Market Closed -
Hong Kong S.E.
01:39:00 03/05/2024 pm IST
|
5-day change
|
1st Jan Change
|
4.24
HKD
|
-1.17%
|
|
+0.95%
|
+38.11%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
7,579
|
5,689
|
3,787
|
3,861
|
1,739
|
2,401
|
-
|
-
|
Enterprise Value (EV)
1 |
7,550
|
5,951
|
4,204
|
4,154
|
1,842
|
2,328
|
2,237
|
2,340
|
P/E ratio
|
14.5
x
|
55.5
x
|
-25.7
x
|
36
x
|
9.78
x
|
10.7
x
|
8.85
x
|
7.75
x
|
Yield
|
4.86%
|
1.66%
|
-
|
1.68%
|
-
|
2.76%
|
5.75%
|
8.47%
|
Capitalization / Revenue
|
4.32
x
|
6.47
x
|
16.8
x
|
8.38
x
|
3.26
x
|
3.66
x
|
3.29
x
|
2.99
x
|
EV / Revenue
|
4.3
x
|
6.77
x
|
18.6
x
|
9.02
x
|
3.45
x
|
3.55
x
|
3.07
x
|
2.91
x
|
EV / EBITDA
|
11.2
x
|
22.4
x
|
188
x
|
16.9
x
|
6.24
x
|
6.44
x
|
5.5
x
|
5.14
x
|
EV / FCF
|
2,92,91,882
x
|
11,60,24,635
x
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
4.24
x
|
3.43
x
|
2.3
x
|
2.09
x
|
0.86
x
|
1.07
x
|
0.98
x
|
0.76
x
|
Nbr of stocks (in thousands)
|
44,22,985
|
44,22,985
|
44,22,985
|
44,22,987
|
44,22,990
|
44,22,990
|
-
|
-
|
Reference price
2 |
1.713
|
1.286
|
0.8561
|
0.8728
|
0.3932
|
0.5428
|
0.5428
|
0.5428
|
Announcement Date
|
10/02/20
|
08/03/21
|
07/02/22
|
08/02/23
|
19/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,755
|
878.7
|
225.9
|
460.7
|
533.2
|
656.1
|
729.4
|
803
|
EBITDA
1 |
671.7
|
265.2
|
22.4
|
245.4
|
295.3
|
361.7
|
406.9
|
455.4
|
EBIT
1 |
571.9
|
165.4
|
-103.6
|
131.7
|
198.7
|
278.6
|
314.5
|
293
|
Operating Margin
|
32.58%
|
18.82%
|
-45.87%
|
28.59%
|
37.26%
|
42.47%
|
43.11%
|
36.49%
|
Earnings before Tax (EBT)
1 |
551.6
|
132.1
|
-140.7
|
107.5
|
178
|
246.8
|
297.7
|
379.3
|
Net income
1 |
521.3
|
102.3
|
-147
|
107.3
|
177.7
|
243.7
|
298.4
|
366.8
|
Net margin
|
29.69%
|
11.64%
|
-65.1%
|
23.28%
|
33.33%
|
37.15%
|
40.92%
|
45.68%
|
EPS
2 |
0.1179
|
0.0232
|
-0.0333
|
0.0243
|
0.0402
|
0.0506
|
0.0613
|
0.0700
|
Free Cash Flow
|
257.7
|
51.29
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
14.68%
|
5.84%
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
38.37%
|
19.34%
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
49.44%
|
50.13%
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.0832
|
0.0213
|
-
|
0.0147
|
-
|
0.0150
|
0.0312
|
0.0460
|
Announcement Date
|
10/02/20
|
08/03/21
|
07/02/22
|
08/02/23
|
19/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q4
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Net sales
1 |
863.9
|
377.5
|
501.2
|
130.4
|
41.6
|
95.43
|
243
|
217.7
|
263
|
270.2
|
346.1
|
375
|
EBITDA
|
-
|
88.7
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
39.27
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
10.4%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
20.63
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
5.46%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/02/20
|
27/08/20
|
08/03/21
|
30/08/21
|
07/02/22
|
07/02/22
|
18/07/22
|
08/02/23
|
19/07/23
|
19/02/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
262
|
418
|
294
|
103
|
-
|
-
|
-
|
Net Cash position
1 |
29.2
|
-
|
-
|
-
|
-
|
72.5
|
164
|
60.4
|
Leverage (Debt/EBITDA)
|
-
|
0.9871
x
|
18.66
x
|
1.197
x
|
0.3502
x
|
-
|
-
|
-
|
Free Cash Flow
|
258
|
51.3
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
31.3%
|
5.94%
|
-8.89%
|
6.13%
|
9.18%
|
10.5%
|
11.6%
|
10.8%
|
ROA (Net income/ Total Assets)
|
24.2%
|
4.18%
|
-5.91%
|
4.28%
|
6.66%
|
9.8%
|
12.7%
|
-
|
Assets
1 |
2,157
|
2,448
|
2,488
|
2,508
|
2,670
|
2,487
|
2,350
|
-
|
Book Value Per Share
2 |
0.4000
|
0.3700
|
0.3700
|
0.4200
|
0.4600
|
0.5100
|
0.5500
|
0.7100
|
Cash Flow per Share
2 |
0.1600
|
0.0500
|
0.0100
|
0.0700
|
-
|
0.0700
|
0.1100
|
-
|
Capex
1 |
432
|
162
|
150
|
128
|
-
|
125
|
135
|
-
|
Capex / Sales
|
24.64%
|
18.42%
|
66.52%
|
27.83%
|
-
|
19.05%
|
18.51%
|
-
|
Announcement Date
|
10/02/20
|
08/03/21
|
07/02/22
|
08/02/23
|
19/02/24
|
-
|
-
|
-
|
Last Close Price
0.5428
USD Average target price
0.5163
USD Spread / Average Target -4.87% Consensus |
1st Jan change
|
Capi.
|
---|
| +38.11% | 2.4B | | +12.66% | 35B | | +0.40% | 23.58B | | -11.38% | 20.98B | | -14.29% | 20.98B | | +18.64% | 19.91B | | -2.20% | 16.73B | | -0.67% | 9.85B | | -24.64% | 7.65B | | +50.35% | 7.25B |
Other Casinos & Gaming
|