Market Closed -
Hong Kong S.E.
09:08:22 29/04/2024 BST
|
5-day change
|
1st Jan Change
|
10.28
HKD
|
+0.59%
|
|
+1.98%
|
-15.04%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
18,541
|
15,567
|
6,351
|
9,499
|
7,100
|
6,139
|
-
|
-
|
Enterprise Value (EV)
1 |
22,363
|
19,760
|
13,429
|
16,763
|
14,772
|
13,012
|
12,390
|
11,789
|
P/E ratio
|
18.4
x
|
13.7
x
|
12.5
x
|
15.5
x
|
12.2
x
|
7.06
x
|
5.75
x
|
5.22
x
|
Yield
|
2.7%
|
3.54%
|
4.46%
|
3.75%
|
5.2%
|
7.38%
|
9.13%
|
8.84%
|
Capitalization / Revenue
|
1.7
x
|
1.39
x
|
0.55
x
|
0.74
x
|
0.51
x
|
0.41
x
|
0.38
x
|
0.36
x
|
EV / Revenue
|
2.05
x
|
1.77
x
|
1.16
x
|
1.31
x
|
1.06
x
|
0.87
x
|
0.77
x
|
0.69
x
|
EV / EBITDA
|
10
x
|
9.15
x
|
7.25
x
|
8.5
x
|
6.67
x
|
5.64
x
|
4.93
x
|
4.36
x
|
EV / FCF
|
16.8
x
|
13.6
x
|
7.5
x
|
11.8
x
|
14.2
x
|
7.21
x
|
7.13
x
|
5.76
x
|
FCF Yield
|
5.97%
|
7.34%
|
13.3%
|
8.5%
|
7.03%
|
13.9%
|
14%
|
17.4%
|
Price to Book
|
3.3
x
|
2.51
x
|
1.08
x
|
1.53
x
|
1.12
x
|
0.89
x
|
0.81
x
|
0.75
x
|
Nbr of stocks (in thousands)
|
643,326
|
644,433
|
645,211
|
645,561
|
645,561
|
645,561
|
-
|
-
|
Reference price
2 |
28.82
|
24.16
|
9.843
|
14.71
|
11.00
|
9.509
|
9.509
|
9.509
|
Announcement Date
|
23/03/20
|
23/03/21
|
22/03/22
|
21/03/23
|
26/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
10,925
|
11,195
|
11,548
|
12,776
|
13,926
|
14,910
|
15,990
|
16,981
|
EBITDA
1 |
2,235
|
2,161
|
1,852
|
1,972
|
2,216
|
2,308
|
2,513
|
2,703
|
EBIT
1 |
2,030
|
1,951
|
1,546
|
1,578
|
1,724
|
1,983
|
2,193
|
2,434
|
Operating Margin
|
18.58%
|
17.43%
|
13.39%
|
12.35%
|
12.38%
|
13.3%
|
13.72%
|
14.33%
|
Earnings before Tax (EBT)
1 |
1,565
|
1,605
|
850.2
|
1,031
|
933.6
|
1,347
|
1,639
|
1,852
|
Net income
1 |
1,005
|
1,137
|
508.5
|
611.8
|
581.8
|
866.8
|
1,071
|
1,183
|
Net margin
|
9.2%
|
10.15%
|
4.4%
|
4.79%
|
4.18%
|
5.81%
|
6.7%
|
6.97%
|
EPS
2 |
1.570
|
1.760
|
0.7900
|
0.9500
|
0.9000
|
1.347
|
1.652
|
1.822
|
Free Cash Flow
1 |
1,334
|
1,451
|
1,790
|
1,424
|
1,039
|
1,805
|
1,738
|
2,046
|
FCF margin
|
12.21%
|
12.96%
|
15.5%
|
11.15%
|
7.46%
|
12.11%
|
10.87%
|
12.05%
|
FCF Conversion (EBITDA)
|
59.69%
|
67.17%
|
96.64%
|
72.24%
|
46.89%
|
78.22%
|
69.17%
|
75.7%
|
FCF Conversion (Net income)
|
132.76%
|
127.67%
|
351.96%
|
232.83%
|
178.53%
|
208.24%
|
162.28%
|
172.97%
|
Dividend per Share
2 |
0.7771
|
0.8557
|
0.4391
|
0.5522
|
0.5720
|
0.7017
|
0.8679
|
0.8409
|
Announcement Date
|
23/03/20
|
23/03/21
|
22/03/22
|
21/03/23
|
26/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 Q3
|
2023 S2
|
---|
Net sales
1 |
5,830
|
5,167
|
6,027
|
5,424
|
6,124
|
5,955
|
6,820
|
6,981
|
3,298
|
6,946
|
EBITDA
|
-
|
-
|
973
|
-
|
-
|
-
|
-
|
-
|
-
|
906
|
EBIT
|
-
|
-
|
897.2
|
929.7
|
616.7
|
900.8
|
644.3
|
1,160
|
-
|
564.7
|
Operating Margin
|
-
|
-
|
14.88%
|
17.14%
|
10.07%
|
15.13%
|
9.45%
|
16.61%
|
-
|
8.13%
|
Earnings before Tax (EBT)
|
-
|
-
|
608.5
|
-
|
-
|
-
|
-
|
-
|
-
|
30.45
|
Net income
|
-
|
-
|
418.7
|
501.4
|
7.13
|
475.1
|
-
|
-
|
-
|
-26.17
|
Net margin
|
-
|
-
|
6.95%
|
9.24%
|
0.12%
|
7.98%
|
-
|
-
|
-
|
-0.38%
|
EPS
|
-
|
-
|
-
|
-
|
-
|
0.7400
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
23/03/20
|
25/08/20
|
23/03/21
|
24/08/21
|
22/03/22
|
29/08/22
|
21/03/23
|
22/08/23
|
26/12/23
|
26/03/24
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
3,821
|
4,193
|
7,078
|
7,265
|
7,673
|
6,874
|
6,252
|
5,650
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.709
x
|
1.941
x
|
3.822
x
|
3.684
x
|
3.463
x
|
2.979
x
|
2.488
x
|
2.091
x
|
Free Cash Flow
1 |
1,334
|
1,451
|
1,790
|
1,424
|
1,039
|
1,805
|
1,738
|
2,046
|
ROE (net income / shareholders' equity)
|
19.2%
|
19.3%
|
15.8%
|
10.2%
|
9.36%
|
12.8%
|
14.6%
|
15%
|
ROA (Net income/ Total Assets)
|
6.54%
|
6.87%
|
5.08%
|
2.97%
|
2.84%
|
4.2%
|
5.61%
|
6%
|
Assets
1 |
15,358
|
16,540
|
10,006
|
20,622
|
20,503
|
20,630
|
19,095
|
19,708
|
Book Value Per Share
2 |
8.730
|
9.630
|
9.120
|
9.600
|
9.830
|
10.70
|
11.70
|
12.60
|
Cash Flow per Share
2 |
2.220
|
2.370
|
2.850
|
2.280
|
1.700
|
2.650
|
2.670
|
2.600
|
Capex
1 |
105
|
78.3
|
53.3
|
44.9
|
58.1
|
124
|
131
|
139
|
Capex / Sales
|
0.96%
|
0.7%
|
0.46%
|
0.35%
|
0.42%
|
0.83%
|
0.82%
|
0.82%
|
Announcement Date
|
23/03/20
|
23/03/21
|
22/03/22
|
21/03/23
|
26/03/24
|
-
|
-
|
-
|
Last Close Price
9.509
CNY Average target price
13.49
CNY Spread / Average Target +41.88% Consensus |