Market Closed -
Hong Kong S.E.
04:08:20 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
10.04
HKD
|
-0.59%
|
|
-0.99%
|
+8.19%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
186,652
|
109,890
|
115,448
|
145,565
|
187,610
|
206,718
|
-
|
-
|
Enterprise Value (EV)
1 |
169,330
|
106,995
|
106,092
|
132,412
|
179,449
|
202,475
|
196,521
|
206,718
|
P/E ratio
|
7.68
x
|
5.27
x
|
5.16
x
|
5.45
x
|
7.63
x
|
6.93
x
|
6.22
x
|
5.87
x
|
Yield
|
5.49%
|
5.51%
|
8.88%
|
7.3%
|
5.8%
|
5.96%
|
6.58%
|
6.97%
|
Capitalization / Revenue
|
0.49
x
|
0.28
x
|
0.29
x
|
0.34
x
|
-
|
0.42
x
|
0.39
x
|
0.37
x
|
EV / Revenue
|
0.44
x
|
0.27
x
|
0.27
x
|
0.31
x
|
-
|
0.41
x
|
0.37
x
|
0.37
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.1
x
|
0.59
x
|
0.57
x
|
0.69
x
|
0.81
x
|
0.83
x
|
0.77
x
|
0.71
x
|
Nbr of stocks (in thousands)
|
22,242,765
|
22,242,765
|
22,242,765
|
22,242,765
|
22,242,765
|
22,242,765
|
-
|
-
|
Reference price
2 |
8.392
|
4.941
|
5.190
|
6.544
|
8.435
|
9.294
|
9.294
|
9.294
|
Announcement Date
|
3/27/20
|
3/23/21
|
3/25/22
|
3/24/23
|
3/26/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
380,683
|
393,127
|
396,997
|
425,480
|
-
|
497,988
|
532,252
|
566,035
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
28,033
|
28,627
|
27,561
|
31,924
|
29,186
|
36,033
|
39,051
|
41,231
|
Operating Margin
|
7.36%
|
7.28%
|
6.94%
|
7.5%
|
-
|
7.24%
|
7.34%
|
7.28%
|
Earnings before Tax (EBT)
1 |
23,783
|
24,676
|
26,028
|
30,919
|
28,035
|
34,375
|
37,569
|
40,047
|
Net income
1 |
24,282
|
20,868
|
22,360
|
26,708
|
24,585
|
29,812
|
32,830
|
34,777
|
Net margin
|
6.38%
|
5.31%
|
5.63%
|
6.28%
|
-
|
5.99%
|
6.17%
|
6.14%
|
EPS
2 |
1.092
|
0.9380
|
1.005
|
1.201
|
1.105
|
1.341
|
1.494
|
1.584
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.4610
|
0.2720
|
0.4610
|
0.4780
|
0.4890
|
0.5538
|
0.6113
|
0.6480
|
Announcement Date
|
3/27/20
|
3/23/21
|
3/25/22
|
3/24/23
|
3/26/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Net sales
|
200,495
|
194,484
|
198,643
|
189,774
|
-
|
207,223
|
-
|
-
|
203,876
|
-
|
221,604
|
-
|
-
|
-
|
314,610
|
227,350
|
334,254
|
239,592
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
19,716
|
-
|
-
|
-
|
12,030
|
22,516
|
2
|
-
|
11,609
|
12,142
|
23,751
|
-
|
-
|
-
|
-
|
Net income
1 |
-
|
13,179
|
-
|
16,499
|
3,493
|
-
|
8,654
|
10,385
|
19,039
|
760
|
-
|
9,508
|
10,746
|
20,254
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
6.78%
|
-
|
8.69%
|
-
|
-
|
-
|
-
|
9.34%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/27/20
|
8/21/20
|
3/23/21
|
8/20/21
|
10/28/21
|
3/25/22
|
4/28/22
|
8/26/22
|
8/26/22
|
3/24/23
|
3/24/23
|
4/27/23
|
8/29/23
|
8/29/23
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
17,322
|
2,895
|
9,356
|
13,153
|
8,161
|
4,244
|
10,198
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
15.6%
|
11.7%
|
11.5%
|
12.9%
|
10.9%
|
12.7%
|
13.2%
|
12.4%
|
ROA (Net income/ Total Assets)
|
4.24%
|
3.36%
|
3.36%
|
3.72%
|
3.57%
|
4.16%
|
4.33%
|
4.4%
|
Assets
1 |
573,351
|
621,441
|
664,705
|
717,263
|
688,039
|
717,340
|
758,176
|
790,128
|
Book Value Per Share
2 |
7.640
|
8.430
|
9.120
|
9.430
|
10.40
|
11.20
|
12.10
|
13.10
|
Cash Flow per Share
|
-
|
0.5800
|
0.7300
|
1.920
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
-
|
-
|
5,563
|
2,734
|
317
|
342
|
371
|
Capex / Sales
|
-
|
-
|
-
|
1.31%
|
-
|
0.06%
|
0.06%
|
0.07%
|
Announcement Date
|
3/27/20
|
3/23/21
|
3/25/22
|
3/24/23
|
3/26/24
|
-
|
-
|
-
|
Last Close Price
9.294
CNY Average target price
11.15
CNY Spread / Average Target +20.00% Consensus |
1st Jan change
|
Capi.
|
---|
| +8.19% | 28.53B | | -5.99% | 12.17B | | +0.56% | 10.1B | | +28.58% | 5.09B | | +5.43% | 3.79B | | +38.46% | 2.86B | | +14.36% | 750M | | -4.91% | 331M | | +11.32% | 196M | | +78.35% | 185M |
Insurance - Automobile
|