Market Closed -
Hong Kong S.E.
09:08:07 09/05/2024 BST
|
5-day change
|
1st Jan Change
|
2.87
HKD
|
-0.35%
|
|
+2.50%
|
+38.65%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
150.5
|
127.2
|
559.7
|
281.1
|
291.7
|
404.3
|
-
|
-
|
Enterprise Value (EV)
1 |
150.5
|
127.2
|
559.7
|
281.1
|
291.7
|
404.3
|
404.3
|
404.3
|
P/E ratio
|
-
|
-
|
38.6
x
|
12.4
x
|
10.4
x
|
12.4
x
|
10.8
x
|
9.46
x
|
Yield
|
9.92%
|
10.1%
|
3.39%
|
-
|
-
|
6.81%
|
7.85%
|
8.93%
|
Capitalization / Revenue
|
3.28
x
|
2.41
x
|
7.55
x
|
3.24
x
|
-
|
3.76
x
|
3.38
x
|
3.08
x
|
EV / Revenue
|
3.28
x
|
2.41
x
|
7.55
x
|
3.24
x
|
-
|
3.76
x
|
3.38
x
|
3.08
x
|
EV / EBITDA
|
9,323,044
x
|
6,896,528
x
|
20,570,816
x
|
9,548,953
x
|
-
|
-
|
-
|
-
|
EV / FCF
|
9.79
x
|
8.57
x
|
32.1
x
|
-
|
-
|
12.1
x
|
10.8
x
|
9.94
x
|
FCF Yield
|
10.2%
|
11.7%
|
3.11%
|
-
|
-
|
8.26%
|
9.28%
|
10.1%
|
Price to Book
|
5.69
x
|
4.56
x
|
14
x
|
-
|
-
|
7.34
x
|
6.12
x
|
6.12
x
|
Nbr of stocks (in thousands)
|
1,046,792
|
1,071,728
|
1,090,811
|
1,097,523
|
1,100,494
|
1,100,800
|
-
|
-
|
Reference price
2 |
0.1438
|
0.1187
|
0.5131
|
0.2561
|
0.2651
|
0.3672
|
0.3672
|
0.3672
|
Announcement Date
|
27/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
29/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
45.91
|
52.82
|
74.13
|
86.76
|
-
|
107.5
|
119.6
|
131.4
|
EBITDA
|
16.14
|
18.44
|
27.21
|
29.44
|
-
|
-
|
-
|
-
|
EBIT
1 |
14.09
|
16.1
|
24.78
|
26.62
|
-
|
39
|
44.9
|
51.08
|
Operating Margin
|
30.69%
|
30.49%
|
33.42%
|
30.69%
|
-
|
36.29%
|
37.52%
|
38.89%
|
Earnings before Tax (EBT)
1 |
13.99
|
16.04
|
24.73
|
26.38
|
-
|
38.7
|
44.6
|
50.78
|
Net income
1 |
12.09
|
14.23
|
21.2
|
22.66
|
28.1
|
32.5
|
37.46
|
42.66
|
Net margin
|
26.33%
|
26.94%
|
28.6%
|
26.12%
|
-
|
30.25%
|
31.31%
|
32.47%
|
EPS
2 |
-
|
-
|
0.0133
|
0.0206
|
0.0255
|
0.0295
|
0.0340
|
0.0388
|
Free Cash Flow
1 |
15.37
|
14.84
|
17.43
|
-
|
-
|
33.39
|
37.5
|
40.69
|
FCF margin
|
33.48%
|
28.09%
|
23.51%
|
-
|
-
|
31.08%
|
31.34%
|
30.97%
|
FCF Conversion (EBITDA)
|
95.22%
|
80.46%
|
64.05%
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
127.15%
|
104.27%
|
82.2%
|
-
|
-
|
102.73%
|
100.1%
|
95.38%
|
Dividend per Share
2 |
0.0143
|
0.0119
|
0.0174
|
-
|
-
|
0.0250
|
0.0288
|
0.0328
|
Announcement Date
|
27/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
29/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
15.4
|
14.8
|
17.4
|
-
|
-
|
33.4
|
37.5
|
40.7
|
ROE (net income / shareholders' equity)
|
36.2%
|
40.7%
|
55.8%
|
-
|
-
|
62.7%
|
65.3%
|
65.1%
|
ROA (Net income/ Total Assets)
|
25.4%
|
26%
|
32.4%
|
-
|
-
|
37.4%
|
40.4%
|
42.2%
|
Assets
1 |
47.69
|
54.69
|
65.53
|
-
|
-
|
86.91
|
92.73
|
101.1
|
Book Value Per Share
2 |
0.0300
|
0.0300
|
0.0400
|
-
|
-
|
0.0500
|
0.0600
|
0.0600
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
1.22
|
1
|
1.49
|
-
|
-
|
6.17
|
8.23
|
11
|
Capex / Sales
|
2.66%
|
1.9%
|
2.01%
|
-
|
-
|
5.74%
|
6.88%
|
8.35%
|
Announcement Date
|
27/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
29/02/24
|
-
|
-
|
-
|
Last Close Price
0.3672
USD Average target price
0.479
USD Spread / Average Target +30.43% Consensus |
1st Jan change
|
Capi.
|
---|
| +38.65% | 406M | | -15.11% | 7.67B | | -16.09% | 2.86B | | +19.81% | 2.28B | | -40.02% | 1.4B | | -16.27% | 1.23B | | -7.92% | 1.09B | | -14.50% | 1.05B | | -18.28% | 718M | | +53.86% | 693M |
Network Equipment
|