Market Closed -
Hong Kong S.E.
01:38:28 24/05/2024 pm IST
|
5-day change
|
1st Jan Change
|
48.2
HKD
|
-3.21%
|
|
-4.93%
|
+85.38%
|
Fiscal Period: December |
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
11,920
|
17,789
|
17,789
|
-
|
Enterprise Value (EV)
1 |
11,440
|
8,872
|
17,532
|
17,113
|
P/E ratio
|
73.2
x
|
20.4
x
|
22.3
x
|
17.1
x
|
Yield
|
0.83%
|
3.17%
|
3.02%
|
3.86%
|
Capitalization / Revenue
|
4.46
x
|
2.24
x
|
2.61
x
|
2.08
x
|
EV / Revenue
|
4.28
x
|
2.12
x
|
2.57
x
|
2
x
|
EV / EBITDA
|
42.7
x
|
16.3
x
|
16.5
x
|
12.8
x
|
EV / FCF
|
-487
x
|
13.5
x
|
136
x
|
15.9
x
|
FCF Yield
|
-0.21%
|
7.41%
|
0.74%
|
6.27%
|
Price to Book
|
6.35
x
|
4.68
x
|
7.35
x
|
5.67
x
|
Nbr of stocks (in thousands)
|
3,96,958
|
3,97,958
|
3,97,958
|
-
|
Reference price
2 |
30.03
|
46.18
|
46.18
|
46.18
|
Announcement Date
|
30/03/23
|
21/03/24
|
-
|
-
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
-
|
2,675
|
4,191
|
6,824
|
8,542
|
EBITDA
1 |
-
|
267.6
|
543.1
|
1,060
|
1,332
|
EBIT
1 |
-
|
174.7
|
443.7
|
904.8
|
1,158
|
Operating Margin
|
-
|
6.53%
|
10.59%
|
13.26%
|
13.55%
|
Earnings before Tax (EBT)
1 |
-
|
154.2
|
559.2
|
959.6
|
1,242
|
Net income
1 |
338.9
|
147.1
|
461.1
|
823.4
|
1,073
|
Net margin
|
-
|
5.5%
|
11%
|
12.07%
|
12.57%
|
EPS
2 |
0.9400
|
0.4100
|
1.160
|
2.069
|
2.698
|
Free Cash Flow
1 |
-
|
-23.51
|
657.8
|
129
|
1,074
|
FCF margin
|
-
|
-0.88%
|
15.7%
|
1.89%
|
12.57%
|
FCF Conversion (EBITDA)
|
-
|
-
|
121.12%
|
12.17%
|
80.57%
|
FCF Conversion (Net income)
|
-
|
-
|
142.66%
|
15.67%
|
100.01%
|
Dividend per Share
2 |
-
|
0.2500
|
0.7500
|
1.393
|
1.784
|
Announcement Date
|
11/12/22
|
30/03/23
|
21/03/24
|
-
|
-
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
480
|
532
|
256
|
676
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-23.5
|
658
|
129
|
1,074
|
ROE (net income / shareholders' equity)
|
-
|
10.3%
|
24.8%
|
34.4%
|
36%
|
ROA (Net income/ Total Assets)
|
-
|
5.1%
|
14.7%
|
21.6%
|
22.6%
|
Assets
1 |
-
|
2,884
|
3,137
|
3,807
|
4,742
|
Book Value Per Share
2 |
-
|
4.730
|
5.050
|
6.280
|
8.150
|
Cash Flow per Share
2 |
-
|
0.1000
|
1.880
|
1.200
|
4.160
|
Capex
1 |
-
|
60.1
|
88.4
|
164
|
90.6
|
Capex / Sales
|
-
|
2.25%
|
2.11%
|
2.41%
|
1.06%
|
Announcement Date
|
11/12/22
|
30/03/23
|
21/03/24
|
-
|
-
|
Last Close Price
44.68
CNY Average target price
53.44
CNY Spread / Average Target +19.61% Consensus |
1st Jan change
|
Capi.
|
---|
| +85.38% | 253.79Cr | | -0.73% | 26TCr | | +18.78% | 2.03TCr | | 0.00% | 1.95TCr | | +18.02% | 1.22TCr | | -15.38% | 899.51Cr | | +27.24% | 845.51Cr | | +9.08% | 598.85Cr | | -7.22% | 430.75Cr | | -16.78% | 377.78Cr |
Cosmetics & Perfumes
|