Market Closed -
Hong Kong S.E.
01:38:06 30/04/2024 pm IST
|
5-day change
|
1st Jan Change
|
15.1
HKD
|
+0.13%
|
|
+15.98%
|
+10.06%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
5,449
|
38,492
|
35,528
|
34,079
|
37,337
|
41,827
|
-
|
-
|
Enterprise Value (EV)
1 |
5,449
|
35,071
|
29,455
|
28,578
|
29,690
|
32,243
|
29,057
|
25,020
|
P/E ratio
|
10.5
x
|
41.1
x
|
26.4
x
|
15.8
x
|
14.2
x
|
13.3
x
|
10.9
x
|
9.21
x
|
Yield
|
-
|
1.19%
|
1.84%
|
3.06%
|
3.54%
|
3.62%
|
4.35%
|
5.16%
|
Capitalization / Revenue
|
-
|
1.99
x
|
1.32
x
|
1.1
x
|
1.07
x
|
1.04
x
|
0.91
x
|
0.81
x
|
EV / Revenue
|
-
|
1.81
x
|
1.09
x
|
0.92
x
|
0.85
x
|
0.8
x
|
0.63
x
|
0.48
x
|
EV / EBITDA
|
-
|
26.5
x
|
17
x
|
9.53
x
|
8.58
x
|
8.07
x
|
6.02
x
|
4.48
x
|
EV / FCF
|
-
|
21.2
x
|
-
|
11.8
x
|
-
|
8.29
x
|
5.4
x
|
3.75
x
|
FCF Yield
|
-
|
4.71%
|
-
|
8.45%
|
-
|
12.1%
|
18.5%
|
26.6%
|
Price to Book
|
-
|
10.1
x
|
7.89
x
|
5.13
x
|
-
|
4.2
x
|
3.61
x
|
2.91
x
|
Nbr of stocks (in thousands)
|
29,74,074
|
28,54,813
|
28,68,605
|
29,54,599
|
29,94,072
|
29,93,122
|
-
|
-
|
Reference price
2 |
1.832
|
13.48
|
12.39
|
11.53
|
12.47
|
13.97
|
13.97
|
13.97
|
Announcement Date
|
27/03/20
|
29/03/21
|
28/03/22
|
27/03/23
|
19/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
19,360
|
26,968
|
31,059
|
34,763
|
40,334
|
46,166
|
51,665
|
EBITDA
1 |
-
|
1,321
|
1,729
|
2,999
|
3,460
|
3,993
|
4,827
|
5,582
|
EBIT
1 |
-
|
1,194
|
1,537
|
2,708
|
3,132
|
3,489
|
4,363
|
5,045
|
Operating Margin
|
-
|
6.17%
|
5.7%
|
8.72%
|
9.01%
|
8.65%
|
9.45%
|
9.77%
|
Earnings before Tax (EBT)
1 |
-
|
1,187
|
1,507
|
2,615
|
3,020
|
3,754
|
4,599
|
5,444
|
Net income
1 |
516.4
|
957.4
|
1,369
|
2,161
|
2,640
|
3,171
|
3,870
|
4,588
|
Net margin
|
-
|
4.95%
|
5.08%
|
6.96%
|
7.59%
|
7.86%
|
8.38%
|
8.88%
|
EPS
2 |
0.1750
|
0.3280
|
0.4700
|
0.7290
|
0.8800
|
1.047
|
1.276
|
1.517
|
Free Cash Flow
1 |
-
|
1,652
|
-
|
2,414
|
-
|
3,890
|
5,380
|
6,667
|
FCF margin
|
-
|
8.53%
|
-
|
7.77%
|
-
|
9.64%
|
11.65%
|
12.9%
|
FCF Conversion (EBITDA)
|
-
|
124.98%
|
-
|
80.49%
|
-
|
97.41%
|
111.46%
|
119.44%
|
FCF Conversion (Net income)
|
-
|
172.51%
|
-
|
111.68%
|
-
|
122.69%
|
139%
|
145.31%
|
Dividend per Share
2 |
-
|
0.1606
|
0.2279
|
0.3529
|
0.4417
|
0.5057
|
0.6077
|
0.7204
|
Announcement Date
|
27/03/20
|
29/03/21
|
28/03/22
|
27/03/23
|
19/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 S2
|
2022 S1
|
2023 S1
|
2024 S1
|
2024 S2
|
---|
Net sales
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
Net income
|
780.3
|
899
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
EPS
1 |
-
|
-
|
0.3950
|
0.5000
|
0.6100
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
28/03/22
|
26/08/22
|
27/09/23
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
3,421
|
6,073
|
5,501
|
7,647
|
9,584
|
12,770
|
16,807
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
1,652
|
-
|
2,414
|
-
|
3,890
|
5,380
|
6,667
|
ROE (net income / shareholders' equity)
|
-
|
28.8%
|
33.9%
|
38.8%
|
35.1%
|
34.5%
|
39.4%
|
36.4%
|
ROA (Net income/ Total Assets)
|
-
|
7.17%
|
7.73%
|
9.74%
|
10.4%
|
12%
|
12.3%
|
12.4%
|
Assets
1 |
-
|
13,362
|
17,712
|
22,180
|
25,306
|
26,520
|
31,480
|
37,151
|
Book Value Per Share
2 |
-
|
1.330
|
1.570
|
2.250
|
-
|
3.320
|
3.870
|
4.800
|
Cash Flow per Share
2 |
-
|
0.7600
|
1.270
|
1.040
|
-
|
1.770
|
2.060
|
2.420
|
Capex
1 |
-
|
566
|
955
|
665
|
-
|
898
|
946
|
1,024
|
Capex / Sales
|
-
|
2.92%
|
3.54%
|
2.14%
|
-
|
2.23%
|
2.05%
|
1.98%
|
Announcement Date
|
27/03/20
|
29/03/21
|
28/03/22
|
27/03/23
|
19/03/24
|
-
|
-
|
-
|
Last Close Price
13.97
CNY Average target price
17
CNY Spread / Average Target +21.68% Consensus |
1st Jan change
|
Capi.
|
---|
| +10.06% | 5.78B | | +30.99% | 29.78B | | +10.93% | 15.08B | | +1.83% | 11.74B | | +9.77% | 10.88B | | +14.69% | 9.23B | | -6.65% | 4.63B | | +18.21% | 2.05B | | +25.78% | 1.84B | | +38.25% | 1.26B |
Motorcycles & Scooters
|