Delayed
Hong Kong S.E.
11:45:57 2024-05-07 pm EDT
|
5-day change
|
1st Jan Change
|
2.97
HKD
|
0.00%
|
|
-6.60%
|
-11.08%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
65,580
|
66,164
|
65,703
|
47,751
|
25,606
|
23,114
|
-
|
-
|
Enterprise Value (EV)
1 |
225,429
|
214,846
|
199,994
|
198,014
|
185,206
|
195,033
|
187,913
|
192,650
|
P/E ratio
|
5.98
x
|
5.27
x
|
4.05
x
|
6
x
|
6.75
x
|
5.67
x
|
3.88
x
|
3.73
x
|
Yield
|
4.5%
|
5.99%
|
8.9%
|
6.68%
|
7.54%
|
9.22%
|
12.3%
|
13.4%
|
Capitalization / Revenue
|
0.26
x
|
0.26
x
|
0.24
x
|
0.21
x
|
0.12
x
|
0.11
x
|
0.1
x
|
0.1
x
|
EV / Revenue
|
0.89
x
|
0.84
x
|
0.73
x
|
0.86
x
|
0.88
x
|
0.92
x
|
0.84
x
|
0.84
x
|
EV / EBITDA
|
4.72
x
|
4.46
x
|
3.88
x
|
5.55
x
|
5.77
x
|
5.86
x
|
4.92
x
|
5.25
x
|
EV / FCF
|
5.51
x
|
4.78
x
|
8.9
x
|
274
x
|
24.1
x
|
18.8
x
|
11.4
x
|
-
|
FCF Yield
|
18.1%
|
20.9%
|
11.2%
|
0.37%
|
4.16%
|
5.33%
|
8.78%
|
-
|
Price to Book
|
0.81
x
|
0.61
x
|
0.55
x
|
0.39
x
|
0.21
x
|
0.21
x
|
0.21
x
|
0.2
x
|
Nbr of stocks (in thousands)
|
8,434,771
|
8,434,771
|
8,434,771
|
8,434,771
|
8,434,771
|
8,434,771
|
-
|
-
|
Reference price
2 |
7.775
|
7.844
|
7.790
|
5.661
|
3.036
|
2.740
|
2.740
|
2.740
|
Announcement Date
|
3/23/20
|
3/26/21
|
3/25/22
|
3/24/23
|
3/28/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
253,403
|
254,762
|
273,683
|
230,168
|
210,216
|
213,113
|
223,607
|
228,001
|
EBITDA
1 |
47,767
|
48,225
|
51,506
|
35,656
|
32,092
|
33,266
|
38,158
|
36,663
|
EBIT
1 |
33,743
|
36,858
|
38,452
|
20,326
|
12,630
|
16,893
|
22,468
|
21,777
|
Operating Margin
|
13.32%
|
14.47%
|
14.05%
|
8.83%
|
6.01%
|
7.93%
|
10.05%
|
9.55%
|
Earnings before Tax (EBT)
1 |
27,448
|
30,035
|
33,588
|
17,433
|
12,520
|
13,335
|
17,284
|
17,572
|
Net income
1 |
10,974
|
12,553
|
16,218
|
7,962
|
3,863
|
4,043
|
6,723
|
6,452
|
Net margin
|
4.33%
|
4.93%
|
5.93%
|
3.46%
|
1.84%
|
1.9%
|
3.01%
|
2.83%
|
EPS
2 |
1.301
|
1.488
|
1.923
|
0.9440
|
0.4500
|
0.4837
|
0.7061
|
0.7340
|
Free Cash Flow
1 |
40,882
|
44,941
|
22,465
|
723.1
|
7,697
|
10,392
|
16,493
|
-
|
FCF margin
|
16.13%
|
17.64%
|
8.21%
|
0.31%
|
3.66%
|
4.88%
|
7.38%
|
-
|
FCF Conversion (EBITDA)
|
85.59%
|
93.19%
|
43.62%
|
2.03%
|
23.99%
|
31.24%
|
43.22%
|
-
|
FCF Conversion (Net income)
|
372.53%
|
358.02%
|
138.51%
|
9.08%
|
199.25%
|
257.06%
|
245.33%
|
-
|
Dividend per Share
2 |
0.3500
|
0.4700
|
0.6930
|
0.3780
|
0.2290
|
0.2527
|
0.3372
|
0.3680
|
Announcement Date
|
3/23/20
|
3/26/21
|
3/25/22
|
3/24/23
|
3/28/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Net sales
|
141,240
|
106,788
|
147,974
