Market Closed -
Hong Kong S.E.
04:08:20 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
3.22
HKD
|
+10.65%
|
|
+18.38%
|
-15.49%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
19,490
|
16,046
|
4,183
|
3,600
|
-
|
-
|
Enterprise Value (EV)
1 |
17,863
|
15,690
|
4,183
|
2,156
|
1,622
|
1,603
|
P/E ratio
|
-72.2
x
|
-8.97
x
|
24.4
x
|
14.7
x
|
10.1
x
|
9.68
x
|
Yield
|
-
|
-
|
-
|
8.89%
|
7.74%
|
10.2%
|
Capitalization / Revenue
|
10.6
x
|
10.3
x
|
3.46
x
|
3.16
x
|
2.24
x
|
1.98
x
|
EV / Revenue
|
9.73
x
|
10.1
x
|
3.46
x
|
1.89
x
|
1.01
x
|
0.88
x
|
EV / EBITDA
|
44.5
x
|
-77.8
x
|
6.33
x
|
6.56
x
|
3.08
x
|
2.91
x
|
EV / FCF
|
-28.5
x
|
-68.7
x
|
-
|
4.6
x
|
2.96
x
|
-
|
FCF Yield
|
-3.51%
|
-1.45%
|
-
|
21.8%
|
33.8%
|
-
|
Price to Book
|
5.77
x
|
9.14
x
|
-
|
2.15
x
|
1.82
x
|
1.84
x
|
Nbr of stocks (in thousands)
|
1,266,902
|
1,225,969
|
1,207,826
|
1,207,826
|
-
|
-
|
Reference price
2 |
15.38
|
13.09
|
3.463
|
2.981
|
2.981
|
2.981
|
Announcement Date
|
3/28/22
|
3/24/23
|
3/28/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,836
|
1,559
|
1,209
|
1,140
|
1,607
|
1,820
|
EBITDA
1 |
401.8
|
-201.8
|
660.9
|
328.4
|
526.5
|
550.5
|
EBIT
1 |
98.93
|
-821.5
|
461.3
|
318.2
|
479.5
|
518.6
|
Operating Margin
|
5.39%
|
-52.68%
|
38.17%
|
27.91%
|
29.83%
|
28.5%
|
Earnings before Tax (EBT)
1 |
-176.8
|
-1,616
|
152
|
261.9
|
438
|
476
|
Net income
1 |
-230
|
-1,601
|
180.5
|
293.2
|
349.5
|
388
|
Net margin
|
-12.53%
|
-102.68%
|
14.93%
|
25.72%
|
21.74%
|
21.32%
|
EPS
2 |
-0.2130
|
-1.459
|
0.1420
|
0.2026
|
0.2949
|
0.3080
|
Free Cash Flow
1 |
-626.9
|
-228.3
|
-
|
469
|
548
|
-
|
FCF margin
|
-34.15%
|
-14.64%
|
-
|
41.14%
|
34.1%
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
142.8%
|
104.08%
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
159.96%
|
156.81%
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
0.2650
|
0.2307
|
0.3050
|
Announcement Date
|
3/28/22
|
3/24/23
|
3/28/24
|
-
|
-
|
-
|
Fiscal Period: December |
2022 S1
|
2022 S2
|
2023 S1
|
---|
Net sales
1 |
873.6
|
685.7
|
710
|
EBITDA
|
-
|
-
|
-
|
EBIT
1 |
-204.4
|
-617.1
|
218.4
|
Operating Margin
|
-23.4%
|
-89.99%
|
30.76%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
Net income
|
-304.1
|
-
|
-
|
Net margin
|
-34.81%
|
-
|
-
|
EPS
2 |
-0.2490
|
-1.210
|
0.1240
|
Dividend per Share
|
-
|
-
|
-
|
Announcement Date
|
8/26/22
|
3/24/23
|
9/26/23
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
1,627
|
356
|
-
|
1,444
|
1,978
|
1,997
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-627
|
-228
|
-
|
469
|
548
|
-
|
ROE (net income / shareholders' equity)
|
-15.1%
|
-10.4%
|
-
|
11.9%
|
15.7%
|
17.2%
|
ROA (Net income/ Total Assets)
|
-8.94%
|
-46%
|
-
|
9.78%
|
11.9%
|
13%
|
Assets
1 |
2,573
|
3,482
|
-
|
2,998
|
2,933
|
2,996
|
Book Value Per Share
2 |
2.670
|
1.430
|
-
|
1.390
|
1.640
|
1.620
|
Cash Flow per Share
2 |
0.3400
|
0.1300
|
-
|
0.2900
|
0.3000
|
0.4300
|
Capex
1 |
771
|
371
|
-
|
179
|
198
|
149
|
Capex / Sales
|
42.02%
|
23.8%
|
-
|
15.74%
|
12.32%
|
8.2%
|
Announcement Date
|
3/28/22
|
3/24/23
|
3/28/24
|
-
|
-
|
-
|
Last Close Price
2.981
CNY Average target price
4.221
CNY Spread / Average Target +41.63% Consensus |