Delayed
Hong Kong S.E.
07:57:52 03/05/2024 BST
|
5-day change
|
1st Jan Change
|
9.27
HKD
|
-1.90%
|
|
+3.95%
|
-16.49%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
34,287
|
18,060
|
7,899
|
5,456
|
5,456
|
-
|
Enterprise Value (EV)
1 |
27,452
|
13,092
|
4,820
|
6,262
|
2,269
|
1,403
|
P/E ratio
|
42.4
x
|
17.1
x
|
-4.32
x
|
-6.73
x
|
16.2
x
|
11.6
x
|
Yield
|
0.95%
|
2.35%
|
-
|
0.41%
|
-
|
2%
|
Capitalization / Revenue
|
10.2
x
|
3.03
x
|
1.58
x
|
1.26
x
|
1.03
x
|
0.9
x
|
EV / Revenue
|
8.17
x
|
2.19
x
|
0.96
x
|
1.26
x
|
0.43
x
|
0.23
x
|
EV / EBITDA
|
35.4
x
|
9.96
x
|
-2.45
x
|
-5.82
x
|
4.89
x
|
2.18
x
|
EV / FCF
|
266,429,724
x
|
33,466,999
x
|
-3,538,966
x
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
-0%
|
-
|
-
|
-
|
Price to Book
|
3.62
x
|
2.36
x
|
1.48
x
|
0.98
x
|
1.23
x
|
1
x
|
Nbr of stocks (in thousands)
|
652,848
|
652,848
|
652,848
|
623,386
|
623,386
|
-
|
Reference price
2 |
52.52
|
27.66
|
12.10
|
8.752
|
8.752
|
8.752
|
Announcement Date
|
24/03/21
|
29/03/22
|
30/03/23
|
27/03/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
2,328
|
3,359
|
5,968
|
5,005
|
4,980
|
5,289
|
6,051
|
EBITDA
1 |
-
|
774.5
|
1,315
|
-1,967
|
-1,076
|
463.9
|
644.1
|
EBIT
1 |
-
|
760
|
1,292
|
-2,035
|
-1,164
|
361.6
|
534.2
|
Operating Margin
|
-
|
22.63%
|
21.64%
|
-40.66%
|
-23.37%
|
6.84%
|
8.83%
|
Earnings before Tax (EBT)
1 |
-
|
767.6
|
1,321
|
-2,001
|
-1,120
|
439.9
|
561.7
|
Net income
1 |
-
|
617.6
|
1,057
|
-1,819
|
-951
|
371.3
|
429.5
|
Net margin
|
-
|
18.39%
|
17.71%
|
-36.33%
|
-19.1%
|
7.02%
|
7.1%
|
EPS
2 |
0.8000
|
1.240
|
1.620
|
-2.800
|
-1.490
|
0.5400
|
0.7540
|
Free Cash Flow
|
-
|
103
|
391.2
|
-1,362
|
-
|
-
|
-
|
FCF margin
|
-
|
3.07%
|
6.55%
|
-27.21%
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
13.3%
|
29.75%
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
16.68%
|
37%
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
0.5000
|
0.6500
|
-
|
0.0360
|
-
|
0.1750
|
Announcement Date
|
05/11/20
|
24/03/21
|
29/03/22
|
30/03/23
|
27/03/24
|
-
|
-
|
Fiscal Period: December |
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Net sales
1 |
2,586
|
3,383
|
2,565
|
2,440
|
2,465
|
2,515
|
2,267
|
2,770
|
2,037
|
3,056
|
EBITDA
|
651.1
|
664
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
642.8
|
648.8
|
411.9
|
-2,447
|
239.2
|
-1,403
|
200.6
|
245.2
|
182.9
|
274.3
|
Operating Margin
|
24.86%
|
19.18%
|
16.06%
|
-100.29%
|
9.71%
|
-55.8%
|
8.85%
|
8.85%
|
8.98%
|
8.98%
|
Earnings before Tax (EBT)
|
660.5
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
529.8
|
527.4
|
-
|
-
|
189.5
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
20.49%
|
15.59%
|
-
|
-
|
7.69%
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
19/08/21
|
29/03/22
|
30/08/22
|
30/03/23
|
28/08/23
|
27/03/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
6,835
|
4,967
|
3,079
|
2,871
|
3,187
|
4,053
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
103
|
391
|
-1,362
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
16.2%
|
14.2%
|
-28%
|
7.71%
|
8.54%
|
9.02%
|
ROA (Net income/ Total Assets)
|
-
|
9.87%
|
11.1%
|
-19.4%
|
5.6%
|
4.7%
|
5%
|
Assets
1 |
-
|
6,254
|
9,532
|
9,398
|
7,499
|
7,901
|
8,590
|
Book Value Per Share
2 |
-
|
14.50
|
11.70
|
8.160
|
8.900
|
7.100
|
8.720
|
Cash Flow per Share
|
-
|
0.2300
|
0.6800
|
0.6100
|
-
|
0.7300
|
1.260
|
Capex
1 |
-
|
10.4
|
54.1
|
94.3
|
235
|
200
|
253
|
Capex / Sales
|
-
|
0.31%
|
0.91%
|
1.88%
|
4.5%
|
3.78%
|
4.17%
|
Announcement Date
|
05/11/20
|
24/03/21
|
29/03/22
|
30/03/23
|
27/03/24
|
-
|
-
|
Mean consensus UNDERPERFORM Last Close Price
8.752
CNY Average target price
7.676
CNY Spread / Average Target -12.29% Consensus |
1st Jan change
|
Capi.
|
---|
| -16.49% | 754M | | -6.77% | 26.19B | | +3.89% | 20.5B | | -17.41% | 9.56B | | -2.58% | 8.74B | | -4.13% | 6.75B | | -14.77% | 5.24B | | +43.74% | 4.83B | | -8.24% | 2.27B | | -12.29% | 2.1B |
Other Real Estate Services
|