Market Closed -
Hong Kong S.E.
09:09:00 03/05/2024 BST
|
5-day change
|
1st Jan Change
|
7.11
HKD
|
+0.14%
|
|
-5.70%
|
+37.79%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,017,460
|
714,287
|
854,827
|
870,020
|
1,243,631
|
1,801,917
|
-
|
-
|
Enterprise Value (EV)
1 |
1,397,773
|
942,839
|
1,038,369
|
976,385
|
1,273,751
|
1,986,195
|
1,970,727
|
1,882,049
|
P/E ratio
|
14
x
|
20.2
x
|
5.65
x
|
3.85
x
|
5.33
x
|
7.16
x
|
7.34
x
|
7.48
x
|
Yield
|
4.11%
|
8.66%
|
8.02%
|
13.4%
|
9.38%
|
7.11%
|
6.6%
|
6.54%
|
Capitalization / Revenue
|
0.4
x
|
0.37
x
|
0.33
x
|
0.27
x
|
0.41
x
|
0.59
x
|
0.58
x
|
0.58
x
|
EV / Revenue
|
0.56
x
|
0.49
x
|
0.4
x
|
0.3
x
|
0.42
x
|
0.65
x
|
0.64
x
|
0.6
x
|
EV / EBITDA
|
3.74
x
|
3.74
x
|
2.76
x
|
2.2
x
|
2.73
x
|
4.05
x
|
4.05
x
|
3.79
x
|
EV / FCF
|
35
x
|
14.9
x
|
11.5
x
|
6.48
x
|
7.28
x
|
9.7
x
|
9.41
x
|
10.7
x
|
FCF Yield
|
2.86%
|
6.69%
|
8.7%
|
15.4%
|
13.7%
|
10.3%
|
10.6%
|
9.35%
|
Price to Book
|
0.52
x
|
0.3
x
|
0.41
x
|
0.42
x
|
0.59
x
|
0.79
x
|
0.75
x
|
0.69
x
|
Nbr of stocks (in thousands)
|
183,020,978
|
183,020,978
|
183,020,978
|
183,020,978
|
183,020,978
|
183,020,978
|
-
|
-
|
Reference price
2 |
3.494
|
2.020
|
2.827
|
3.153
|
4.690
|
6.587
|
6.587
|
6.587
|
Announcement Date
|
26/03/20
|
25/03/21
|
31/03/22
|
29/03/23
|
25/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,516,810
|
1,933,836
|
2,614,349
|
3,239,167
|
3,011,012
|
3,064,538
|
3,016,113
|
2,971,368
|
EBITDA
1 |
374,024
|
252,022
|
375,727
|
444,750
|
466,200
|
491,007
|
485,591
|
500,919
|
EBIT
1 |
115,520
|
64,783
|
182,180
|
242,564
|
253,024
|
252,236
|
248,077
|
238,377
|
Operating Margin
|
4.59%
|
3.35%
|
6.97%
|
7.49%
|
8.4%
|
8.23%
|
8.23%
|
8.02%
|
Earnings before Tax (EBT)
1 |
103,213
|
56,069
|
158,194
|
213,272
|
237,458
|
251,652
|
245,712
|
241,144
|
Net income
1 |
45,677
|
19,002
|
92,170
|
149,375
|
161,144
|
169,256
|
164,771
|
161,185
|
Net margin
|
1.81%
|
0.98%
|
3.53%
|
4.61%
|
5.35%
|
5.52%
|
5.46%
|
5.42%
|
EPS
2 |
0.2500
|
0.1000
|
0.5000
|
0.8200
|
0.8800
|
0.9204
|
0.8973
|
0.8805
|
Free Cash Flow
1 |
39,924
|
63,117
|
90,291
|
150,745
|
175,030
|
204,701
|
209,485
|
175,992
|
FCF margin
|
1.59%
|
3.26%
|
3.45%
|
4.65%
|
5.81%
|
6.68%
|
6.95%
|
5.92%
|
FCF Conversion (EBITDA)
|
10.67%
|
25.04%
|
24.03%
|
33.89%
|
37.54%
|
41.69%
|
43.14%
|
35.13%
|
FCF Conversion (Net income)
|
87.41%
|
332.16%
|
97.96%
|
100.92%
|
108.62%
|
120.94%
|
127.14%
|
109.19%
|
Dividend per Share
2 |
0.1437
|
0.1748
|
0.2266
|
0.4226
|
0.4400
|
0.4684
|
0.4350
|
0.4310
|
Announcement Date
|
26/03/20
|
25/03/21
|
31/03/22
|
29/03/23
|
25/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2020 S2
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
