Delayed
Hong Kong S.E.
06:41:12 03/05/2024 BST
|
5-day change
|
1st Jan Change
|
7.32
HKD
|
-0.41%
|
|
+8.44%
|
-14.98%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
5,749
|
8,586
|
9,586
|
11,294
|
7,319
|
6,366
|
-
|
-
|
Enterprise Value (EV)
1 |
4,608
|
5,952
|
6,664
|
9,099
|
7,319
|
3,196
|
2,712
|
2,125
|
P/E ratio
|
14.1
x
|
11.2
x
|
12.3
x
|
13.5
x
|
13.7
x
|
6.88
x
|
6.33
x
|
5.7
x
|
Yield
|
3.18%
|
3.09%
|
3.28%
|
2.95%
|
-
|
5.92%
|
6.64%
|
7.31%
|
Capitalization / Revenue
|
1
x
|
1.43
x
|
1.39
x
|
1.46
x
|
0.93
x
|
0.76
x
|
0.7
x
|
0.64
x
|
EV / Revenue
|
0.81
x
|
0.99
x
|
0.97
x
|
1.18
x
|
0.93
x
|
0.38
x
|
0.3
x
|
0.21
x
|
EV / EBITDA
|
8.23
x
|
7.7
x
|
7.02
x
|
8.66
x
|
6.66
x
|
2.97
x
|
2.2
x
|
1.56
x
|
EV / FCF
|
8.81
x
|
8.87
x
|
10.3
x
|
18.1
x
|
-
|
3.06
x
|
2.73
x
|
1.88
x
|
FCF Yield
|
11.4%
|
11.3%
|
9.75%
|
5.52%
|
-
|
32.7%
|
36.7%
|
53.2%
|
Price to Book
|
1.47
x
|
1.32
x
|
-
|
-
|
-
|
0.87
x
|
0.8
x
|
0.72
x
|
Nbr of stocks (in thousands)
|
726,045
|
915,767
|
924,945
|
929,315
|
935,304
|
935,304
|
-
|
-
|
Reference price
2 |
7.918
|
9.376
|
10.36
|
12.15
|
7.826
|
6.807
|
6.807
|
6.807
|
Announcement Date
|
23/03/20
|
23/03/21
|
07/03/22
|
07/03/23
|
18/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
5,721
|
6,020
|
6,895
|
7,738
|
7,891
|
8,383
|
9,038
|
9,954
|
EBITDA
1 |
560.2
|
773.2
|
949.7
|
1,051
|
1,099
|
1,076
|
1,230
|
1,365
|
EBIT
1 |
510
|
668.8
|
837.6
|
890.2
|
929.8
|
1,042
|
1,132
|
1,257
|
Operating Margin
|
8.91%
|
11.11%
|
12.15%
|
11.5%
|
11.78%
|
12.43%
|
12.53%
|
12.63%
|
Earnings before Tax (EBT)
1 |
540.8
|
764.3
|
916.5
|
943.5
|
638.8
|
1,064
|
1,155
|
1,285
|
Net income
1 |
408.8
|
662.1
|
785.7
|
824.4
|
533
|
920
|
1,003
|
1,114
|
Net margin
|
7.15%
|
11%
|
11.4%
|
10.65%
|
6.75%
|
10.97%
|
11.1%
|
11.19%
|
EPS
2 |
0.5600
|
0.8400
|
0.8400
|
0.9000
|
0.5700
|
0.9900
|
1.075
|
1.195
|
Free Cash Flow
1 |
523.2
|
671.1
|
650
|
502
|
-
|
1,046
|
995
|
1,130
|
FCF margin
|
9.15%
|
11.15%
|
9.43%
|
6.49%
|
-
|
12.48%
|
11.01%
|
11.35%
|
FCF Conversion (EBITDA)
|
93.4%
|
86.79%
|
68.44%
|
47.76%
|
-
|
97.23%
|
80.87%
|
82.76%
|
FCF Conversion (Net income)
|
127.99%
|
101.35%
|
82.72%
|
60.89%
|
-
|
113.7%
|
99.2%
|
101.44%
|
Dividend per Share
2 |
0.2520
|
0.2900
|
0.3400
|
0.3580
|
-
|
0.4033
|
0.4522
|
0.4977
|
Announcement Date
|
23/03/20
|
23/03/21
|
07/03/22
|
07/03/23
|
18/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2022 S1
|
2022 S2
|
---|
Net sales
1 |
-
|
4,629
|
EBITDA
|
-
|
-
|
EBIT
|
-
|
-
|
Operating Margin
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
Net income
|
191.8
|
-
|
Net margin
|
-
|
-
|
EPS
|
0.2000
|
-
|
Dividend per Share
|
-
|
-
|
Announcement Date
|
08/08/22
|
07/03/23
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
1,141
|
2,634
|
2,923
|
2,195
|
-
|
3,170
|
3,654
|
4,241
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
523
|
671
|
650
|
502
|
-
|
1,046
|
995
|
1,130
|
ROE (net income / shareholders' equity)
|
12.6%
|
14%
|
13.4%
|
12.7%
|
-
|
13%
|
13.3%
|
13.5%
|
ROA (Net income/ Total Assets)
|
5.26%
|
8.07%
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
7,769
|
8,207
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
5.380
|
7.120
|
-
|
-
|
-
|
7.830
|
8.550
|
9.400
|
Cash Flow per Share
2 |
0.7500
|
-
|
-
|
-
|
-
|
0.6500
|
0.7300
|
0.7400
|
Capex
1 |
23.1
|
39.4
|
31.3
|
47.2
|
-
|
114
|
107
|
146
|
Capex / Sales
|
0.4%
|
0.65%
|
0.45%
|
0.61%
|
-
|
1.35%
|
1.18%
|
1.46%
|
Announcement Date
|
23/03/20
|
23/03/21
|
07/03/22
|
07/03/23
|
18/03/24
|
-
|
-
|
-
|
Last Close Price
6.807
CNY Average target price
11.3
CNY Spread / Average Target +66.07% Consensus |
1st Jan change
|
Capi.
|
---|
| -14.98% | 879M | | +5.80% | 2,957B | | +1.64% | 79.84B | | +1.50% | 75.23B | | -17.06% | 51.63B | | +31.33% | 50.22B | | -22.83% | 47.78B | | +22.46% | 43.07B | | +57.98% | 36.75B | | -11.11% | 24.41B |
Other Software
|