Delayed
Hong Kong S.E.
02:17:16 2024-04-29 am EDT
|
5-day change
|
1st Jan Change
|
2.73
HKD
|
+1.11%
|
|
+7.48%
|
-42.53%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
10,578
|
32,995
|
40,874
|
18,062
|
5,812
|
3,365
|
-
|
-
|
Enterprise Value (EV)
1 |
11,377
|
32,666
|
39,542
|
18,333
|
5,812
|
2,721
|
2,167
|
1,687
|
P/E ratio
|
19.3
x
|
43.2
x
|
35.5
x
|
34.8
x
|
41.5
x
|
8.76
x
|
5.96
x
|
5.32
x
|
Yield
|
2.86%
|
1.46%
|
2.53%
|
1.4%
|
-
|
5.01%
|
7.63%
|
8.71%
|
Capitalization / Revenue
|
0.65
x
|
1.63
x
|
1.73
x
|
0.63
x
|
0.2
x
|
0.12
x
|
0.12
x
|
0.12
x
|
EV / Revenue
|
0.7
x
|
1.62
x
|
1.68
x
|
0.64
x
|
0.2
x
|
0.1
x
|
0.08
x
|
0.06
x
|
EV / EBITDA
|
11.2
x
|
23.8
x
|
20.2
x
|
11.4
x
|
4.72
x
|
2.04
x
|
1.26
x
|
0.92
x
|
EV / FCF
|
21.3
x
|
37.4
x
|
27.3
x
|
21.1
x
|
-
|
3.36
x
|
1.83
x
|
-
|
FCF Yield
|
4.69%
|
2.67%
|
3.66%
|
4.75%
|
-
|
29.8%
|
54.5%
|
-
|
Price to Book
|
6.18
x
|
9.92
x
|
10.3
x
|
4.22
x
|
-
|
0.6
x
|
0.58
x
|
0.53
x
|
Nbr of stocks (in thousands)
|
1,158,169
|
1,244,521
|
1,247,867
|
1,276,572
|
1,346,247
|
1,346,247
|
-
|
-
|
Reference price
2 |
9.133
|
26.51
|
32.76
|
14.15
|
4.317
|
2.499
|
2.499
|
2.499
|
Announcement Date
|
3/27/20
|
3/25/21
|
3/30/22
|
3/30/23
|
3/27/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
16,210
|
20,207
|
23,577
|
28,655
|
28,555
|
27,342
|
27,426
|
27,759
|
EBITDA
1 |
1,019
|
1,375
|
1,956
|
1,604
|
1,232
|
1,334
|
1,716
|
1,834
|
EBIT
1 |
836.8
|
1,146
|
1,668
|
1,114
|
655.2
|
930.9
|
1,177
|
1,601
|
Operating Margin
|
5.16%
|
5.67%
|
7.08%
|
3.89%
|
2.29%
|
3.4%
|
4.29%
|
5.77%
|
Earnings before Tax (EBT)
1 |
757.4
|
1,052
|
1,613
|
863.5
|
384.5
|
601.1
|
869.3
|
1,016
|
Net income
1 |
550.8
|
750.6
|
1,166
|
521
|
140.2
|
376.4
|
556.6
|
622.7
|
Net margin
|
3.4%
|
3.71%
|
4.94%
|
1.82%
|
0.49%
|
1.38%
|
2.03%
|
2.24%
|
EPS
2 |
0.4727
|
0.6136
|
0.9238
|
0.4061
|
0.1041
|
0.2852
|
0.4196
|
0.4700
|
Free Cash Flow
1 |
533.5
|
872.7
|
1,449
|
870.4
|
-
|
810.5
|
1,181
|
-
|
FCF margin
|
3.29%
|
4.32%
|
6.15%
|
3.04%
|
-
|
2.96%
|
4.31%
|
-
|
FCF Conversion (EBITDA)
|
52.36%
|
63.46%
|
74.1%
|
54.28%
|
-
|
60.75%
|
68.81%
|
-
|
FCF Conversion (Net income)
|
96.85%
|
116.27%
|
124.31%
|
167.06%
|
-
|
215.32%
|
212.19%
|
-
|
Dividend per Share
2 |
0.2610
|
0.3861
|
0.8284
|
0.1978
