Market Closed -
Hong Kong S.E.
04:09:00 2024-05-03 am EDT
|
5-day change
|
1st Jan Change
|
1.17
HKD
|
+0.86%
|
|
+1.74%
|
-5.65%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
5,231
|
21,889
|
62,488
|
47,370
|
30,361
|
29,170
|
-
|
-
|
Enterprise Value (EV)
1 |
59,618
|
62,549
|
68,301
|
53,858
|
30,361
|
34,951
|
34,040
|
25,651
|
P/E ratio
|
-25.1
x
|
-3.69
x
|
11.2
x
|
2.92
x
|
11.9
x
|
7.94
x
|
6.16
x
|
4.55
x
|
Yield
|
-
|
-
|
-
|
3.43%
|
-
|
1.43%
|
2.39%
|
2.93%
|
Capitalization / Revenue
|
0.27
x
|
1.5
x
|
3.17
x
|
1.29
x
|
0.9
x
|
0.96
x
|
0.79
x
|
0.69
x
|
EV / Revenue
|
3.1
x
|
4.28
x
|
3.47
x
|
1.47
x
|
0.9
x
|
1.14
x
|
0.93
x
|
0.61
x
|
EV / EBITDA
|
8.3
x
|
10.9
x
|
6.95
x
|
2.56
x
|
2.4
x
|
3.91
x
|
2.79
x
|
1.74
x
|
EV / FCF
|
31.3
x
|
-
|
-17.1
x
|
-7.23
x
|
-
|
11
x
|
12.6
x
|
5.66
x
|
FCF Yield
|
3.2%
|
-
|
-5.85%
|
-13.8%
|
-
|
9.1%
|
7.91%
|
17.7%
|
Price to Book
|
0.22
x
|
1.32
x
|
2.15
x
|
1.09
x
|
-
|
0.62
x
|
0.54
x
|
0.49
x
|
Nbr of stocks (in thousands)
|
19,841,049
|
21,144,438
|
27,099,010
|
27,088,873
|
26,938,931
|
26,920,819
|
-
|
-
|
Reference price
2 |
0.2636
|
1.035
|
2.306
|
1.749
|
1.127
|
1.084
|
1.084
|
1.084
|
Announcement Date
|
3/31/20
|
4/19/21
|
3/28/22
|
3/30/23
|
3/15/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
19,250
|
14,621
|
19,698
|
36,750
|
33,700
|
30,533
|
36,798
|
42,375
|
EBITDA
1 |
7,186
|
5,715
|
9,832
|
21,057
|
12,660
|
8,947
|
12,191
|
14,712
|
EBIT
1 |
2,501
|
1,796
|
7,475
|
19,101
|
9,311
|
5,707
|
7,174
|
11,245
|
Operating Margin
|
12.99%
|
12.28%
|
37.95%
|
51.98%
|
27.63%
|
18.69%
|
19.5%
|
26.54%
|
Earnings before Tax (EBT)
1 |
317.7
|
-6,146
|
5,292
|
18,303
|
4,302
|
5,170
|
6,762
|
9,356
|
Net income
1 |
-197.2
|
-6,254
|
5,084
|
16,030
|
2,510
|
3,820
|
4,705
|
6,357
|
Net margin
|
-1.02%
|
-42.78%
|
25.81%
|
43.62%
|
7.45%
|
12.51%
|
12.79%
|
15%
|
EPS
2 |
-0.0105
|
-0.2806
|
0.2065
|
0.5986
|
0.0946
|
0.1365
|
0.1758
|
0.2380
|
Free Cash Flow
1 |
1,905
|
-
|
-3,996
|
-7,447
|
-
|
3,181
|
2,691
|
4,536
|
FCF margin
|
9.9%
|
-
|
-20.29%
|
-20.27%
|
-
|
10.42%
|
7.31%
|
10.7%
|
FCF Conversion (EBITDA)
|
26.51%
|
-
|
-
|
-
|
-
|
35.56%
|
22.07%
|
30.83%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
83.28%
|
57.19%
|
71.36%
|
Dividend per Share
2 |
-
|
-
|
-
|
0.0600
|
-
|
0.0155
|
0.0259
|
0.0318
|
Announcement Date
|
3/31/20
|
4/19/21
|
3/28/22
|
3/30/23
|
3/15/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2022 S1
|
2022 S2
|
2023 S1
|
---|
Net sales
|
-
|
-
|
21,424
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
9,147
|
-
|
Operating Margin
|
-
|
-
|
42.69%
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
10,638
|
-
|
Net income
1 |
-1,996
|
6,909
|
9,122
|
5,518
|
Net margin
|
-
|
-
|
42.58%
|
-
|
EPS
2 |
-
|
-
|
0.3412
|
0.2075
|
Dividend per Share
|
-
|
-
|
-
|
-
|
Announcement Date
|
8/28/20
|
8/30/22
|
3/30/23
|
8/29/23
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
54,387
|
40,659
|
5,813
|
6,487
|
-
|
5,781
|
4,870
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,519
|
Leverage (Debt/EBITDA)
|
7.568
x
|
7.114
x
|
0.5913
x
|
0.3081
x
|
-
|
0.6462
x
|
0.3995
x
|
-
|
Free Cash Flow
1 |
1,905
|
-
|
-3,996
|
-7,447
|
-
|
3,181
|
2,691
|
4,536
|
ROE (net income / shareholders' equity)
|
-0.89%
|
-32.1%
|
22.3%
|
44.7%
|
-
|
7.67%
|
10.6%
|
11.2%
|
ROA (Net income/ Total Assets)
|
-0.18%
|
-6.9%
|
7.03%
|
21.4%
|
-
|
4.69%
|
5.56%
|
6.33%
|
Assets
1 |
107,009
|
90,696
|
72,300
|
74,831
|
-
|
81,419
|
84,600
|
100,414
|
Book Value Per Share
2 |
1.180
|
0.7800
|
1.070
|
1.600
|
-
|
1.740
|
1.990
|
2.190
|
Cash Flow per Share
2 |
0.3700
|
0.0800
|
0.0800
|
0.2900
|
-
|
0.3700
|
0.2700
|
0.5600
|
Capex
1 |
5,033
|
2,100
|
5,878
|
15,317
|
-
|
10,746
|
7,513
|
6,912
|
Capex / Sales
|
26.14%
|
14.36%
|
29.84%
|
41.68%
|
-
|
35.2%
|
20.42%
|
16.31%
|
Announcement Date
|
3/31/20
|
4/19/21
|
3/28/22
|
3/30/23
|
3/15/24
|
-
|
-
|
-
|
Last Close Price
1.074
CNY Average target price
1.493
CNY Spread / Average Target +38.94% Consensus |