Market Closed -
Hong Kong S.E.
04:08:22 2024-04-29 am EDT
|
5-day change
|
1st Jan Change
|
2.52
HKD
|
-16.56%
|
|
-13.40%
|
-27.79%
|
Fiscal Period: August |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
18,441
|
19,044
|
11,857
|
9,837
|
4,958
|
3,961
|
-
|
-
|
Enterprise Value (EV)
1 |
27,402
|
28,855
|
22,454
|
20,437
|
15,434
|
14,006
|
13,828
|
13,641
|
P/E ratio
|
76.4
x
|
220
x
|
64.6
x
|
20.1
x
|
-3.91
x
|
302
x
|
24.9
x
|
14.4
x
|
Yield
|
4.98%
|
5.17%
|
8.46%
|
8%
|
10.6%
|
10.1%
|
11.4%
|
12.9%
|
Capitalization / Revenue
|
3.61
x
|
2.01
x
|
1.03
x
|
0.85
x
|
0.42
x
|
0.36
x
|
0.36
x
|
0.35
x
|
EV / Revenue
|
5.36
x
|
3.05
x
|
1.96
x
|
1.76
x
|
1.32
x
|
1.29
x
|
1.25
x
|
1.21
x
|
EV / EBITDA
|
16
x
|
11.5
x
|
8.74
x
|
7.83
x
|
6.74
x
|
6.09
x
|
5.79
x
|
5.58
x
|
EV / FCF
|
29.2
x
|
25.9
x
|
19.8
x
|
18
x
|
20.2
x
|
24.8
x
|
24.4
x
|
23.4
x
|
FCF Yield
|
3.42%
|
3.86%
|
5.04%
|
5.54%
|
4.95%
|
4.03%
|
4.09%
|
4.27%
|
Price to Book
|
1.9
x
|
2.95
x
|
2.14
x
|
2
x
|
1.62
x
|
1.62
x
|
1.83
x
|
1.98
x
|
Nbr of stocks (in thousands)
|
1,311,599
|
1,311,599
|
1,311,599
|
1,311,599
|
1,311,599
|
1,311,599
|
-
|
-
|
Reference price
2 |
14.06
|
14.52
|
9.040
|
7.500
|
3.780
|
3.020
|
3.020
|
3.020
|
Announcement Date
|
10/24/19
|
10/29/20
|
10/28/21
|
10/27/22
|
11/1/23
|
-
|
-
|
-
|
Fiscal Period: August |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
5,108
|
9,453
|
11,464
|
11,626
|
11,692
|
10,888
|
11,019
|
11,257
|
EBITDA
1 |
1,709
|
2,505
|
2,569
|
2,609
|
2,290
|
2,299
|
2,387
|
2,443
|
EBIT
1 |
890.8
|
921.3
|
1,100
|
1,249
|
1,004
|
835.2
|
985.3
|
1,116
|
Operating Margin
|
17.44%
|
9.75%
|
9.59%
|
10.74%
|
8.59%
|
7.67%
|
8.94%
|
9.91%
|
Earnings before Tax (EBT)
1 |
309.4
|
92.1
|
325.3
|
712.2
|
-1,231
|
265.6
|
443.8
|
659.8
|
Net income
|
241.5
|
96.61
|
206.9
|
553.3
|
-1,267
|
-
|
324.3
|
509.9
|
Net margin
|
4.73%
|
1.02%
|
1.8%
|
4.76%
|
-10.84%
|
-
|
2.94%
|
4.53%
|
EPS
2 |
0.1840
|
0.0660
|
0.1400
|
0.3740
|
-0.9670
|
0.0100
|
0.1214
|
0.2103
|
Free Cash Flow
1 |
938.3
|
1,114
|
1,132
|
1,133
|
763.2
|
565
|
566
|
582
|
FCF margin
|
18.37%
|
11.79%
|
9.87%
|
9.74%
|
6.53%
|
5.19%
|
5.14%
|
5.17%
|
FCF Conversion (EBITDA)
|
54.89%
|
44.47%
|
44.05%
|
43.41%
|
33.33%
|
24.58%
|
23.71%
|
23.82%
|
FCF Conversion (Net income)
|
388.49%
|
1,153.23%
|
546.98%
|
204.68%
|
-
|
-
|
174.51%
|
114.15%
|
Dividend per Share
2 |
0.7000
|
0.7500
|
0.7650
|
0.6000
|
0.4000
|
0.3046
|
0.3434
|
0.3906
|
Announcement Date
|
10/24/19
|
10/29/20
|
10/28/21
|
10/27/22
|
11/1/23
|
-
|
-
|
-
|
Fiscal Period: August |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
---|
Net sales
1 |
2,889
|
4,457
|
4,996
|
6,230
|
5,234
|
6,803
|
4,823
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
1,290
|
EBIT
|
-
|
-
|
-
|
562.8
|
537.1
|
638.2
|
-
|
Operating Margin
|
-
|
-
|
-
|
9.03%
|
10.26%
|
9.38%
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
384.7
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-
|
304.3
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
4.47%
|
-
|
EPS
|
-0.0150
|
0.0890
|
-0.0230
|
0.0330
|
0.1070
|
-
|
-
|
Dividend per Share
|
0.3600
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/24/19
|
4/22/20
|
10/29/20
|
4/21/21
|
10/28/21
|
5/5/22
|
10/27/22
|
Fiscal Period: August |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
8,961
|
9,811
|
10,597
|
10,600
|
10,476
|
10,045
|
9,867
|
9,680
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
5.242
x
|
3.916
x
|
4.126
x
|
4.063
x
|
4.575
x
|
4.37
x
|
4.133
x
|
3.962
x
|
Free Cash Flow
1 |
938
|
1,114
|
1,132
|
1,133
|
763
|
565
|
566
|
582
|
ROE (net income / shareholders' equity)
|
5.69%
|
8.63%
|
12.6%
|
10.6%
|
4.88%
|
4.99%
|
12.4%
|
18%
|
ROA (Net income/ Total Assets)
|
1.79%
|
2.82%
|
3.44%
|
2.62%
|
1.01%
|
1.5%
|
1.7%
|
2.2%
|
Assets
|
13,478
|
3,421
|
6,006
|
21,097
|
-125,598
|
-
|
19,079
|
23,176
|
Book Value Per Share
2 |
7.420
|
4.930
|
4.230
|
3.760
|
2.330
|
1.860
|
1.650
|
1.520
|
Cash Flow per Share
2 |
1.160
|
1.310
|
1.590
|
1.260
|
1.510
|
0.8500
|
0.9500
|
1.020
|
Capex
1 |
414
|
541
|
590
|
540
|
512
|
477
|
482
|
523
|
Capex / Sales
|
8.1%
|
5.72%
|
5.14%
|
4.64%
|
4.38%
|
4.38%
|
4.37%
|
4.65%
|
Announcement Date
|
10/24/19
|
10/29/20
|
10/28/21
|
10/27/22
|
11/1/23
|
-
|
-
|
-
|
Last Close Price
3.02
HKD Average target price
3.372
HKD Spread / Average Target +11.66% Consensus |