Market Closed -
BOERSE MUENCHEN
20:43:29 28/06/2024 BST
|
5-day change
|
1st Jan Change
|
0.392
EUR
|
0.00%
|
|
-2.00%
|
+81.48%
|
Fiscal Period: Dezember |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
162,317
|
126,565
|
144,697
|
123,984
|
143,192
|
217,861
|
-
|
-
|
Enterprise Value (EV)
2 |
334,551
|
322,653
|
307,847
|
307,012
|
303,956
|
390,470
|
387,170
|
384,070
|
P/E ratio
|
9.32
x
|
7.4
x
|
9.99
x
|
8.3
x
|
8.88
x
|
13.6
x
|
13.3
x
|
13
x
|
Yield
|
3.98%
|
5.72%
|
4.36%
|
5.32%
|
4.99%
|
3.25%
|
3.42%
|
3.59%
|
Capitalization / Revenue
|
2.67
x
|
1.79
x
|
1.79
x
|
1.5
x
|
1.73
x
|
2.46
x
|
2.36
x
|
2.29
x
|
EV / Revenue
|
5.5
x
|
4.57
x
|
3.82
x
|
3.71
x
|
3.68
x
|
4.41
x
|
4.19
x
|
4.04
x
|
EV / EBITDA
|
12.6
x
|
11.6
x
|
8.64
x
|
10.5
x
|
9.34
x
|
10.7
x
|
10.1
x
|
9.65
x
|
EV / FCF
|
22.7
x
|
19.4
x
|
15
x
|
15.7
x
|
16.1
x
|
24.2
x
|
18.7
x
|
18.6
x
|
FCF Yield
|
4.4%
|
5.16%
|
6.65%
|
6.36%
|
6.21%
|
4.12%
|
5.34%
|
5.39%
|
Price to Book
|
1.07
x
|
0.74
x
|
0.96
x
|
0.77
x
|
0.84
x
|
1.33
x
|
1.26
x
|
1.19
x
|
Nbr of stocks (in thousands)
|
50,498,611
|
50,498,611
|
50,498,611
|
50,498,611
|
50,498,611
|
50,498,611
|
-
|
-
|
Reference price
3 |
2.080
|
1.670
|
2.370
|
1.860
|
2.040
|
3.440
|
3.440
|
3.440
|
Announcement Date
|
26/02/20
|
18/03/21
|
17/03/22
|
15/03/23
|
27/03/24
|
-
|
-
|
-
|
1HKD in Million2CNY in Million3HKD Fiscal Period: Dezember |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
60,875
|
70,585
|
80,679
|
82,822
|
82,549
|
88,577
|
92,441
|
95,084
|
EBITDA
1 |
26,636
|
27,782
|
35,641
|
29,272
|
32,535
|
36,454
|
38,425
|
39,803
|
EBIT
1 |
16,588
|
16,892
|
24,528
|
18,845
|
20,594
|
22,622
|
24,238
|
25,424
|
Operating Margin
|
27.25%
|
23.93%
|
30.4%
|
22.75%
|
24.95%
|
25.54%
|
26.22%
|
26.74%
|
Earnings before Tax (EBT)
1 |
16,555
|
16,850
|
18,126
|
18,699
|
20,531
|
22,513
|
23,844
|
25,019
|
Net income
1 |
9,466
|
9,562
|
9,733
|
9,965
|
10,725
|
11,852
|
12,703
|
13,351
|
Net margin
|
15.55%
|
13.55%
|
12.06%
|
12.03%
|
12.99%
|
13.38%
|
13.74%
|
14.04%
|
EPS
2 |
0.2231
|
0.2256
|
0.2374
|
0.2241
|
0.2298
|
0.2527
|
0.2584
|
0.2647
|
Free Cash Flow
1 |
14,725
|
16,652
|
20,470
|
19,529
|
18,874
|
16,104
|
20,684
|
20,703
|
FCF margin
|
24.19%
|
23.59%
|
25.37%
|
23.58%
|
22.86%
|
18.18%
|
22.37%
|
21.77%
|
FCF Conversion (EBITDA)
|
55.28%
|
59.94%
|
57.43%
|
66.72%
|
58.01%
|
44.18%
|
53.83%
|
52.01%
|
FCF Conversion (Net income)
|
155.56%
|
174.14%
|
210.33%
|
195.98%
|
175.99%
|
135.87%
|
162.83%
|
155.06%
|
Dividend per Share
2 |
0.0829
|
0.0955
|
0.1033
|
0.0990
|
0.1018
|
0.1119
|
0.1175
|
0.1236
|
Announcement Date
|
26/02/20
|
18/03/21
|
17/03/22
|
15/03/23
|
27/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S2
|
2023 Q1
|
---|
Net sales
|
39,078
|
-
|
EBITDA
|
-
|
-
|
EBIT
|
-
|
-
|
Operating Margin
|
-
|
-
|
Earnings before Tax (EBT)
|
7,898
|
-
|
Net income
1 |
4,357
|
3,486
|
Net margin
|
11.15%
|
-
|
EPS
|
-
|
-
|
Dividend per Share
|
-
|
-
|
Announcement Date
|
18/03/21
|
25/04/23
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
172,234
|
196,088
|
163,149
|
183,027
|
160,763
|
172,609
|
169,308
|
166,209
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
6.466
x
|
7.058
x
|
4.578
x
|
6.253
x
|
4.941
x
|
4.735
x
|
4.406
x
|
4.176
x
|
Free Cash Flow
1 |
14,725
|
16,652
|
20,470
|
19,529
|
18,874
|
16,104
|
20,684
|
20,703
|
ROE (net income / shareholders' equity)
|
11.8%
|
10.4%
|
9.92%
|
9.63%
|
9.64%
|
10%
|
9.78%
|
9.85%
|
ROA (Net income/ Total Assets)
|
2.5%
|
2.45%
|
2.46%
|
2.42%
|
2.58%
|
2.83%
|
2.87%
|
2.93%
|
Assets
1 |
378,265
|
389,932
|
395,940
|
412,606
|
416,472
|
419,287
|
442,092
|
455,165
|
Book Value Per Share
2 |
1.940
|
2.250
|
2.460
|
2.410
|
2.430
|
2.580
|
2.730
|
2.890
|
Cash Flow per Share
2 |
0.7100
|
0.7100
|
0.8500
|
0.7100
|
0.7100
|
0.7100
|
0.7500
|
0.7700
|
Capex
1 |
15,653
|
13,495
|
14,441
|
11,789
|
14,246
|
17,734
|
21,219
|
22,656
|
Capex / Sales
|
25.71%
|
19.12%
|
17.9%
|
14.23%
|
17.26%
|
20.02%
|
22.95%
|
23.83%
|
Announcement Date
|
26/02/20
|
18/03/21
|
17/03/22
|
15/03/23
|
27/03/24
|
-
|
-
|
-
|
Last Close Price
3.44
HKD Average target price
3.1
HKD Spread / Average Target -9.88% Consensus |