Market Closed -
Hong Kong S.E.
04:08:38 2024-04-08 am EDT
|
5-day change
|
1st Jan Change
|
29.5
HKD
|
-3.59%
|
|
0.00%
|
+32.29%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,416
|
1,933
|
3,481
|
4,313
|
3,389
|
5,114
|
-
|
-
|
Enterprise Value (EV)
1 |
2,849
|
2,241
|
3,582
|
4,623
|
3,761
|
5,536
|
5,399
|
5,256
|
P/E ratio
|
20.4
x
|
16.7
x
|
22.6
x
|
17.9
x
|
29.5
x
|
24.9
x
|
18.4
x
|
15.1
x
|
Yield
|
1.8%
|
1.69%
|
1.55%
|
2.25%
|
1.36%
|
1.32%
|
1.63%
|
2.15%
|
Capitalization / Revenue
|
1.69
x
|
1.18
x
|
2.26
x
|
2.42
x
|
1.59
x
|
1.99
x
|
1.75
x
|
1.57
x
|
EV / Revenue
|
2
x
|
1.36
x
|
2.33
x
|
2.6
x
|
1.76
x
|
2.16
x
|
1.85
x
|
1.61
x
|
EV / EBITDA
|
13.2
x
|
5.78
x
|
8.56
x
|
9.46
x
|
9.5
x
|
12.7
x
|
10.1
x
|
8.49
x
|
EV / FCF
|
34.6
x
|
13.3
x
|
8.92
x
|
16.1
x
|
14.8
x
|
18.4
x
|
20.3
x
|
16.3
x
|
FCF Yield
|
2.89%
|
7.5%
|
11.2%
|
6.23%
|
6.75%
|
5.44%
|
4.92%
|
6.13%
|
Price to Book
|
2.37
x
|
1.76
x
|
2.72
x
|
3.62
x
|
2.98
x
|
3.9
x
|
3.41
x
|
2.99
x
|
Nbr of stocks (in thousands)
|
1,461,052
|
1,461,733
|
1,465,937
|
1,469,750
|
1,471,511
|
1,473,843
|
-
|
-
|
Reference price
2 |
1.654
|
1.322
|
2.375
|
2.934
|
2.303
|
3.470
|
3.470
|
3.470
|
Announcement Date
|
6/17/19
|
6/29/20
|
6/28/21
|
6/27/22
|
6/26/23
|
-
|
-
|
-
|
Fiscal Period: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,427
|
1,644
|
1,538
|
1,781
|
2,135
|
2,565
|
2,921
|
3,255
|
EBITDA
1 |
216.4
|
388.1
|
418.4
|
488.6
|
396
|
436
|
536
|
619.3
|
EBIT
1 |
150.7
|
187.3
|
227.7
|
310.7
|
239.1
|
312.7
|
401.1
|
479.5
|
Operating Margin
|
10.56%
|
11.39%
|
14.81%
|
17.44%
|
11.2%
|
12.19%
|
13.73%
|
14.73%
|
Earnings before Tax (EBT)
1 |
148.2
|
160.5
|
198.9
|
295.9
|
179.6
|
275.5
|
374.9
|
451.6
|
Net income
1 |
117.6
|
116.3
|
154.6
|
242
|
115.1
|
205.3
|
277.6
|
338.2
|
Net margin
|
8.24%
|
7.07%
|
10.05%
|
13.59%
|
5.39%
|
8%
|
9.5%
|
10.39%
|
EPS
2 |
0.0810
|
0.0790
|
0.1050
|
0.1640
|
0.0780
|
0.1394
|
0.1885
|
0.2297
|
Free Cash Flow
1 |
82.38
|
168.2
|
401.7
|
288
|
253.9
|
301
|
265.8
|
322
|
FCF margin
|
5.77%
|
10.23%
|
26.12%
|
16.17%
|
11.89%
|
11.73%
|
9.1%
|
9.89%
|
FCF Conversion (EBITDA)
|
38.07%
|
43.34%
|
96%
|
58.95%
|
64.12%
|
69.04%
|
49.59%
|
52%
|
FCF Conversion (Net income)
|
70.07%
|
144.63%
|
259.87%
|
119%
|
