4.47%
|
1.61%
|
3.49%
|
3.86%
|
4.93%
|
5.66%
|
6.32%
|
Capitalization / Revenue
|
1.56
x
|
1.33
x
|
3.88
x
|
1.56
x
|
1.46
x
|
1.31
x
|
1.18
x
|
1.06
x
|
EV / Revenue
|
1.84
x
|
1.49
x
|
3.9
x
|
1.63
x
|
1.49
x
|
1.28
x
|
1.08
x
|
0.88
x
|
EV / EBITDA
|
10.1
x
|
7.14
x
|
22.6
x
|
9.81
x
|
8.08
x
|
6.39
x
|
5.29
x
|
4.25
x
|
EV / FCF
|
280
x
|
9.83
x
|
97.7
x
|
59.9
x
|
10.3
x
|
14.1
x
|
8.73
x
|
6.55
x
|
FCF Yield
|
0.36%
|
10.2%
|
1.02%
|
1.67%
|
9.7%
|
7.1%
|
11.5%
|
15.3%
|
Price to Book
|
2.83
x
|
2.42
x
|
5.75
x
|
2.9
x
|
2.2
x
|
1.87
x
|
1.66
x
|
1.47
x
|
Nbr of stocks (in thousands)
|
38,23,123
|
37,95,940
|
39,58,795
|
39,08,340
|
39,20,950
|
38,77,538
|
-
|
-
|
Reference price
2 |
4.600
|
4.250
|
16.12
|
8.590
|
6.470
|
6.170
|
6.170
|
6.170
|
Announcement Date
|
21/05/19
|
15/05/20
|
14/05/21
|
16/05/22
|
15/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
11,258
|
12,144
|
16,434
|
21,497
|
17,351
|
18,238
|
20,210
|
22,465
|
EBITDA
1 |
2,052
|
2,543
|
2,841
|
3,574
|
3,194
|
3,645
|
4,136
|
4,626
|
EBIT
1 |
1,795
|
2,264
|
2,451
|
2,890
|
2,510
|
2,957
|
3,370
|
3,750
|
Operating Margin
|
15.95%
|
18.65%
|
14.91%
|
13.44%
|
14.46%
|
16.21%
|
16.68%
|
16.69%
|
Earnings before Tax (EBT)
1 |
1,716
|
2,109
|
2,360
|
2,819
|
2,355
|
2,838
|
3,382
|
3,836
|
Net income
1 |
1,364
|
1,638
|
1,925
|
2,247
|
1,915
|
2,252
|
2,612
|
3,013
|
Net margin
|
12.11%
|
13.49%
|
11.71%
|
10.46%
|
11.04%
|
12.35%
|
12.93%
|
13.41%
|
EPS
2 |
0.3560
|
0.4287
|
0.5010
|
0.5677
|
0.4877
|
0.5785
|
0.6674
|
0.7620
|
Free Cash Flow
1 |
74.01
|
1,847
|
656.2
|
585.9
|
2,504
|
1,654
|
2,506
|
3,004
|
FCF margin
|
0.66%
|
15.2%
|
3.99%
|
2.73%
|
14.43%
|
9.07%
|
12.4%
|
13.37%
|
FCF Conversion (EBITDA)
|
3.61%
|
72.62%
|
23.1%
|
16.39%
|
78.38%
|
45.39%
|
60.59%
|
64.95%
|
FCF Conversion (Net income)
|
5.43%
|
112.73%
|
34.1%
|
26.07%
|
130.75%
|
73.47%
|
95.93%
|
99.71%
|
Dividend per Share
2 |
0.1200
|
0.1900
|
0.2600
|
0.3000
|
0.2500
|
0.3043
|
0.3492
|
0.3899
|
Announcement Date
|
21/05/19
|
15/05/20
|
14/05/21
|
16/05/22
|
15/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Net sales
1 |
5,593
|
6,552
|
6,637
|
9,797
|
10,214
|
11,282
|
9,289
|
8,062
|
8,938
|
9,394
|
9,508
|
9,682
|
EBITDA
|
-
|
1,406
|
-
|
-
|
1,468
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
1,274
|
-
|
1,477
|
1,151
|
1,598
|
1,420
|
1,090
|
1,509
|
1,424
|
1,466
|
1,420
|
Operating Margin
|
-
|
19.44%
|
-
|
15.07%
|
11.26%
|
14.17%
|
15.28%
|
13.52%
|
16.89%
|
15.15%
|
15.42%
|
14.67%
|
Earnings before Tax (EBT)
|
-
|
1,201
|
-
|
-
|
1,263
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
705.7
|
932.4
|
-
|
-
|
988.1
|
-
|
1,092
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
12.62%
|
14.23%
|
-
|
-
|
9.67%
|
-
|
11.76%
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
0.2778
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
15/11/19
|
15/05/20
|
30/11/21
|
14/05/21
|
12/11/21
|
16/05/22
|
15/11/22
|
15/05/23
|
15/11/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
3,114
|
2,017
|
294
|
1,504
|
438
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
618
|
2,040
|
4,241
|
Leverage (Debt/EBITDA)
|
1.517
x
|
0.7934
x
|
0.1034
x
|
0.4208
x
|
0.1372
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
74
|
1,847
|
656
|
586
|
2,504
|
1,655
|
2,506
|
3,005
|
ROE (net income / shareholders' equity)
|
22.4%
|
25.3%
|
22.1%
|
20%
|
16.5%
|
18.3%
|
18.9%
|
18.2%
|
ROA (Net income/ Total Assets)
|
12.1%
|
12.4%
|
12.6%
|
11.8%
|
9.54%
|
12.8%
|
13.8%
|
14.7%
|
Assets
1 |
11,308
|
13,180
|
15,323
|
18,980
|
20,081
|
17,572
|
18,968
|
20,446
|
Book Value Per Share
2 |
1.620
|
1.760
|
2.810
|
2.960
|
2.950
|
3.310
|
3.720
|
4.180
|
Cash Flow per Share
2 |
0.2900
|
0.7000
|
0.5000
|
0.5900
|
1.030
|
0.7700
|
0.6600
|
1.080
|
Capex
1 |
1,055
|
836
|
1,266
|
1,738
|
1,555
|
1,144
|
1,038
|
1,010
|
Capex / Sales
|
9.37%
|
6.88%
|
7.7%
|
8.08%
|
8.96%
|
6.27%
|
5.13%
|
4.5%
|
Announcement Date
|
21/05/19
|
15/05/20
|
14/05/21
|
16/05/22
|
15/05/23
|
-
|
-
|
-
|
Last Close Price
6.17
HKD Average target price
7.183
HKD Spread / Average Target +16.42% Consensus |
1st Jan change
|
Capi.
|
---|
| +15.33% | 2.93B | | +7.86% | 1.45B | | -2.58% | 1.06B | | +0.95% | 774M | | +30.32% | 677M | | -20.29% | 451M | | -7.22% | 342M | | -1.30% | 330M | | -14.75% | 323M | | +9.23% | 318M |
Other Home Furnishings
|