|
-
|
0.1252
|
0.1908
|
0.2177
|
Announcement Date
|
3/27/20
|
3/25/21
|
3/30/22
|
3/30/23
|
3/27/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Net sales
1 |
9,367
|
8,448
|
11,760
|
11,808
|
11,769
|
12,658
|
15,996
|
14,089
|
14,466
|
12,863
|
13,935
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
478.6
|
452.6
|
-
|
724.4
|
943.9
|
668.1
|
445.5
|
341.9
|
313.3
|
457.9
|
550.4
|
Operating Margin
|
5.11%
|
5.36%
|
-
|
6.13%
|
8.02%
|
5.28%
|
2.79%
|
2.43%
|
2.17%
|
3.56%
|
3.95%
|
Earnings before Tax (EBT)
|
-
|
410.7
|
-
|
729.2
|
883.5
|
-
|
306
|
-
|
-
|
-
|
-
|
Net income
|
315.1
|
300.8
|
449.8
|
536.5
|
629.1
|
343.2
|
177.8
|
38.99
|
101.2
|
-
|
-
|
Net margin
|
3.36%
|
3.56%
|
3.82%
|
4.54%
|
5.35%
|
2.71%
|
1.11%
|
0.28%
|
0.7%
|
-
|
-
|
EPS
2 |
-
|
0.2542
|
-
|
0.4253
|
0.4985
|
0.2675
|
0.1386
|
0.0290
|
-
|
0.2300
|
0.2900
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/27/20
|
8/19/20
|
3/25/21
|
8/30/21
|
3/30/22
|
8/30/22
|
3/30/23
|
8/30/23
|
3/27/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
799
|
-
|
-
|
271
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
329
|
1,333
|
-
|
-
|
643
|
1,198
|
1,678
|
Leverage (Debt/EBITDA)
|
0.7838
x
|
-
|
-
|
0.1691
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
533
|
873
|
1,449
|
870
|
-
|
811
|
1,181
|
-
|
ROE (net income / shareholders' equity)
|
35.6%
|
30.4%
|
32.5%
|
12.7%
|
-
|
5.76%
|
10.7%
|
11.9%
|
ROA (Net income/ Total Assets)
|
10.9%
|
11%
|
21.8%
|
4.33%
|
-
|
3.55%
|
5.21%
|
9.17%
|
Assets
1 |
5,050
|
6,848
|
5,336
|
12,021
|
-
|
10,609
|
10,692
|
6,791
|
Book Value Per Share
2 |
1.480
|
2.670
|
3.170
|
3.350
|
-
|
4.140
|
4.300
|
4.730
|
Cash Flow per Share
2 |
-
|
-
|
-
|
0.9000
|
-
|
0.5900
|
0.9100
|
1.260
|
Capex
1 |
397
|
318
|
363
|
283
|
-
|
445
|
466
|
650
|
Capex / Sales
|
2.45%
|
1.58%
|
1.54%
|
0.99%
|
-
|
1.63%
|
1.7%
|
2.34%
|
Announcement Date
|
3/27/20
|
3/25/21
|
3/30/22
|
3/30/23
|
3/27/24
|
-
|
-
|
-
|
Last Close Price
2.499
CNY Average target price
3.808
CNY Spread / Average Target +52.37% Consensus |
1st Jan change
|
Capi.
|
---|
| -42.53% | 464M | | -20.21% | 7.2B | | -1.44% | 3.97B | | -0.30% | 1.13B | | +4.17% | 979M | | -.--% | 627M | | +1.33% | 572M | | -26.62% | 511M | | -20.95% | 454M | | -5.33% | 391M |
New Car Dealers
|