-
|
-
|
734,008
|
779,368
|
835,253
|
840,780
|
783,766
|
732,471
|
747,400
|
-
|
802,264
|
728,877
|
812,184
|
825,510
|
826,469
|
861,231
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-19,753
|
84,536
|
55,357
|
57,634
|
70,371
|
58,103
|
56,925
|
63,744
|
56,873
|
120,617
|
68,929
|
63,478
|
67,560
|
65,893
|
53,216
|
52,253
|
-
|
-
|
Operating Margin
|
-
|
-
|
7.54%
|
7.39%
|
8.43%
|
6.91%
|
7.26%
|
8.7%
|
7.61%
|
-
|
8.59%
|
8.71%
|
8.32%
|
7.98%
|
6.44%
|
6.07%
|
-
|
-
|
Earnings before Tax (EBT)
|
-18,523
|
74,592
|
-
|
-
|
61,563
|
-
|
39,924
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-29,986
|
48,988
|
-
|
-
|
43,328
|
37,878
|
-
|
-
|
41,648
|
85,276
|
46,379
|
-
|
45,683
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
5.19%
|
4.51%
|
-
|
-
|
5.57%
|
-
|
5.78%
|
-
|
5.62%
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
-
|
-
|
0.0900
|
0.2100
|
0.2400
|
0.2100
|
0.1600
|
0.2400
|
0.2300
|
-
|
0.2500
|
0.1600
|
0.2500
|
0.2650
|
0.2250
|
0.1650
|
0.2300
|
0.2700
|
Dividend per Share
|
0.0874
|
-
|
-
|
-
|
0.2026
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
27/08/20
|
25/03/21
|
31/03/22
|
29/04/22
|
25/08/22
|
27/10/22
|
29/03/23
|
28/04/23
|
30/08/23
|
30/08/23
|
30/10/23
|
25/03/24
|
29/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
380,313
|
228,552
|
183,542
|
253,311
|
30,120
|
184,278
|
168,810
|
80,132
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.017
x
|
0.9069
x
|
0.4885
x
|
0.5571
x
|
0.0646
x
|
0.3753
x
|
0.347
x
|
0.1616
x
|
Free Cash Flow
1 |
39,924
|
63,117
|
90,291
|
119,461
|
175,030
|
204,701
|
209,485
|
175,992
|
ROE (net income / shareholders' equity)
|
3.74%
|
1.6%
|
7.44%
|
11.3%
|
11.4%
|
11.1%
|
10.5%
|
10.3%
|
ROA (Net income/ Total Assets)
|
1.77%
|
0.73%
|
3.69%
|
5.77%
|
5.94%
|
6.21%
|
5.92%
|
5.69%
|
Assets
1 |
2,586,613
|
2,610,165
|
2,497,832
|
2,587,877
|
2,711,401
|
2,724,884
|
2,781,342
|
2,835,014
|
Book Value Per Share
2 |
6.720
|
6.640
|
6.900
|
7.480
|
7.900
|
8.370
|
8.820
|
9.500
|
Cash Flow per Share
2 |
1.960
|
1.740
|
1.870
|
2.160
|
2.490
|
1.340
|
2.200
|
2.040
|
Capex
1 |
319,686
|
255,458
|
251,178
|
274,307
|
281,566
|
264,746
|
261,127
|
262,135
|
Capex / Sales
|
12.7%
|
13.21%
|
9.61%
|
8.47%
|
9.35%
|
8.64%
|
8.66%
|
8.82%
|
Announcement Date
|
26/03/20
|
25/03/21
|
31/03/22
|
29/03/23
|
25/03/24
|
-
|
-
|
-
|
Last Close Price
6.587
CNY Average target price
6.965
CNY Spread / Average Target +5.74% Consensus |
1st Jan change
|
Capi.
|
---|
| +37.79% | 249B | | -9.24% | 1,933B | | +16.02% | 457B | | +11.16% | 229B | | +7.12% | 105B | | -7.47% | 80.36B | | -.--% | 51.18B | | -4.17% | 50.61B | | +23.11% | 49.16B | | +26.95% | 38.11B |
Integrated Oil & Gas
|