Market Closed -
Hong Kong S.E.
09:08:16 02/05/2024 BST
|
5-day change
|
1st Jan Change
|
4.5
HKD
|
+5.88%
|
|
+11.11%
|
+2.74%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
7,171
|
5,121
|
7,704
|
5,067
|
3,655
|
3,611
|
-
|
-
|
Enterprise Value (EV)
1 |
7,171
|
9,240
|
12,558
|
5,067
|
3,655
|
3,611
|
3,611
|
3,611
|
P/E ratio
|
8.08
x
|
9.99
x
|
2.86
x
|
32.5
x
|
-9.71
x
|
6.15
x
|
3.59
x
|
3.93
x
|
Yield
|
4.13%
|
2.99%
|
10.4%
|
-
|
-
|
4.83%
|
8.62%
|
-
|
Capitalization / Revenue
|
0.33
x
|
0.26
x
|
0.29
x
|
0.21
x
|
0.16
x
|
0.15
x
|
0.14
x
|
0.13
x
|
EV / Revenue
|
0.33
x
|
0.26
x
|
0.29
x
|
0.21
x
|
0.16
x
|
0.15
x
|
0.14
x
|
0.13
x
|
EV / EBITDA
|
2.8
x
|
2.43
x
|
1.68
x
|
2.97
x
|
2.37
x
|
1.77
x
|
1.54
x
|
1.39
x
|
EV / FCF
|
8.52
x
|
1.85
x
|
75.9
x
|
-
|
-
|
1.61
x
|
3.26
x
|
2.17
x
|
FCF Yield
|
11.7%
|
53.9%
|
1.32%
|
-
|
-
|
62.2%
|
30.7%
|
46%
|
Price to Book
|
0.96
x
|
0.65
x
|
0.77
x
|
-
|
-
|
0.38
x
|
0.32
x
|
0.34
x
|
Nbr of stocks (in thousands)
|
915,000
|
915,000
|
918,000
|
918,000
|
918,000
|
918,000
|
-
|
-
|
Reference price
2 |
7.837
|
5.597
|
8.393
|
5.520
|
3.981
|
3.933
|
3.933
|
3.933
|
Announcement Date
|
16/03/20
|
12/03/21
|
16/03/22
|
28/03/23
|
25/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
22,003
|
19,577
|
26,521
|
23,805
|
22,725
|
24,095
|
25,608
|
27,491
|
EBITDA
1 |
2,557
|
2,104
|
4,577
|
1,705
|
1,543
|
2,039
|
2,338
|
2,602
|
EBIT
1 |
1,634
|
1,100
|
3,539
|
676.2
|
389.8
|
1,152
|
1,383
|
1,572
|
Operating Margin
|
7.43%
|
5.62%
|
13.35%
|
2.84%
|
1.72%
|
4.78%
|
5.4%
|
5.72%
|
Earnings before Tax (EBT)
1 |
1,115
|
680.9
|
3,340
|
171.2
|
-130.2
|
763
|
1,265
|
1,178
|
Net income
1 |
883.7
|
517.1
|
2,685
|
156.8
|
-375.7
|
590
|
1,003
|
920
|
Net margin
|
4.02%
|
2.64%
|
10.12%
|
0.66%
|
-1.65%
|
2.45%
|
3.92%
|
3.35%
|
EPS
2 |
0.9700
|
0.5600
|
2.930
|
0.1700
|
-0.4100
|
0.6400
|
1.095
|
1.000
|
Free Cash Flow
1 |
841.6
|
2,761
|
101.5
|
-
|
-
|
2,246
|
1,108
|
1,662
|
FCF margin
|
3.83%
|
14.1%
|
0.38%
|
-
|
-
|
9.32%
|
4.33%
|
6.05%
|
FCF Conversion (EBITDA)
|
32.91%
|
131.25%
|
2.22%
|
-
|
-
|
110.15%
|
47.39%
|
63.87%
|
FCF Conversion (Net income)
|
95.24%
|
533.97%
|
3.78%
|
-
|
-
|
380.68%
|
110.47%
|
180.65%
|
Dividend per Share
2 |
0.3240
|
0.1676
|
0.8700
|
-
|
-
|
0.1900
|
0.3390
|
-
|
Announcement Date
|
16/03/20
|
12/03/21
|
16/03/22
|
28/03/23
|
25/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
4,119
|
4,854
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
1.958
x
|
1.06
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
842
|
2,761
|
101
|
-
|
-
|
2,246
|
1,108
|
1,662
|
ROE (net income / shareholders' equity)
|
12.4%
|
6.74%
|
30%
|
-
|
-
|
6.1%
|
7.5%
|
8.6%
|
ROA (Net income/ Total Assets)
|
4.42%
|
2.5%
|
12%
|
-
|
-
|
3.6%
|
4.3%
|
-
|
Assets
1 |
19,973
|
20,666
|
22,300
|
-
|
-
|
16,389
|
23,326
|
-
|
Book Value Per Share
2 |
8.170
|
8.590
|
10.90
|
-
|
-
|
10.40
|
12.40
|
11.70
|
Cash Flow per Share
2 |
2.640
|
3.610
|
2.660
|
-
|
-
|
3.310
|
3.510
|
-
|
Capex
1 |
1,786
|
540
|
2,347
|
-
|
-
|
900
|
1,350
|
1,200
|
Capex / Sales
|
8.12%
|
2.76%
|
8.85%
|
-
|
-
|
3.74%
|
5.27%
|
4.37%
|
Announcement Date
|
16/03/20
|
12/03/21
|
16/03/22
|
28/03/23
|
25/03/24
|
-
|
-
|
-
|
Last Close Price
3.933
CNY Average target price
4.48
CNY Spread / Average Target +13.90% Consensus |
1st Jan change
|
Capi.
|
---|
| +2.74% | 499M | | +21.36% | 6.6B | | +14.57% | 1.54B | | -7.56% | 1.28B | | +18.07% | 1.18B | | +10.93% | 1.08B | | +24.68% | 1B | | +6.04% | 762M | | +0.97% | 593M | | -17.65% | 561M |
Yarn Goods
|