Delayed
Hong Kong S.E.
01:21:32 26/06/2024 pm IST
|
5-day change
|
1st Jan Change
|
4.47
HKD
|
+0.90%
|
|
+1.13%
|
-8.02%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
5,586
|
4,769
|
6,342
|
5,580
|
4,371
|
4,070
|
-
|
Enterprise Value (EV)
1 |
5,586
|
5,902
|
9,069
|
11,614
|
4,371
|
4,070
|
4,070
|
P/E ratio
|
19.8
x
|
13.8
x
|
14.7
x
|
25.2
x
|
16.4
x
|
13.3
x
|
10
x
|
Yield
|
-
|
1.04%
|
0.96%
|
1.18%
|
5.61%
|
5.58%
|
7.28%
|
Capitalization / Revenue
|
12.4
x
|
9.62
x
|
11
x
|
6.97
x
|
4.54
x
|
5.57
x
|
4.79
x
|
EV / Revenue
|
12.4
x
|
9.62
x
|
11
x
|
6.97
x
|
4.54
x
|
5.57
x
|
4.79
x
|
EV / EBITDA
|
-
|
12.1
x
|
-
|
16.6
x
|
10.9
x
|
9.27
x
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
1.57
x
|
1.68
x
|
1.42
x
|
1.11
x
|
0.89
x
|
0.82
x
|
Nbr of stocks (in thousands)
|
8,80,316
|
9,36,596
|
10,04,297
|
10,07,715
|
9,89,525
|
9,87,962
|
-
|
Reference price
2 |
6.345
|
5.092
|
6.315
|
5.538
|
4.417
|
4.119
|
4.119
|
Announcement Date
|
20/03/20
|
18/03/21
|
30/03/22
|
23/03/23
|
21/03/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
450.4
|
495.9
|
575.3
|
800.4
|
963.5
|
731
|
850
|
EBITDA
1 |
-
|
395.3
|
-
|
336.8
|
402.2
|
439
|
-
|
EBIT
1 |
-
|
387.6
|
462.5
|
308.2
|
670.6
|
536
|
617
|
Operating Margin
|
-
|
78.16%
|
80.39%
|
38.5%
|
69.6%
|
73.32%
|
72.59%
|
Earnings before Tax (EBT)
1 |
-
|
387.1
|
462.1
|
286
|
370.6
|
416
|
-
|
Net income
1 |
-
|
329.3
|
411
|
219.4
|
268.2
|
305
|
403
|
Net margin
|
-
|
66.4%
|
71.44%
|
27.41%
|
27.84%
|
41.72%
|
47.41%
|
EPS
2 |
0.3200
|
0.3700
|
0.4300
|
0.2200
|
0.2700
|
0.3100
|
0.4100
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
0.0528
|
0.0608
|
0.0652
|
0.2476
|
0.2300
|
0.3000
|
Announcement Date
|
20/03/20
|
18/03/21
|
30/03/22
|
23/03/23
|
21/03/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
-
|
1,132
|
2,727
|
6,034
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
2.864
x
|
-
|
17.91
x
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
12.7%
|
12.3%
|
5.71%
|
7%
|
7.2%
|
8.4%
|
ROA (Net income/ Total Assets)
|
-
|
7.11%
|
6.05%
|
2.17%
|
2.36%
|
2.9%
|
4%
|
Assets
1 |
-
|
4,631
|
6,795
|
10,091
|
11,343
|
10,517
|
10,075
|
Book Value Per Share
2 |
-
|
3.250
|
3.750
|
3.890
|
3.980
|
4.620
|
5.030
|
Cash Flow per Share
2 |
-
|
-
|
-
|
-0.7700
|
1.710
|
3.620
|
-0.2800
|
Capex
1 |
-
|
-
|
-
|
27.9
|
61.8
|
55
|
91
|
Capex / Sales
|
-
|
-
|
-
|
3.49%
|
6.41%
|
7.52%
|
10.71%
|
Announcement Date
|
20/03/20
|
18/03/21
|
30/03/22
|
23/03/23
|
21/03/24
|
-
|
-
|
Last Close Price
4.119
CNY Average target price
5.555
CNY Spread / Average Target +34.85% Consensus |
1st Jan change
|
Capi.
|
---|
| -8.02% | 56Cr | | +77.25% | 2.75TCr | | +26.02% | 1.91TCr | | +25.30% | 1.65TCr | | +10.53% | 932.99Cr | | -19.17% | 774.28Cr | | +12.43% | 690.56Cr | | +84.47% | 596.14Cr | | +11.23% | 548.65Cr | | +9.82% | 486.44Cr |
Other Corporate Financial Services
|