|
121,870
|
151,813
|
48,154
|
-
|
108,963
|
121,205
|
-
|
-
|
102,374
|
107,843
|
97,999
|
116,231
|
103,213
|
122,466
|
EBITDA
|
-
|
22,671
|
25,554
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
17,450
|
-
|
-
|
19,540
|
18,912
|
3,689
|
-
|
12,517
|
7,809
|
-
|
-
|
7,470
|
6,316
|
6,779
|
7,989
|
8,189
|
13,169
|
Operating Margin
|
12.35%
|
-
|
-
|
16.03%
|
12.46%
|
7.66%
|
-
|
11.49%
|
6.44%
|
-
|
-
|
7.3%
|
5.86%
|
6.92%
|
6.87%
|
7.93%
|
10.75%
|
Earnings before Tax (EBT)
|
14,788
|
13,444
|
16,591
|
-
|
-
|
-
|
-
|
-
|
-
|
244.3
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
5,207
|
5,387
|
7,166
|
7,959
|
-
|
1,761
|
3,687
|
5,448
|
-
|
-527.7
|
1,932
|
1,404
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
3.69%
|
5.04%
|
4.84%
|
6.53%
|
-
|
3.66%
|
-
|
5%
|
-
|
-
|
-
|
1.37%
|
-
|
-
|
-
|
-
|
-
|
EPS
|
0.6170
|
0.6390
|
0.8490
|
0.9440
|
0.9790
|
-
|
-
|
0.6460
|
0.2980
|
-
|
-
|
0.1660
|
0.2840
|
0.1500
|
0.3500
|
0.3400
|
0.5600
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/23/20
|
8/28/20
|
3/26/21
|
8/27/21
|
3/25/22
|
4/29/22
|
8/26/22
|
8/26/22
|
3/24/23
|
4/28/23
|
8/25/23
|
8/25/23
|
3/28/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
159,849
|
148,682
|
134,291
|
150,263
|
159,600
|
171,919
|
164,799
|
169,536
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
3.346
x
|
3.083
x
|
2.607
x
|
4.214
x
|
4.973
x
|
5.168
x
|
4.319
x
|
4.624
x
|
Free Cash Flow
1 |
40,882
|
44,941
|
22,465
|
723
|
7,697
|
10,392
|
16,493
|
-
|
ROE (net income / shareholders' equity)
|
14.4%
|
11.9%
|
14.2%
|
6.61%
|
3.14%
|
4.08%
|
5.35%
|
5.28%
|
ROA (Net income/ Total Assets)
|
2.49%
|
2.78%
|
3.53%
|
1.68%
|
0.79%
|
1.85%
|
2.21%
|
1.91%
|
Assets
1 |
441,528
|
451,401
|
459,592
|
473,233
|
489,117
|
218,500
|
304,453
|
337,823
|
Book Value Per Share
2 |
9.560
|
12.90
|
14.10
|
14.40
|
14.60
|
13.00
|
13.30
|
13.60
|
Cash Flow per Share
2 |
7.510
|
7.610
|
5.940
|
3.120
|
3.440
|
3.600
|
4.330
|
-
|
Capex
1 |
22,466
|
19,288
|
27,625
|
25,627
|
21,328
|
21,408
|
22,780
|
24,965
|
Capex / Sales
|
8.87%
|
7.57%
|
10.09%
|
11.13%
|
10.15%
|
10.05%
|
10.19%
|
10.95%
|
Announcement Date
|
3/23/20
|
3/26/21
|
3/25/22
|
3/24/23
|
3/28/24
|
-
|
-
|
-
|
Last Close Price
2.74
CNY Average target price
4.414
CNY Spread / Average Target +61.06% Consensus |
1st Jan change
|
Capi.
|
---|
| -10.48% | 3.15B | | +20.02% | 36.97B | | +18.21% | 35.26B | | -7.81% | 33.76B | | +13.41% | 19.94B | | +21.50% | 19.12B | | +13.94% | 17.88B | | +1.36% | 11.49B | | +5.23% | 7.07B | | +19.19% | 4.57B |
Other Construction Materials
|