Delayed
Hong Kong S.E.
11:54:18 2024-05-07 pm EDT
|
5-day change
|
1st Jan Change
|
19.08
HKD
|
+6.35%
|
|
+8.28%
|
+22.44%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
230,990
|
703,249
|
384,505
|
240,970
|
355,123
|
412,457
|
-
|
-
|
Enterprise Value (EV)
1 |
201,171
|
648,495
|
353,890
|
206,683
|
295,466
|
331,837
|
319,010
|
300,413
|
P/E ratio
|
23.5
x
|
33.9
x
|
20.3
x
|
96.6
x
|
20.5
x
|
30.4
x
|
25.4
x
|
20.9
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
1.12
x
|
2.86
x
|
1.17
x
|
0.86
x
|
1.31
x
|
1.31
x
|
1.16
x
|
1.02
x
|
EV / Revenue
|
0.98
x
|
2.64
x
|
1.08
x
|
0.74
x
|
1.09
x
|
1.05
x
|
0.9
x
|
0.74
x
|
EV / EBITDA
|
15.3
x
|
25.2
x
|
12.2
x
|
31.7
x
|
11.9
x
|
16.8
x
|
14.8
x
|
11.1
x
|
EV / FCF
|
9.86
x
|
34.4
x
|
135
x
|
-19.7
x
|
8.78
x
|
23.5
x
|
17.8
x
|
16.4
x
|
FCF Yield
|
10.1%
|
2.91%
|
0.74%
|
-5.09%
|
11.4%
|
4.25%
|
5.62%
|
6.11%
|
Price to Book
|
2.81
x
|
5.42
x
|
2.8
x
|
1.67
x
|
2.15
x
|
2.21
x
|
2.03
x
|
1.82
x
|
Nbr of stocks (in thousands)
|
23,977,155
|
25,167,385
|
24,967,962
|
24,940,021
|
25,045,738
|
24,917,561
|
-
|
-
|
Reference price
2 |
9.634
|
27.94
|
15.40
|
9.662
|
14.18
|
16.55
|
16.55
|
16.55
|
Announcement Date
|
3/31/20
|
3/24/21
|
3/22/22
|
3/24/23
|
3/19/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
205,839
|
245,866
|
328,309
|
280,044
|
270,970
|
315,276
|
355,605
|
406,184
|
EBITDA
1 |
13,141
|
25,743
|
29,090
|
6,524
|
24,845
|
19,734
|
21,494
|
26,983
|
EBIT
1 |
11,760
|
24,035
|
26,029
|
2,816
|
20,009
|
14,352
|
16,711
|
22,808
|
Operating Margin
|
5.71%
|
9.78%
|
7.93%
|
1.01%
|
7.38%
|
4.55%
|
4.7%
|
5.62%
|
Earnings before Tax (EBT)
1 |
12,163
|
21,633
|
24,417
|
3,934
|
22,011
|
16,884
|
19,522
|
24,887
|
Net income
1 |
10,103
|
20,313
|
19,339
|
2,474
|
17,475
|
14,140
|
16,753
|
21,036
|
Net margin
|
4.91%
|
8.26%
|
5.89%
|
0.88%
|
6.45%
|
4.48%
|
4.71%
|
5.18%
|
EPS
2 |
0.4100
|
0.8250
|
0.7600
|
0.1000
|
0.6900
|
0.5483
|
0.6555
|
0.8030
|
Free Cash Flow
1 |
20,405
|
18,853
|
2,616
|
-10,513
|
33,638
|
14,098
|
17,926
|
18,346
|
FCF margin
|
9.91%
|
7.67%
|
0.8%
|
-3.75%
|
12.41%
|
4.47%
|
5.04%
|
4.52%
|
FCF Conversion (EBITDA)
|
155.28%
|
73.23%
|
8.99%
|
-
|
135.39%
|
71.44%
|
83.4%
|
67.99%
|
FCF Conversion (Net income)
|
201.97%
|
92.81%
|
13.53%
|
-
|
192.49%
|
99.71%
|
107%
|
87.21%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/31/20
|
3/24/21
|
3/22/22
|
3/24/23
|
3/19/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
1 |
103,240
|
78,063
|
85,575
|
73,352
|
70,171
|
143,522
|
70,474
|
66,047
|
59,477
|
67,355
|
70,894
|
