Market Closed -
Hong Kong S.E.
04:08:20 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
0.52
HKD
|
+4.00%
|
|
+4.00%
|
-10.34%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
3,942
|
5,516
|
4,881
|
6,278
|
1,625
|
734.5
|
734.5
|
-
|
Enterprise Value (EV)
1 |
4,896
|
7,145
|
6,403
|
7,279
|
2,546
|
804.5
|
734.5
|
734.5
|
P/E ratio
|
5.87
x
|
10.3
x
|
11.5
x
|
9.13
x
|
-0.98
x
|
-3.1
x
|
1.33
x
|
1.04
x
|
Yield
|
3.97%
|
1.96%
|
2.14%
|
4.25%
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.37
x
|
0.44
x
|
0.33
x
|
0.35
x
|
0.1
x
|
0.05
x
|
0.04
x
|
0.03
x
|
EV / Revenue
|
0.37
x
|
0.44
x
|
0.33
x
|
0.35
x
|
0.1
x
|
0.05
x
|
0.04
x
|
0.03
x
|
EV / EBITDA
|
3.48
x
|
5.74
x
|
5.2
x
|
4.99
x
|
-1.38
x
|
4.17
x
|
0.69
x
|
0.58
x
|
EV / FCF
|
-
|
-
|
-
|
166,405,584
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
0%
|
-
|
-
|
-
|
-
|
Price to Book
|
0.57
x
|
0.73
x
|
0.63
x
|
0.77
x
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
1,527,116
|
1,574,663
|
1,571,485
|
1,562,971
|
1,533,345
|
1,526,005
|
1,526,005
|
-
|
Reference price
2 |
2.582
|
3.503
|
3.106
|
4.017
|
1.060
|
0.4813
|
0.4813
|
0.4813
|
Announcement Date
|
3/31/19
|
3/27/20
|
3/31/21
|
3/21/22
|
3/31/23
|
3/28/24
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
10,640
|
12,622
|
14,747
|
17,981
|
16,322
|
16,579
|
18,787
|
21,573
|
EBITDA
1 |
1,133
|
961.4
|
938.5
|
1,257
|
-1,174
|
193.1
|
1,066
|
1,267
|
EBIT
1 |
994.3
|
803
|
750
|
1,058
|
-1,382
|
-231.4
|
345.2
|
527.4
|
Operating Margin
|
9.35%
|
6.36%
|
5.09%
|
5.88%
|
-8.47%
|
-1.4%
|
1.84%
|
2.44%
|
Earnings before Tax (EBT)
1 |
817.2
|
672.9
|
617.3
|
927
|
-1,507
|
-178.4
|
745
|
947.1
|
Net income
1 |
683.7
|
513.3
|
410.7
|
673.2
|
-1,628
|
-252.2
|
553.8
|
705.4
|
Net margin
|
6.43%
|
4.07%
|
2.78%
|
3.74%
|
-9.97%
|
-1.52%
|
2.95%
|
3.27%
|
EPS
2 |
0.4400
|
0.3400
|
0.2700
|
0.4400
|
-1.080
|
-0.1700
|
0.3632
|
0.4626
|
Free Cash Flow
|
-
|
-
|
-
|
37.73
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
0.21%
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
3%
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
5.6%
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.1026
|
0.0687
|
0.0666
|
0.1706
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/31/19
|
3/27/20
|
3/31/21
|
3/21/22
|
3/31/23
|
3/28/24
|
-
|
-
|
Fiscal Period: December |
2019 S1
|
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
---|
Net sales
1 |
5,892
|
6,730
|
5,755
|
8,992
|
9,374
|
8,607
|
7,940
|
8,382
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
-
|
366.4
|
-
|
564.9
|
492.6
|
-774
|
-608.3
|
Operating Margin
|
-
|
-
|
6.37%
|
-
|
6.03%
|
5.72%
|
-9.75%
|
-7.26%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
307.6
|
-
|
-
|
422.7
|
-
|
-675.6
|
Net income
1 |
-
|
-
|
234.8
|
-
|
-
|
-
|
-
|
-712.9
|
Net margin
|
-
|
-
|
4.08%
|
-
|
-
|
-
|
-
|
-8.51%
|
EPS
2 |
0.1900
|
0.1500
|
0.1500
|
0.1200
|
0.2530
|
0.1870
|
-0.6040
|
-0.4760
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
8/30/19
|
3/27/20
|
8/25/20
|
3/31/21
|
8/16/21
|
3/21/22
|
8/26/22
|
3/31/23
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
953
|
1,628
|
1,523
|
1,001
|
921
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.8413
x
|
1.694
x
|
1.622
x
|
0.796
x
|
-0.7842
x
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
37.7
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
10.4%
|
7.26%
|
6.71%
|
8.71%
|
-23.4%
|
-4.38%
|
8.46%
|
9.83%
|
ROA (Net income/ Total Assets)
|
6.48%
|
4.57%
|
-
|
5.26%
|
-
|
-
|
-
|
-
|
Assets
1 |
10,550
|
11,222
|
-
|
12,800
|
-
|
-
|
-
|
-
|
Book Value Per Share
|
4.500
|
4.800
|
4.910
|
5.190
|
-
|
-
|
-
|
-
|
Cash Flow per Share
|
-
|
0.1600
|
0.5400
|
0.5000
|
-
|
-
|
-
|
-
|
Capex
|
669
|
426
|
-
|
738
|
-
|
-
|
-
|
-
|
Capex / Sales
|
6.29%
|
3.37%
|
-
|
4.11%
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/31/19
|
3/27/20
|
3/31/21
|
3/21/22
|
3/31/23
|
3/28/24
|
-
|
-
|
Last Close Price
0.4813
CNY Average target price
1.495
CNY Spread / Average Target +210.59% Consensus |
1st Jan change
|
Capi.
|
---|
| -10.34% | 101M | | -20.21% | 7.23B | | -1.44% | 3.96B | | -0.30% | 1.13B | | +3.69% | 974M | | -.--% | 627M | | +1.33% | 572M | | -29.01% | 511M | | -43.16% | 464M | | -20.95% | 454M |
New Car Dealers
|