Market Closed -
Hong Kong S.E.
09:08:22 10/05/2024 BST
|
5-day change
|
1st Jan Change
|
2.83
HKD
|
+2.54%
|
|
+26.91%
|
+31.63%
|
Fiscal Period: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
6,807
|
4,162
|
2,804
|
5,827
|
3,673
|
3,465
|
-
|
-
|
Enterprise Value (EV)
1 |
9,364
|
7,165
|
6,443
|
9,093
|
6,882
|
7,020
|
6,658
|
6,100
|
P/E ratio
|
24.1
x
|
14.3
x
|
22.2
x
|
11.2
x
|
9.58
x
|
10.5
x
|
8.78
x
|
7.08
x
|
Yield
|
1.37%
|
2.29%
|
1.44%
|
2.94%
|
3.43%
|
2.65%
|
2.94%
|
3.71%
|
Capitalization / Revenue
|
1.09
x
|
0.66
x
|
0.47
x
|
0.7
x
|
0.47
x
|
0.47
x
|
0.42
x
|
0.39
x
|
EV / Revenue
|
1.5
x
|
1.13
x
|
1.08
x
|
1.09
x
|
0.87
x
|
0.94
x
|
0.81
x
|
0.68
x
|
EV / EBITDA
|
12.6
x
|
7.39
x
|
7.85
x
|
6.85
x
|
5.09
x
|
6.54
x
|
5.57
x
|
4.63
x
|
EV / FCF
|
-17.8
x
|
-144
x
|
-68.7
x
|
10.4
x
|
-
|
10.4
x
|
5.9
x
|
4.76
x
|
FCF Yield
|
-5.63%
|
-0.69%
|
-1.46%
|
9.59%
|
-
|
9.64%
|
16.9%
|
21%
|
Price to Book
|
2.33
x
|
1.43
x
|
0.91
x
|
1.6
x
|
1.04
x
|
0.99
x
|
0.91
x
|
0.84
x
|
Nbr of stocks (in thousands)
|
1,224,250
|
1,224,250
|
1,224,250
|
1,224,250
|
1,224,250
|
1,224,250
|
-
|
-
|
Reference price
2 |
5.560
|
3.400
|
2.290
|
4.760
|
3.000
|
2.830
|
2.830
|
2.830
|
Announcement Date
|
25/06/19
|
29/06/20
|
30/06/21
|
29/06/22
|
29/06/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
6,263
|
6,341
|
5,974
|
8,347
|
7,879
|
7,435
|
8,223
|
8,906
|
EBITDA
1 |
745.9
|
969.7
|
820.6
|
1,328
|
1,351
|
1,073
|
1,194
|
1,318
|
EBIT
1 |
390.9
|
473.6
|
265.9
|
758.7
|
787.8
|
556.8
|
655.2
|
742.7
|
Operating Margin
|
6.24%
|
7.47%
|
4.45%
|
9.09%
|
10%
|
7.49%
|
7.97%
|
8.34%
|
Earnings before Tax (EBT)
1 |
302
|
313.1
|
146.7
|
617.5
|
456.2
|
370.8
|
506.5
|
624.7
|
Net income
1 |
282.4
|
290
|
125.5
|
520.7
|
383.3
|
311.4
|
423
|
524.5
|
Net margin
|
4.51%
|
4.57%
|
2.1%
|
6.24%
|
4.86%
|
4.19%
|
5.14%
|
5.89%
|
EPS
2 |
0.2310
|
0.2370
|
0.1030
|
0.4250
|
0.3130
|
0.2700
|
0.3225
|
0.4000
|
Free Cash Flow
1 |
-527.2
|
-49.71
|
-93.85
|
872
|
-
|
677
|
1,128
|
1,281
|
FCF margin
|
-8.42%
|
-0.78%
|
-1.57%
|
10.45%
|
-
|
9.11%
|
13.72%
|
14.38%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
65.68%
|
-
|
63.09%
|
94.43%
|
97.19%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
167.47%
|
-
|
217.41%
|
266.66%
|
244.23%
|
Dividend per Share
2 |
0.0760
|
0.0780
|
0.0330
|
0.1400
|
0.1030
|
0.0750
|
0.0833
|
0.1050
|
Announcement Date
|
25/06/19
|
29/06/20
|
30/06/21
|
29/06/22
|
29/06/23
|
-
|
-
|
-
|
Fiscal Period: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
2,558
|
3,002
|
3,640
|
3,266
|
3,209
|
3,555
|
3,194
|
2,636
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
3.429
x
|
3.096
x
|
4.435
x
|
2.46
x
|
2.375
x
|
3.313
x
|
2.674
x
|
2
x
|
Free Cash Flow
1 |
-527
|
-49.7
|
-93.9
|
872
|
-
|
677
|
1,128
|
1,281
|
ROE (net income / shareholders' equity)
|
9.75%
|
9.93%
|
4.19%
|
15.5%
|
10.7%
|
9.44%
|
10.6%
|
12.2%
|
ROA (Net income/ Total Assets)
|
4.35%
|
3.95%
|
1.52%
|
6.41%
|
2.53%
|
3.05%
|
4.55%
|
6%
|
Assets
1 |
6,489
|
7,345
|
8,236
|
8,125
|
15,126
|
10,209
|
9,297
|
8,742
|
Book Value Per Share
2 |
2.390
|
2.380
|
2.510
|
2.970
|
2.900
|
2.870
|
3.100
|
3.370
|
Cash Flow per Share
2 |
-
|
0.6100
|
0.3600
|
0.8400
|
1.230
|
0.8300
|
0.7700
|
-
|
Capex
1 |
1,211
|
1,085
|
539
|
153
|
437
|
608
|
202
|
140
|
Capex / Sales
|
19.33%
|
17.1%
|
9.01%
|
1.83%
|
5.54%
|
8.18%
|
2.46%
|
1.57%
|
Announcement Date
|
25/06/19
|
29/06/20
|
30/06/21
|
29/06/22
|
29/06/23
|
-
|
-
|
-
|
Last Close Price
2.83
HKD Average target price
2.8
HKD Spread / Average Target -1.06% Consensus |
1st Jan change
|
Capi.
|
---|
| +31.63% | 432M | | -2.22% | 455M | | -12.72% | 442M | | -3.69% | 235M | | -2.44% | 60.98M | | -8.37% | 59.71M |
Lingerie
|