End-of-day quote
Hong Kong S.E.
06:00:00 2024-05-29 pm EDT
|
5-day change
|
1st Jan Change
|
23.5
CNY
|
-1.05%
|
|
-12.96%
|
-5.62%
|
Fiscal Period: December |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
51,051
|
26,621
|
25,579
|
-
|
-
|
Enterprise Value (EV)
1 |
37,308
|
11,228
|
11,826
|
7,672
|
8,870
|
P/E ratio
|
30.9
x
|
13.6
x
|
11.5
x
|
9.68
x
|
9
x
|
Yield
|
0.56%
|
4.83%
|
5.52%
|
6.03%
|
7.05%
|
Capitalization / Revenue
|
1.7
x
|
0.8
x
|
0.69
x
|
0.62
x
|
0.56
x
|
EV / Revenue
|
1.24
x
|
0.34
x
|
0.32
x
|
0.18
x
|
0.19
x
|
EV / EBITDA
|
13.1
x
|
3.16
x
|
3.03
x
|
1.75
x
|
1.77
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
3.1
x
|
1.51
x
|
1.39
x
|
1.31
x
|
1.24
x
|
Nbr of stocks (in thousands)
|
1,178,469
|
1,176,283
|
1,174,910
|
-
|
-
|
Reference price
2 |
43.32
|
22.63
|
21.77
|
21.77
|
21.77
|
Announcement Date
|
3/27/23
|
3/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
30,106
|
33,183
|
36,891
|
41,524
|
45,673
|
EBITDA
1 |
-
|
2,841
|
3,558
|
3,901
|
4,390
|
5,007
|
EBIT
1 |
-
|
1,986
|
2,690
|
2,906
|
3,428
|
3,877
|
Operating Margin
|
-
|
6.6%
|
8.11%
|
7.88%
|
8.26%
|
8.49%
|
Earnings before Tax (EBT)
1 |
-
|
2,021
|
2,658
|
3,103
|
3,676
|
4,001
|
Net income
1 |
1,668
|
1,510
|
1,955
|
2,260
|
2,658
|
2,924
|
Net margin
|
-
|
5.02%
|
5.89%
|
6.13%
|
6.4%
|
6.4%
|
EPS
2 |
1.650
|
1.400
|
1.660
|
1.893
|
2.249
|
2.419
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
0.2410
|
1.092
|
1.202
|
1.313
|
1.535
|
Announcement Date
|
9/18/22
|
3/27/23
|
3/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Net sales
1 |
15,863
|
16,020
|
17,164
|
16,344
|
19,976
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,025
|
1,402
|
1,288
|
1,245
|
1,522
|
Operating Margin
|
6.46%
|
8.75%
|
7.5%
|
7.62%
|
7.62%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/27/23
|
8/24/23
|
3/22/24
|
-
|
-
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
13,743
|
15,394
|
13,754
|
17,908
|
16,709
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
11.5%
|
11.5%
|
12.9%
|
13.7%
|
14.6%
|
ROA (Net income/ Total Assets)
|
-
|
4.6%
|
5.12%
|
5.85%
|
6.18%
|
6.33%
|
Assets
1 |
-
|
32,817
|
38,173
|
38,640
|
43,026
|
46,191
|
Book Value Per Share
2 |
-
|
14.00
|
15.00
|
15.70
|
16.60
|
17.60
|
Cash Flow per Share
2 |
-
|
2.550
|
2.190
|
2.300
|
2.660
|
1.700
|
Capex
1 |
-
|
459
|
365
|
396
|
481
|
390
|
Capex / Sales
|
-
|
1.52%
|
1.1%
|
1.07%
|
1.16%
|
0.85%
|
Announcement Date
|
9/18/22
|
3/27/23
|
3/22/24
|
-
|
-
|
-
|
Last Close Price
21.77
CNY Average target price
26.91
CNY Spread / Average Target +23.59% Consensus |
1st Jan change
|
Capi.
|
---|
| -5.62% | 3.57B | | +0.54% | 8.38B | | -12.74% | 2.59B | | +14.41% | 2.34B | | +32.30% | 1.56B | | -9.47% | 1.49B | | -52.90% | 1.42B | | +32.00% | 988M | | -27.78% | 784M | | +38.76% | 690M |
Residential Real Estate Services
|