Delayed
Hong Kong S.E.
02:54:45 2024-05-02 am EDT
|
5-day change
|
1st Jan Change
|
13
HKD
|
0.00%
|
|
+4.33%
|
-8.32%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
5,559
|
8,245
|
7,389
|
6,673
|
8,706
|
8,196
|
-
|
-
|
Enterprise Value (EV)
1 |
5,336
|
8,029
|
7,371
|
6,673
|
8,706
|
7,400
|
6,902
|
8,196
|
P/E ratio
|
11.8
x
|
18.2
x
|
13.3
x
|
17.8
x
|
10.6
x
|
9.22
x
|
7.62
x
|
6.88
x
|
Yield
|
1.8%
|
2.66%
|
3.73%
|
-
|
-
|
7.55%
|
8.8%
|
-
|
Capitalization / Revenue
|
1.34
x
|
1.55
x
|
1.16
x
|
1.18
x
|
1.26
x
|
1.05
x
|
0.89
x
|
0.84
x
|
EV / Revenue
|
1.29
x
|
1.51
x
|
1.16
x
|
1.18
x
|
1.26
x
|
0.95
x
|
0.75
x
|
0.84
x
|
EV / EBITDA
|
8.84
x
|
11.4
x
|
4.52
x
|
4.53
x
|
4.31
x
|
3.56
x
|
2.88
x
|
3.25
x
|
EV / FCF
|
-
|
-
|
7.16
x
|
-
|
-
|
4.66
x
|
4.2
x
|
4.85
x
|
FCF Yield
|
-
|
-
|
14%
|
-
|
-
|
21.4%
|
23.8%
|
20.6%
|
Price to Book
|
1.51
x
|
2.34
x
|
1.85
x
|
-
|
-
|
1.62
x
|
1.54
x
|
1.3
x
|
Nbr of stocks (in thousands)
|
685,050
|
685,050
|
681,867
|
674,570
|
675,466
|
681,238
|
-
|
-
|
Reference price
2 |
8.115
|
12.04
|
10.84
|
9.892
|
12.89
|
12.03
|
12.03
|
12.03
|
Announcement Date
|
3/31/20
|
3/26/21
|
3/25/22
|
3/29/23
|
3/25/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
4,148
|
5,325
|
6,355
|
5,663
|
6,912
|
7,807
|
9,254
|
9,806
|
EBITDA
1 |
603.7
|
706.1
|
1,632
|
1,471
|
2,021
|
2,079
|
2,397
|
2,524
|
EBIT
1 |
515.3
|
572.9
|
754
|
523.4
|
1,043
|
1,130
|
1,356
|
1,433
|
Operating Margin
|
12.42%
|
10.76%
|
11.87%
|
9.24%
|
15.09%
|
14.47%
|
14.65%
|
14.61%
|
Earnings before Tax (EBT)
1 |
489.3
|
526.1
|
713.7
|
464.4
|
994.6
|
1,111
|
1,305
|
1,422
|
Net income
1 |
405.6
|
452.8
|
564
|
382.4
|
838.2
|
904.8
|
1,104
|
1,227
|
Net margin
|
9.78%
|
8.5%
|
8.88%
|
6.75%
|
12.13%
|
11.59%
|
11.93%
|
12.51%
|
EPS
2 |
0.6900
|
0.6600
|
0.8140
|
0.5550
|
1.219
|
1.306
|
1.579
|
1.748
|
Free Cash Flow
1 |
-
|
-
|
1,030
|
-
|
-
|
1,586
|
1,644
|
1,689
|
FCF margin
|
-
|
-
|
16.21%
|
-
|
-
|
20.32%
|
17.76%
|
17.22%
|
FCF Conversion (EBITDA)
|
-
|
-
|
63.13%
|
-
|
-
|
76.31%
|
68.56%
|
66.92%
|
FCF Conversion (Net income)
|
-
|
-
|
182.63%
|
-
|
-
|
175.33%
|
148.91%
|
137.67%
|
Dividend per Share
2 |
0.1462
|
0.3200
|
0.4042
|
-
|
-
|
0.9077
|
1.059
|
-
|
Announcement Date
|
3/31/20
|
3/26/21
|
3/25/22
|
3/29/23
|
3/25/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
223
|
216
|
18.1
|
-
|
-
|
796
|
1,294
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
1,030
|
-
|
-
|
1,586
|
1,644
|
1,689
|
ROE (net income / shareholders' equity)
|
18.6%
|
13.7%
|
15.3%
|
-
|
-
|
18.4%
|
20.6%
|
19.1%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
15.2%
|
-
|
-
|
12.1%
|
12.5%
|
13.1%
|
Assets
1 |
-
|
-
|
3,706
|
-
|
-
|
7,478
|
8,829
|
9,402
|
Book Value Per Share
2 |
5.370
|
5.150
|
5.850
|
-
|
-
|
7.410
|
7.800
|
9.230
|
Cash Flow per Share
2 |
1.190
|
-2.110
|
1.790
|
-
|
-
|
2.610
|
2.960
|
-
|
Capex
1 |
99.1
|
111
|
173
|
-
|
-
|
191
|
183
|
203
|
Capex / Sales
|
2.39%
|
2.08%
|
2.72%
|
-
|
-
|
2.45%
|
1.97%
|
2.07%
|
Announcement Date
|
3/31/20
|
3/26/21
|
3/25/22
|
3/29/23
|
3/25/24
|
-
|
-
|
-
|
Last Close Price
12.03
CNY Average target price
16.23
CNY Spread / Average Target +34.90% Consensus |
1st Jan change
|
Capi.
|
---|
| -8.32% | 1.13B | | -1.75% | 3.6B | | +28.58% | 2.86B | | -34.17% | 1.36B | | -13.95% | 713M | | -12.31% | 528M | | -15.16% | 391M | | -25.44% | 362M | | -1.72% | 301M | | +0.78% | 279M |
Women's Apparel Retailers
|