Delayed
Hong Kong S.E.
11:16:53 2024-04-28 pm EDT
|
5-day change
|
1st Jan Change
|
4.93
HKD
|
+2.28%
|
|
+11.56%
|
-17.86%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
8,353
|
9,433
|
19,881
|
24,080
|
17,148
|
11,426
|
11,426
|
-
|
Enterprise Value (EV)
1 |
8,319
|
9,362
|
17,884
|
20,462
|
11,819
|
14,486
|
9,803
|
8,354
|
P/E ratio
|
12.2
x
|
13.1
x
|
20.4
x
|
21.6
x
|
23.8
x
|
21.7
x
|
13.8
x
|
10.6
x
|
Yield
|
0.54%
|
0.51%
|
0.34%
|
0.32%
|
0.83%
|
0.78%
|
1.77%
|
2.22%
|
Capitalization / Revenue
|
0.79
x
|
0.78
x
|
1.41
x
|
1.31
x
|
0.86
x
|
0.85
x
|
0.59
x
|
0.48
x
|
EV / Revenue
|
0.79
x
|
0.78
x
|
1.27
x
|
1.11
x
|
0.59
x
|
0.85
x
|
0.51
x
|
0.35
x
|
EV / EBITDA
|
7.5
x
|
8.08
x
|
13.9
x
|
17.4
x
|
11.8
x
|
6.03
x
|
7.2
x
|
4.9
x
|
EV / FCF
|
775
x
|
14.4
x
|
18
x
|
30.3
x
|
20.8
x
|
9.38
x
|
12.5
x
|
-24.2
x
|
FCF Yield
|
0.13%
|
6.94%
|
5.55%
|
3.3%
|
4.81%
|
10.7%
|
7.99%
|
-4.14%
|
Price to Book
|
1.39
x
|
1.62
x
|
2.1
x
|
2.11
x
|
1.5
x
|
1.03
x
|
0.99
x
|
0.91
x
|
Nbr of stocks (in thousands)
|
2,445,509
|
2,399,053
|
2,730,779
|
2,908,770
|
2,859,500
|
2,560,927
|
2,560,927
|
-
|
Reference price
2 |
3.416
|
3.932
|
7.280
|
8.278
|
5.997
|
4.462
|
4.462
|
4.462
|
Announcement Date
|
3/20/19
|
3/25/20
|
3/29/21
|
3/29/22
|
3/29/23
|
3/28/24
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
10,585
|
12,042
|
14,101
|
18,398
|
20,005
|
17,117
|
19,331
|
23,579
|
EBITDA
1 |
1,109
|
1,158
|
1,284
|
1,177
|
1,000
|
1,245
|
1,361
|
1,704
|
EBIT
1 |
918.6
|
960.7
|
1,113
|
955.8
|
730.6
|
701.7
|
1,065
|
1,362
|
Operating Margin
|
8.68%
|
7.98%
|
7.89%
|
5.2%
|
3.65%
|
4.1%
|
5.51%
|
5.78%
|
Earnings before Tax (EBT)
1 |
760.5
|
799
|
1,035
|
1,252
|
829.9
|
733.9
|
990.5
|
1,312
|
Net income
1 |
715.8
|
754.9
|
954.9
|
1,137
|
759.4
|
713.4
|
921.3
|
1,222
|
Net margin
|
6.76%
|
6.27%
|
6.77%
|
6.18%
|
3.8%
|
4.17%
|
4.77%
|
5.18%
|
EPS
2 |
0.2789
|
0.3005
|
0.3569
|
0.3840
|
0.2518
|
0.2506
|
0.3240
|
0.4206
|
Free Cash Flow
1 |
10.73
|
649.8
|
993.2
|
675
|
568.1
|
799.7
|
782.9
|
-345.6
|
FCF margin
|
0.1%
|
5.4%
|
7.04%
|
3.67%
|
2.84%
|
4.14%
|
4.05%
|
-1.47%
|
FCF Conversion (EBITDA)
|
0.97%
|
56.11%
|
77.38%
|
57.35%
|
56.8%
|
64.25%
|
57.52%
|
-
|
FCF Conversion (Net income)
|
1.5%
|
86.08%
|
104.01%
|
59.37%
|
74.8%
|
91.6%
|
84.98%
|
-
|
Dividend per Share
2 |
0.0183
|
0.0201
|
0.0245
|
0.0263
|
0.0497
|
0.0347
|
0.0790
|
0.0992
|
Announcement Date
|
3/20/19
|
3/25/20
|
3/29/21
|
3/29/22
|
3/29/23
|
3/28/24
|
-
|
-
|
