Market Closed -
Hong Kong S.E.
04:08:03 2024-05-23 am EDT
|
5-day change
|
1st Jan Change
|
2.82
HKD
|
-7.54%
|
|
-4.08%
|
+56.67%
|
Fiscal Period: December |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,266
|
1,479
|
2,365
|
-
|
-
|
Enterprise Value (EV)
1 |
2,247
|
1,479
|
761.4
|
431.1
|
59.15
|
P/E ratio
|
9.51
x
|
4.42
x
|
6.87
x
|
6.17
x
|
5.54
x
|
Yield
|
4.71%
|
-
|
5.21%
|
5.76%
|
6.32%
|
Capitalization / Revenue
|
1.34
x
|
0.55
x
|
0.72
x
|
0.6
x
|
0.5
x
|
EV / Revenue
|
0.92
x
|
0.55
x
|
0.23
x
|
0.11
x
|
0.01
x
|
EV / EBITDA
|
4.61
x
|
2.98
x
|
1.35
x
|
0.67
x
|
0.08
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
2.43
x
|
-
|
1.39
x
|
1.21
x
|
1.06
x
|
Nbr of stocks (in thousands)
|
904,189
|
904,189
|
904,189
|
-
|
-
|
Reference price
2 |
3.612
|
1.636
|
2.829
|
2.829
|
2.829
|
Announcement Date
|
3/24/23
|
3/26/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
2,436
|
2,704
|
3,293
|
3,965
|
4,692
|
EBITDA
1 |
-
|
488
|
495.9
|
562.5
|
639
|
715
|
EBIT
1 |
-
|
447.9
|
451.3
|
503.8
|
561.5
|
623.6
|
Operating Margin
|
-
|
18.39%
|
16.69%
|
15.3%
|
14.16%
|
13.29%
|
Earnings before Tax (EBT)
1 |
-
|
446.3
|
446.8
|
501.8
|
559.5
|
621.6
|
Net income
1 |
178
|
336
|
337.3
|
385.5
|
438.5
|
491
|
Net margin
|
-
|
13.79%
|
12.47%
|
11.71%
|
11.06%
|
10.47%
|
EPS
2 |
0.2200
|
0.3800
|
0.3700
|
0.4116
|
0.4584
|
0.5106
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
0.1700
|
-
|
0.1474
|
0.1630
|
0.1786
|
Announcement Date
|
3/25/22
|
3/24/23
|
3/26/24
|
-
|
-
|
-
|
Fiscal Period: December |
2022 S1
|
2023 S1
|
---|
Net sales
1 |
1,097
|
1,353
|
EBITDA
|
-
|
-
|
EBIT
|
-
|
-
|
Operating Margin
|
-
|
-
|
Earnings before Tax (EBT)
|
222.3
|
-
|
Net income
|
169.2
|
-
|
Net margin
|
15.42%
|
-
|
EPS
|
-
|
-
|
Dividend per Share
|
-
|
-
|
Announcement Date
|
8/19/22
|
9/15/23
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
1,019
|
-
|
1,603
|
1,934
|
2,306
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
43.7%
|
-
|
21.5%
|
20.6%
|
20%
|
ROA (Net income/ Total Assets)
|
-
|
15.4%
|
-
|
9.46%
|
8.76%
|
7.86%
|
Assets
1 |
-
|
2,181
|
-
|
4,075
|
5,006
|
6,247
|
Book Value Per Share
2 |
-
|
1.490
|
-
|
2.030
|
2.330
|
2.660
|
Cash Flow per Share
2 |
-
|
0.1700
|
-
|
0.5300
|
0.5800
|
0.5600
|
Capex
1 |
-
|
70.6
|
-
|
61.3
|
73
|
84.6
|
Capex / Sales
|
-
|
2.9%
|
-
|
1.86%
|
1.84%
|
1.8%
|
Announcement Date
|
3/25/22
|
3/24/23
|
3/26/24
|
-
|
-
|
-
|
Last Close Price
2.829
CNY Average target price
2.078
CNY Spread / Average Target -26.52% Consensus |
1st Jan change
|
Capi.
|
---|
| +56.67% | 353M | | -4.87% | 27.03B | | -16.14% | 10.03B | | -29.35% | 9.76B | | +4.64% | 9.44B | | -8.07% | 6.51B | | -9.68% | 5.67B | | +31.90% | 4.26B | | -2.22% | 2.57B | | -1.57% | 2.46B |
Other Real Estate Services
|