Market Closed -
Hong Kong S.E.
04:08:20 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
12
HKD
|
+1.52%
|
|
+5.45%
|
-22.58%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
31,880
|
29,579
|
24,926
|
25,983
|
15,919
|
12,324
|
-
|
-
|
Enterprise Value (EV)
1 |
35,077
|
23,614
|
45,047
|
55,549
|
37,629
|
39,108
|
40,028
|
41,281
|
P/E ratio
|
6.6
x
|
-11.7
x
|
18.1
x
|
-22.6
x
|
-18.2
x
|
8.08
x
|
7.94
x
|
7.83
x
|
Yield
|
4.71%
|
5.06%
|
5.98%
|
5.69%
|
6.97%
|
9%
|
9.61%
|
9.1%
|
Capitalization / Revenue
|
7.99
x
|
7.97
x
|
6.91
x
|
7.51
x
|
4.96
x
|
3.76
x
|
3.59
x
|
3.57
x
|
EV / Revenue
|
8.8
x
|
6.37
x
|
12.5
x
|
16.1
x
|
11.7
x
|
11.9
x
|
11.7
x
|
12
x
|
EV / EBITDA
|
10.9
x
|
7.93
x
|
15.7
x
|
21.4
x
|
16.3
x
|
15.3
x
|
15
x
|
15
x
|
EV / FCF
|
15.6
x
|
21
x
|
-2.27
x
|
-81
x
|
-
|
32.1
x
|
36.7
x
|
74.8
x
|
FCF Yield
|
6.4%
|
4.77%
|
-44.1%
|
-1.23%
|
-
|
3.12%
|
2.73%
|
1.34%
|
Price to Book
|
0.41
x
|
0.4
x
|
0.34
x
|
0.32
x
|
0.24
x
|
0.17
x
|
0.17
x
|
0.17
x
|
Nbr of stocks (in thousands)
|
1,043,551
|
1,039,701
|
1,034,258
|
1,027,008
|
1,027,008
|
1,027,008
|
-
|
-
|
Reference price
2 |
30.55
|
28.45
|
24.10
|
25.30
|
15.50
|
12.00
|
12.00
|
12.00
|
Announcement Date
|
2/20/20
|
2/25/21
|
2/24/22
|
2/17/23
|
2/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,988
|
3,710
|
3,608
|
3,460
|
3,210
|
3,276
|
3,431
|
3,451
|
EBITDA
1 |
3,205
|
2,976
|
2,864
|
2,593
|
2,315
|
2,558
|
2,674
|
2,745
|
EBIT
1 |
3,183
|
2,952
|
2,835
|
2,561
|
2,282
|
2,473
|
2,612
|
2,638
|
Operating Margin
|
79.81%
|
79.57%
|
78.58%
|
74.02%
|
71.09%
|
75.47%
|
76.14%
|
76.45%
|
Earnings before Tax (EBT)
1 |
5,559
|
-1,995
|
2,261
|
-607
|
-731
|
2,394
|
2,498
|
2,617
|
Net income
1 |
4,845
|
-2,547
|
1,383
|
-1,157
|
-872
|
1,611
|
1,652
|
1,727
|
Net margin
|
121.49%
|
-68.65%
|
38.33%
|
-33.44%
|
-27.17%
|
49.16%
|
48.17%
|
50.05%
|
EPS
2 |
4.630
|
-2.440
|
1.330
|
-1.120
|
-0.8500
|
1.485
|
1.510
|
1.533
|
Free Cash Flow
1 |
2,246
|
1,127
|
-19,858
|
-686
|
-
|
1,220
|
1,091
|
552
|
FCF margin
|
56.32%
|
30.38%
|
-550.39%
|
-19.83%
|
-
|
37.22%
|
31.8%
|
16%
|
FCF Conversion (EBITDA)
|
70.08%
|
37.87%
|
-
|
-
|
-
|
47.68%
|
40.8%
|
20.11%
|
FCF Conversion (Net income)
|
46.36%
|
-
|
-
|
-
|
-
|
75.72%
|
66.02%
|
31.96%
|
Dividend per Share
2 |
1.440
|
1.440
|
1.440
|
1.440
|
1.080
|
1.080
|
1.153
|
1.092
|
Announcement Date
|
2/20/20
|
2/25/21
|
2/24/22
|
2/17/23
|
2/22/24
|
-
|
-
|
-
|
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 |
1,902
|
1,981
|
1,729
|
1,834
|
1,774
|
1,777
|
1,683
|
1,611
|
1,599
|
2,268
|
2,251
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
-
|
-
|
1,495
|
1,340
|
1,384
|
1,177
|
1,202
|
1,080
|
1,305
|
1,204
|
Operating Margin
|
-
|
-
|
-
|
81.52%
|
75.54%
|
77.88%
|
69.93%
|
74.61%
|
67.54%
|
57.56%
|
53.47%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-1,217
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-1,062
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-66.42%
|
-
|
-
|
EPS
2 |
1.970
|
-2.520
|
0.0800
|
0.5000
|
0.8300
|
0.0700
|
-1.190
|
0.1900
|
-1.040
|
-0.3300
|
1.870
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.8100
|
-
|
-
|
Announcement Date
|
2/20/20
|
8/10/20
|
2/25/21
|
8/11/21
|
2/24/22
|
8/22/22
|
2/17/23
|
8/10/23
|
2/22/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
3,197
|
-
|
20,121
|
29,566
|
21,710
|
26,784
|
27,703
|
28,957
|
Net Cash position
1 |
-
|
5,965
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.9975
x
|
-
|
7.025
x
|
11.4
x
|
9.378
x
|
10.47
x
|
10.36
x
|
10.55
x
|
Free Cash Flow
1 |
2,246
|
1,127
|
-19,858
|
-686
|
-
|
1,220
|
1,091
|
552
|
ROE (net income / shareholders' equity)
|
3.4%
|
3.17%
|
2.76%
|
2.5%
|
2.32%
|
2.28%
|
2.5%
|
2.34%
|
ROA (Net income/ Total Assets)
|
2.81%
|
2.32%
|
2.05%
|
1.74%
|
1.57%
|
1.64%
|
1.67%
|
1.76%
|
Assets
1 |
172,383
|
-109,822
|
67,408
|
-66,342
|
-55,616
|
98,086
|
99,068
|
97,990
|
Book Value Per Share
2 |
74.40
|
70.90
|
71.10
|
78.30
|
65.40
|
69.40
|
70.30
|
69.50
|
Cash Flow per Share
2 |
3.060
|
1.960
|
2.380
|
2.330
|
-
|
2.790
|
3.050
|
3.250
|
Capex
1 |
956
|
913
|
22,334
|
3,081
|
1,669
|
1,563
|
1,677
|
1,628
|
Capex / Sales
|
23.97%
|
24.61%
|
619.01%
|
89.05%
|
51.99%
|
47.71%
|
48.87%
|
47.19%
|
Announcement Date
|
2/20/20
|
2/25/21
|
2/24/22
|
2/17/23
|
2/22/24
|
-
|
-
|
-
|
Average target price
16.77
HKD Spread / Average Target +39.78% Consensus |
1st Jan change
|
Capi.
|
---|
| -22.58% | 1.57B | | -6.13% | 3.18B | | -10.13% | 2.36B | | -11.61% | 1.68B | | +5.46% | 970M | | +12.47% | 964M | | -4.76% | 683M | | -19.46% | 556M | | 0.00% | 458M | | -20.52% | 380M |
Office Real Estate Development
|