220.55%
|
146.59%
|
95.76%
|
95.2%
|
Dividend per Share
2 |
0.0297
|
0.0223
|
0.0369
|
0.0659
|
0.0313
|
0.0457
|
0.0564
|
0.0746
|
Announcement Date
|
6/17/19
|
6/29/20
|
6/28/21
|
6/27/22
|
6/26/23
|
-
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Net sales
1 |
727.2
|
616.6
|
921.2
|
696.4
|
1,085
|
900.5
|
1,234
|
1,072
|
1,496
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
32.9
|
194.8
|
-
|
-
|
87.03
|
-
|
76.76
|
237
|
Operating Margin
|
-
|
5.34%
|
21.15%
|
-
|
-
|
9.66%
|
-
|
7.16%
|
15.84%
|
Earnings before Tax (EBT)
1 |
-
|
18.68
|
180.3
|
-
|
-
|
71.67
|
107.9
|
50.74
|
213.4
|
Net income
|
-
|
15.61
|
139
|
-
|
-
|
61.83
|
53.28
|
34.03
|
-
|
Net margin
|
-
|
2.53%
|
15.09%
|
-
|
-
|
6.87%
|
4.32%
|
3.17%
|
-
|
EPS
2 |
-
|
-
|
-
|
-
|
-
|
-
|
0.0360
|
0.0230
|
0.1140
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/25/19
|
11/30/20
|
6/28/21
|
-
|
6/27/22
|
11/28/22
|
6/26/23
|
11/28/23
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
433
|
309
|
101
|
310
|
372
|
421
|
285
|
142
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.003
x
|
0.7955
x
|
0.2411
x
|
0.6346
x
|
0.9385
x
|
0.966
x
|
0.5308
x
|
0.2293
x
|
Free Cash Flow
1 |
82.4
|
168
|
402
|
288
|
254
|
301
|
266
|
322
|
ROE (net income / shareholders' equity)
|
11.6%
|
11%
|
13.4%
|
19.7%
|
9.63%
|
17.1%
|
19.9%
|
20.9%
|
ROA (Net income/ Total Assets)
|
7.2%
|
5.27%
|
6.3%
|
8.8%
|
3.95%
|
7.6%
|
8.78%
|
9.17%
|
Assets
1 |
1,633
|
2,207
|
2,453
|
2,749
|
2,913
|
2,702
|
3,163
|
3,690
|
Book Value Per Share
2 |
0.7000
|
0.7500
|
0.8700
|
0.8100
|
0.7700
|
0.8900
|
1.020
|
1.160
|
Cash Flow per Share
2 |
0.1200
|
0.1600
|
0.2900
|
0.2200
|
0.2000
|
0.2200
|
0.2500
|
0.3100
|
Capex
1 |
86.3
|
66.8
|
27.8
|
38
|
46.3
|
57
|
61.8
|
64
|
Capex / Sales
|
6.05%
|
4.06%
|
1.81%
|
2.13%
|
2.17%
|
2.22%
|
2.12%
|
1.97%
|
Announcement Date
|
6/17/19
|
6/29/20
|
6/28/21
|
6/27/22
|
6/26/23
|
-
|
-
|
-
|
Last Close Price
3.47
EUR Average target price
3.564
EUR Spread / Average Target +2.70% Consensus |
1st Jan change
|
Capi.
|
---|
| +32.29% | 5.55B | | +10.07% | 381B | | +14.18% | 74.67B | | -16.59% | 62.59B | | +0.82% | 52.86B | | -12.40% | 36.11B | | +3.54% | 33.57B | | +7.92% | 17.29B | | +6.30% | 14.75B | | -8.65% | 10.82B |
Other Personal Products
|