Market Closed -
Hong Kong S.E.
04:08:05 2024-05-31 am EDT
|
5-day change
|
1st Jan Change
|
110.1
HKD
|
+7.52%
|
|
+3.77%
|
+22.67%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
26,577
|
14,504
|
17,481
|
21,914
|
-
|
-
|
Enterprise Value (EV)
1 |
26,577
|
5,441
|
8,031
|
11,653
|
10,057
|
8,545
|
P/E ratio
|
-8.04
x
|
-64.6
x
|
23.5
x
|
22.2
x
|
18.6
x
|
15.8
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
3.8
x
|
1.61
x
|
2.22
x
|
2.66
x
|
2.4
x
|
2.2
x
|
EV / Revenue
|
3.8
x
|
0.61
x
|
1.02
x
|
1.42
x
|
1.1
x
|
0.86
x
|
EV / EBITDA
|
-20
x
|
-15
x
|
23.2
x
|
16.3
x
|
9.34
x
|
6.41
x
|
EV / FCF
|
-
|
2.99
x
|
-
|
16.1
x
|
9.01
x
|
6.59
x
|
FCF Yield
|
-
|
33.4%
|
-
|
6.22%
|
11.1%
|
15.2%
|
Price to Book
|
3.6
x
|
1.83
x
|
-
|
2.31
x
|
2.06
x
|
1.83
x
|
Nbr of stocks (in thousands)
|
207,757
|
211,906
|
214,289
|
214,924
|
-
|
-
|
Reference price
2 |
127.9
|
68.45
|
81.57
|
102.0
|
102.0
|
102.0
|
Announcement Date
|
3/24/22
|
2/23/23
|
2/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
6,998
|
8,992
|
7,867
|
8,224
|
9,122
|
9,979
|
EBITDA
1 |
-
|
-1,332
|
-362
|
346.7
|
713.1
|
1,077
|
1,332
|
EBIT
1 |
-
|
-1,347
|
-384.5
|
330.2
|
637.9
|
1,003
|
1,313
|
Operating Margin
|
-
|
-19.25%
|
-4.28%
|
4.2%
|
7.76%
|
11%
|
13.16%
|
Earnings before Tax (EBT)
1 |
-
|
-2,051
|
-204.5
|
767.7
|
1,054
|
1,348
|
1,669
|
Net income
1 |
-2,951
|
-2,056
|
-221.5
|
734.2
|
948.3
|
1,179
|
1,419
|
Net margin
|
-
|
-29.38%
|
-2.46%
|
9.33%
|
11.53%
|
12.92%
|
14.22%
|
EPS
2 |
-24.22
|
-15.92
|
-1.060
|
3.470
|
4.591
|
5.485
|
6.453
|
Free Cash Flow
1 |
-
|
-
|
1,817
|
-
|
725.3
|
1,117
|
1,298
|
FCF margin
|
-
|
-
|
20.2%
|
-
|
8.82%
|
12.24%
|
13%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
101.72%
|
103.7%
|
97.41%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
76.49%
|
94.74%
|
91.45%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/23/21
|
3/24/22
|
2/23/23
|
2/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2022 Q1
|
2022 Q2
|
2022 Q3
|
2023 S1
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
---|
Net sales
1 |
1,752
|
2,192
|
2,367
|
3,908
|
2,058
|
2,124
|
4,182
|
2,151
|
2,190
|
4,341
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-41.75
|
-
|
-
|
-
|
272
|
-
|
-
|
339
|
Operating Margin
|
-
|
-
|
-1.76%
|
-
|
-
|
-
|
6.5%
|
-
|
-
|
7.81%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
528
|
-
|
-
|
528
|
Net income
|
-152.6
|
-90.78
|
-
|
-
|
-
|
-
|
475
|
-
|
-
|
466
|
Net margin
|
-8.71%
|
-4.14%
|
-
|
-
|
-
|
-
|
11.36%
|
-
|
-
|
10.73%
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
5/24/22
|
8/18/22
|
2/23/23
|
8/24/23
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
9,063
|
9,450
|
10,261
|
11,857
|
13,369
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
1,817
|
-
|
725
|
1,117
|
1,298
|
ROE (net income / shareholders' equity)
|
-
|
-198%
|
-2.91%
|
9.03%
|
10.5%
|
11.7%
|
12.2%
|
ROA (Net income/ Total Assets)
|
-
|
-23.6%
|
-2.18%
|
6.53%
|
7.95%
|
8.85%
|
9.08%
|
Assets
1 |
-
|
8,723
|
10,140
|
11,251
|
11,924
|
13,325
|
15,621
|
Book Value Per Share
2 |
-
|
35.50
|
37.40
|
-
|
44.10
|
49.50
|
55.60
|
Cash Flow per Share
2 |
-
|
-7.030
|
8.820
|
-
|
3.930
|
5.020
|
7.130
|
Capex
1 |
-
|
39.5
|
26.1
|
-
|
27.6
|
28.6
|
30.8
|
Capex / Sales
|
-
|
0.56%
|
0.29%
|
-
|
0.34%
|
0.31%
|
0.31%
|
Announcement Date
|
11/23/21
|
3/24/22
|
2/23/23
|
2/29/24
|
-
|
-
|
-
|
Average target price
108.1
CNY Spread / Average Target +6.00% Consensus |