73,244
|
71,580
|
78,666
|
82,799
|
85,988
|
81,828
|
EBITDA
1 |
-
|
3,530
|
5,292
|
-32.83
|
2,680
|
-
|
-430
|
4,306
|
6,825
|
5,066
|
6,653
|
6,284
|
5,086
|
5,064
|
4,784
|
3,434
|
-
|
EBIT
1 |
-
|
2,730
|
4,416
|
-911.3
|
1,733
|
-
|
-1,361
|
3,356
|
5,900
|
4,041
|
5,011
|
5,057
|
3,214
|
3,730
|
3,649
|
2,135
|
3,896
|
Operating Margin
|
-
|
3.5%
|
5.16%
|
-1.24%
|
2.47%
|
-
|
-1.93%
|
5.08%
|
9.92%
|
6%
|
7.07%
|
6.9%
|
4.49%
|
4.74%
|
4.41%
|
2.48%
|
4.76%
|
Earnings before Tax (EBT)
1 |
-
|
1,787
|
3,884
|
-415.9
|
1,737
|
1,321
|
-1,191
|
3,804
|
5,471
|
4,956
|
5,887
|
5,698
|
4,293
|
3,887
|
3,953
|
2,732
|
4,973
|
Net income
1 |
6,662
|
792.3
|
2,486
|
-587.6
|
1,386
|
798.8
|
-1,476
|
3,151
|
4,204
|
3,670
|
4,869
|
4,727
|
3,119
|
3,011
|
3,028
|
2,237
|
4,080
|
Net margin
|
6.45%
|
1.01%
|
2.9%
|
-0.8%
|
1.98%
|
0.56%
|
-2.09%
|
4.77%
|
7.07%
|
5.45%
|
6.87%
|
6.45%
|
4.36%
|
3.83%
|
3.66%
|
2.6%
|
4.99%
|
EPS
2 |
-
|
0.0300
|
0.1000
|
-0.0200
|
0.0600
|
0.0300
|
-0.0600
|
0.1300
|
0.1700
|
0.1500
|
0.1900
|
0.1800
|
0.1415
|
0.1206
|
0.1213
|
0.1100
|
0.1700
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
8/26/20
|
11/23/21
|
3/22/22
|
5/19/22
|
8/19/22
|
8/19/22
|
11/23/22
|
3/24/23
|
5/24/23
|
8/29/23
|
11/20/23
|
3/19/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
29,819
|
54,755
|
30,615
|
34,287
|
59,657
|
80,620
|
93,446
|
112,044
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
20,405
|
18,853
|
2,616
|
-10,513
|
33,638
|
14,098
|
17,926
|
18,346
|
ROE (net income / shareholders' equity)
|
13.2%
|
19.8%
|
14.8%
|
6.07%
|
11.4%
|
8.48%
|
8.73%
|
9.53%
|
ROA (Net income/ Total Assets)
|
6.11%
|
9.29%
|
7.08%
|
3.01%
|
5.85%
|
4.48%
|
4.65%
|
4.72%
|
Assets
1 |
165,390
|
218,654
|
273,285
|
82,254
|
298,879
|
315,664
|
360,631
|
445,898
|
Book Value Per Share
2 |
3.420
|
5.160
|
5.500
|
5.790
|
6.590
|
7.480
|
8.180
|
9.100
|
Cash Flow per Share
2 |
0.9700
|
0.8900
|
0.3800
|
-0.1700
|
1.630
|
0.6800
|
0.8600
|
1.080
|
Capex
1 |
3,405
|
3,026
|
7,169
|
6,123
|
7,662
|
7,852
|
7,843
|
7,915
|
Capex / Sales
|
1.65%
|
1.23%
|
2.18%
|
2.19%
|
2.83%
|
2.49%
|
2.21%
|
1.95%
|
Announcement Date
|
3/31/20
|
3/24/21
|
3/22/22
|
3/24/23
|
3/19/24
|
-
|
-
|
-
|
Last Close Price
16.55
CNY Average target price
18.19
CNY Spread / Average Target +9.88% Consensus |
1st Jan change
|
Capi.
|
---|
| +22.44% | 57.7B | | +1.48% | 16B | | -23.33% | 5.56B | | -5.39% | 3.36B | | +100.93% | 1.25B | | +39.34% | 918M | | +13.94% | 368M | | +37.68% | 116M | | -50.00% | 115M | | -4.98% | 84.46M |
Phones & Smart Phones
|