Fiscal Period: December |
2019 S1
|
2019 S2
|
2020 S1
|
2020 S2
|
2021 Q2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Net sales
1 |
5,538
|
6,504
|
6,059
|
8,042
|
4,170
|
8,341
|
10,057
|
10,025
|
9,980
|
8,450
|
8,667
|
8,931
|
10,137
|
10,701
|
11,339
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
468.1
|
492.6
|
458.2
|
677.3
|
-
|
630.5
|
325.3
|
694.4
|
205.6
|
454.9
|
331.9
|
399.2
|
690.6
|
637.4
|
573
|
Operating Margin
|
8.45%
|
7.57%
|
7.56%
|
8.42%
|
-
|
7.56%
|
3.23%
|
6.93%
|
2.06%
|
5.38%
|
3.83%
|
4.47%
|
6.81%
|
5.96%
|
5.05%
|
Earnings before Tax (EBT)
|
390.2
|
408.8
|
442.2
|
592.6
|
-
|
-
|
675.9
|
-
|
-
|
342.4
|
518
|
-
|
-
|
-
|
-
|
Net income
1 |
362.7
|
392.2
|
401.4
|
553.5
|
258.9
|
517.7
|
619.2
|
571.6
|
187.9
|
351
|
362.4
|
485
|
522
|
604
|
650
|
Net margin
|
6.55%
|
6.03%
|
6.62%
|
6.88%
|
6.21%
|
6.21%
|
6.16%
|
5.7%
|
1.88%
|
4.15%
|
4.18%
|
5.43%
|
5.15%
|
5.64%
|
5.73%
|
EPS
2 |
0.1431
|
0.1570
|
0.1573
|
0.1996
|
0.0900
|
0.1777
|
0.2063
|
0.1870
|
0.0648
|
0.1208
|
0.1600
|
0.1600
|
0.1800
|
0.2100
|
0.2200
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
8/19/19
|
3/25/20
|
8/26/20
|
3/29/21
|
8/23/21
|
8/23/21
|
3/29/22
|
8/29/22
|
3/29/23
|
8/17/23
|
3/28/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
34.3
|
71.8
|
1,997
|
3,618
|
5,329
|
3,923
|
1,623
|
3,072
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
10.7
|
650
|
993
|
675
|
568
|
800
|
783
|
-346
|
ROE (net income / shareholders' equity)
|
12.9%
|
12.2%
|
12.5%
|
11.2%
|
6.41%
|
6.72%
|
7.55%
|
8.67%
|
ROA (Net income/ Total Assets)
|
7.44%
|
7.13%
|
8.01%
|
7.58%
|
4.48%
|
5.05%
|
5.08%
|
5.98%
|
Assets
1 |
9,620
|
10,592
|
11,916
|
14,995
|
16,934
|
17,285
|
18,139
|
20,423
|
Book Value Per Share
2 |
2.460
|
2.430
|
3.470
|
3.920
|
4.000
|
4.340
|
4.500
|
4.890
|
Cash Flow per Share
2 |
0.0600
|
0.2800
|
0.4100
|
0.3300
|
0.2500
|
0.3300
|
0.2700
|
0.3000
|
Capex
1 |
151
|
105
|
159
|
287
|
197
|
169
|
223
|
196
|
Capex / Sales
|
1.42%
|
0.87%
|
1.13%
|
1.56%
|
0.98%
|
0.87%
|
1.15%
|
0.83%
|
Announcement Date
|
3/20/19
|
3/25/20
|
3/29/21
|
3/29/22
|
3/29/23
|
3/28/24
|
-
|
-
|
Last Close Price
4.462
CNY Average target price
6.059
CNY Spread / Average Target +35.80% Consensus |
1st Jan change
|
Capi.
|
---|
| -17.70% | 1.58B | | -12.23% | 194B | | +0.74% | 166B | | +2.19% | 153B | | +4.34% | 99.85B | | +7.04% | 77.56B | | +19.09% | 73.55B | | -7.30% | 71B | | -20.54% | 52.81B | | +0.53% | 47.86B |
Other IT Services & Consulting
|