Delayed
Hong Kong S.E.
01:17:21 29/04/2024 pm IST
|
5-day change
|
1st Jan Change
|
346.2
HKD
|
-0.63%
|
|
+8.24%
|
+18.12%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
31,87,363
|
45,20,554
|
35,50,845
|
27,75,430
|
24,95,851
|
30,01,573
|
-
|
-
|
Enterprise Value (EV)
1 |
31,71,811
|
45,31,617
|
35,30,602
|
27,60,598
|
25,50,591
|
28,21,244
|
26,84,488
|
24,41,756
|
P/E ratio
|
34.8
x
|
28.7
x
|
16.1
x
|
15.3
x
|
22.4
x
|
20.5
x
|
17.5
x
|
15.1
x
|
Yield
|
0.32%
|
0.28%
|
0.35%
|
0.81%
|
1.17%
|
1.04%
|
1.25%
|
1.37%
|
Capitalization / Revenue
|
8.45
x
|
9.38
x
|
6.34
x
|
5
x
|
4.1
x
|
4.5
x
|
4.08
x
|
3.73
x
|
EV / Revenue
|
8.41
x
|
9.4
x
|
6.3
x
|
4.98
x
|
4.19
x
|
4.23
x
|
3.65
x
|
3.03
x
|
EV / EBITDA
|
23.1
x
|
26.6
x
|
20.4
x
|
16.8
x
|
10.8
x
|
11.2
x
|
9.76
x
|
8.07
x
|
EV / FCF
|
27.3
x
|
28.3
x
|
24.9
x
|
21.6
x
|
12.9
x
|
15.9
x
|
12.2
x
|
10.9
x
|
FCF Yield
|
3.66%
|
3.53%
|
4.02%
|
4.64%
|
7.77%
|
6.29%
|
8.22%
|
9.13%
|
Price to Book
|
7.45
x
|
6.4
x
|
4.4
x
|
3.9
x
|
3.12
x
|
3.24
x
|
2.77
x
|
2.52
x
|
Nbr of stocks (in thousands)
|
94,95,729
|
95,23,125
|
95,40,009
|
94,08,797
|
93,52,822
|
93,07,098
|
-
|
-
|
Reference price
2 |
335.7
|
474.7
|
372.2
|
295.0
|
266.9
|
322.5
|
322.5
|
322.5
|
Announcement Date
|
18/03/20
|
24/03/21
|
23/03/22
|
22/03/23
|
20/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,77,289
|
4,82,064
|
5,60,118
|
5,54,552
|
6,09,015
|
6,66,418
|
7,35,613
|
8,04,864
|
EBITDA
1 |
1,37,268
|
1,70,680
|
1,73,173
|
1,64,037
|
2,35,454
|
2,51,931
|
2,75,123
|
3,02,734
|
EBIT
1 |
1,18,694
|
1,84,237
|
2,71,620
|
2,35,706
|
1,60,074
|
2,02,772
|
2,30,170
|
2,55,503
|
Operating Margin
|
31.46%
|
38.22%
|
48.49%
|
42.5%
|
26.28%
|
30.43%
|
31.29%
|
31.74%
|
Earnings before Tax (EBT)
1 |
1,09,400
|
1,80,022
|
2,48,062
|
2,10,225
|
1,61,324
|
1,99,995
|
2,28,849
|
2,59,372
|
Net income
1 |
93,310
|
1,59,847
|
2,24,822
|
1,88,243
|
1,15,216
|
1,52,837
|
1,76,883
|
2,00,978
|
Net margin
|
24.73%
|
33.16%
|
40.14%
|
33.95%
|
18.92%
|
22.93%
|
24.05%
|
24.97%
|
EPS
2 |
9.643
|
16.52
|
23.16
|
19.34
|
11.89
|
15.71
|
18.40
|
21.42
|
Free Cash Flow
1 |
1,16,221
|
1,60,159
|
1,41,794
|
1,28,077
|
1,98,069
|
1,77,524
|
2,20,648
|
2,22,995
|
FCF margin
|
30.8%
|
33.22%
|
25.32%
|
23.1%
|
32.52%
|
26.64%
|
30%
|
27.71%
|
FCF Conversion (EBITDA)
|
84.67%
|
93.84%
|
81.88%
|
78.08%
|
84.12%
|
70.47%
|
80.2%
|
73.66%
|
FCF Conversion (Net income)
|
124.55%
|
100.2%
|
63.07%
|
68.04%
|
171.91%
|
116.15%
|
124.74%
|
110.95%
|
Dividend per Share
2 |
1.089
|
1.344
|
1.298
|
2.400
|
3.129
|
3.362
|
4.035
|
4.433
|
Announcement Date
|
18/03/20
|
24/03/21
|
23/03/22
|
22/03/23
|
20/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
1 |
1,42,368
|
1,44,188
|
1,35,471
|
1,34,034
|
1,40,093
|
1,44,954
|
1,49,986
