Market Closed -
Hong Kong S.E.
09:08:42 28/06/2024 BST
|
5-day change
|
1st Jan Change
|
4.43
HKD
|
+2.55%
|
|
-0.89%
|
+0.68%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
5,813
|
9,250
|
10,637
|
6,529
|
6,322
|
6,205
|
-
|
-
|
Enterprise Value (EV)
1 |
5,813
|
9,250
|
10,637
|
6,529
|
6,322
|
6,205
|
6,205
|
6,205
|
P/E ratio
|
7.02
x
|
8.43
x
|
7.88
x
|
7.74
x
|
-
|
5.92
x
|
5.33
x
|
4.75
x
|
Yield
|
4.18%
|
3.46%
|
3.69%
|
3.78%
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.09
x
|
0.13
x
|
0.14
x
|
0.08
x
|
-
|
0.08
x
|
0.07
x
|
0.07
x
|
EV / Revenue
|
0.09
x
|
0.13
x
|
0.14
x
|
0.08
x
|
-
|
0.08
x
|
0.07
x
|
0.07
x
|
EV / EBITDA
|
-
|
6,340,031
x
|
6,497,677
x
|
4,440,106
x
|
4,070,520
x
|
-
|
-
|
-
|
EV / FCF
|
5,231,147
x
|
3,569,746
x
|
16,573,377
x
|
143,914,896
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
0%
|
0%
|
-
|
-
|
-
|
-
|
Price to Book
|
1
x
|
1.32
x
|
1.31
x
|
0.85
x
|
-
|
0.67
x
|
0.6
x
|
0.53
x
|
Nbr of stocks (in thousands)
|
1,453,342
|
1,454,452
|
1,455,172
|
1,450,918
|
1,436,890
|
1,436,452
|
-
|
-
|
Reference price
2 |
4.000
|
6.360
|
7.310
|
4.500
|
4.400
|
4.320
|
4.320
|
4.320
|
Announcement Date
|
24/03/20
|
25/03/21
|
24/03/22
|
23/03/23
|
21/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
66,210
|
69,962
|
78,335
|
77,324
|
-
|
77,286
|
82,956
|
89,117
|
EBITDA
|
-
|
1,459
|
1,637
|
1,470
|
1,553
|
-
|
-
|
-
|
EBIT
|
1,260
|
1,420
|
1,661
|
1,328
|
-
|
-
|
-
|
-
|
Operating Margin
|
1.9%
|
2.03%
|
2.12%
|
1.72%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
1,010
|
1,247
|
1,555
|
1,082
|
-
|
1,305
|
1,453
|
1,633
|
Net income
1 |
809.9
|
1,068
|
1,314
|
823.1
|
-
|
1,044
|
1,163
|
1,306
|
Net margin
|
1.22%
|
1.53%
|
1.68%
|
1.06%
|
-
|
1.35%
|
1.4%
|
1.47%
|
EPS
2 |
0.5696
|
0.7545
|
0.9274
|
0.5815
|
-
|
0.7300
|
0.8100
|
0.9100
|
Free Cash Flow
|
1,111
|
2,591
|
641.8
|
45.37
|
-
|
-
|
-
|
-
|
FCF margin
|
1.68%
|
3.7%
|
0.82%
|
0.06%
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
177.6%
|
39.21%
|
3.09%
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
137.21%
|
242.73%
|
48.84%
|
5.51%
|
-
|
-
|
-
|
-
|
Dividend per Share
|
0.1670
|
0.2200
|
0.2700
|
0.1700
|
-
|
-
|
-
|
-
|
Announcement Date
|
24/03/20
|
25/03/21
|
24/03/22
|
23/03/23
|
21/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
1,111
|
2,591
|
642
|
45.4
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
15.1%
|
17.1%
|
17.8%
|
10.6%
|
-
|
11.3%
|
11.2%
|
11.2%
|
ROA (Net income/ Total Assets)
|
3.32%
|
3.93%
|
4.27%
|
2.46%
|
-
|
2.9%
|
3%
|
3.1%
|
Assets
1 |
24,407
|
27,181
|
30,801
|
33,472
|
-
|
36,000
|
38,767
|
42,129
|
Book Value Per Share
2 |
3.980
|
4.830
|
5.580
|
5.280
|
-
|
6.430
|
7.220
|
8.130
|
Cash Flow per Share
|
0.8100
|
-
|
0.4900
|
-
|
-
|
-
|
-
|
-
|
Capex
|
35.6
|
25
|
47.8
|
21.6
|
-
|
-
|
-
|
-
|
Capex / Sales
|
0.05%
|
0.04%
|
0.06%
|
0.03%
|
-
|
-
|
-
|
-
|
Announcement Date
|
24/03/20
|
25/03/21
|
24/03/22
|
23/03/23
|
21/03/24
|
-
|
-
|
-
|
Last Close Price
4.32
HKD Average target price
6
HKD Spread / Average Target +38.89% Consensus |
1st Jan change
|
Capi.
|
---|
| +0.68% | 795M | | +82.26% | 98.9B | | +15.35% | 33.97B | | +23.91% | 27.35B | | +21.94% | 21.86B | | +0.92% | 17.76B | | +9.83% | 14.77B | | +2.76% | 11.47B | | +8.01% | 9.39B | | +17.41% | 8.38B |
Other Computer Hardware
|