|
1,49,208
|
1,54,625
|
1,55,196
|
1,58,490
|
1,62,195
|
1,69,199
|
1,71,582
|
-
|
EBITDA
1 |
49,257
|
36,568
|
38,283
|
38,628
|
43,124
|
44,002
|
52,656
|
56,848
|
61,301
|
59,494
|
60,996
|
61,522
|
64,627
|
65,083
|
-
|
EBIT
1 |
53,137
|
1,09,723
|
37,217
|
30,067
|
51,593
|
1,16,829
|
40,429
|
40,300
|
48,475
|
41,401
|
49,337
|
50,701
|
54,275
|
54,610
|
-
|
Operating Margin
|
37.32%
|
76.1%
|
27.47%
|
22.43%
|
36.83%
|
80.6%
|
26.96%
|
27.01%
|
31.35%
|
26.68%
|
31.13%
|
31.26%
|
32.08%
|
31.83%
|
-
|
Earnings before Tax (EBT)
1 |
45,527
|
99,593
|
29,002
|
23,798
|
45,946
|
1,11,479
|
37,859
|
38,168
|
47,789
|
37,508
|
48,349
|
50,173
|
54,582
|
55,648
|
-
|
Net income
1 |
39,510
|
94,958
|
23,413
|
18,619
|
39,943
|
1,06,268
|
25,838
|
26,171
|
36,182
|
27,025
|
35,785
|
36,837
|
40,920
|
42,282
|
-
|
Net margin
|
27.75%
|
65.86%
|
17.28%
|
13.89%
|
28.51%
|
73.31%
|
17.23%
|
17.54%
|
23.4%
|
17.41%
|
22.58%
|
22.71%
|
24.18%
|
24.64%
|
-
|
EPS
2 |
4.074
|
9.788
|
2.404
|
1.915
|
4.104
|
10.98
|
2.639
|
2.695
|
3.752
|
2.807
|
3.686
|
3.946
|
4.383
|
4.329
|
-
|
Dividend per Share
|
-
|
1.600
|
-
|
-
|
-
|
2.400
|
-
|
-
|
-
|
3.129
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/11/21
|
23/03/22
|
18/05/22
|
17/08/22
|
16/11/22
|
22/03/23
|
17/05/23
|
16/08/23
|
15/11/23
|
20/03/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
11,063
|
-
|
-
|
54,740
|
-
|
-
|
-
|
Net Cash position
1 |
15,552
|
-
|
20,243
|
14,832
|
-
|
1,80,329
|
3,17,085
|
5,59,818
|
Leverage (Debt/EBITDA)
|
-
|
0.0648
x
|
-
|
-
|
0.2325
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
1,16,221
|
1,60,159
|
1,41,794
|
1,28,077
|
1,98,069
|
1,77,524
|
2,20,648
|
2,22,995
|
ROE (net income / shareholders' equity)
|
24.7%
|
28.1%
|
29.8%
|
24.6%
|
15.1%
|
18.6%
|
18.3%
|
18.5%
|
ROA (Net income/ Total Assets)
|
11.1%
|
14%
|
15.3%
|
11.8%
|
7.3%
|
9.69%
|
10%
|
10.4%
|
Assets
1 |
8,38,757
|
11,43,725
|
14,72,890
|
15,95,253
|
15,77,696
|
15,77,594
|
17,63,429
|
19,23,803
|
Book Value Per Share
2 |
45.10
|
74.20
|
84.60
|
75.70
|
85.50
|
99.60
|
116.0
|
128.0
|
Cash Flow per Share
2 |
15.50
|
20.10
|
18.10
|
15.10
|
23.10
|
22.80
|
26.20
|
30.80
|
Capex
1 |
32,369
|
33,960
|
33,392
|
18,014
|
23,893
|
35,450
|
39,061
|
39,393
|
Capex / Sales
|
8.58%
|
7.04%
|
5.96%
|
3.25%
|
3.92%
|
5.32%
|
5.31%
|
4.89%
|
Announcement Date
|
18/03/20
|
24/03/21
|
23/03/22
|
22/03/23
|
20/03/24
|
-
|
-
|
-
|
Last Close Price
322.5
CNY Average target price
386.7
CNY Spread / Average Target +19.91% Consensus |
1st Jan change
|
Capi.
|
---|
| +18.12% | 414B | | +15.27% | 242B | | +20.63% | 104B | | +16.97% | 83.87B | | +54.11% | 57.64B | | +33.59% | 53.37B | | +6.02% | 37.83B | | +15.88% | 34.11B | | -8.32% | 23.18B | | +55.58% | 19.47B |
Other Internet Services
|