Market Closed -
Hong Kong S.E.
04:08:22 2024-05-10 am EDT
|
5-day change
|
1st Jan Change
|
33.7
HKD
|
+4.33%
|
|
-0.88%
|
+17.01%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
22,282
|
28,455
|
27,638
|
22,461
|
14,430
|
17,089
|
-
|
-
|
Enterprise Value (EV)
1 |
15,788
|
21,007
|
20,062
|
13,504
|
14,430
|
5,188
|
3,463
|
2,069
|
P/E ratio
|
47.1
x
|
42.2
x
|
32.6
x
|
20.2
x
|
10.4
x
|
10.8
x
|
9.53
x
|
8.47
x
|
Yield
|
0.72%
|
0.84%
|
0.61%
|
1.24%
|
-
|
3.65%
|
4.12%
|
4.64%
|
Capitalization / Revenue
|
3.73
x
|
3.54
x
|
2.56
x
|
1.64
x
|
0.96
x
|
1
x
|
0.88
x
|
0.78
x
|
EV / Revenue
|
2.65
x
|
2.61
x
|
1.86
x
|
0.99
x
|
0.96
x
|
0.3
x
|
0.18
x
|
0.09
x
|
EV / EBITDA
|
22.2
x
|
24.9
x
|
15.2
x
|
7.75
x
|
6.88
x
|
2.22
x
|
1.34
x
|
0.71
x
|
EV / FCF
|
23.6
x
|
43.1
x
|
14.6
x
|
9.64
x
|
-
|
2.91
x
|
1.47
x
|
0.83
x
|
FCF Yield
|
4.23%
|
2.32%
|
6.83%
|
10.4%
|
-
|
34.3%
|
68.3%
|
120%
|
Price to Book
|
3.34
x
|
4.6
x
|
4.07
x
|
2.93
x
|
-
|
1.76
x
|
1.56
x
|
1.38
x
|
Nbr of stocks (in thousands)
|
533,333
|
553,333
|
553,333
|
552,263
|
551,263
|
548,385
|
-
|
-
|
Reference price
2 |
41.78
|
51.42
|
49.95
|
40.67
|
26.18
|
31.16
|
31.16
|
31.16
|
Announcement Date
|
3/25/20
|
3/24/21
|
3/15/22
|
4/25/23
|
3/26/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
5,967
|
8,037
|
10,783
|
13,687
|
15,062
|
17,146
|
19,365
|
21,892
|
EBITDA
1 |
711.9
|
843.1
|
1,321
|
1,742
|
2,097
|
2,336
|
2,577
|
2,900
|
EBIT
1 |
671.4
|
739.5
|
999.2
|
1,360
|
1,709
|
2,044
|
2,309
|
2,614
|
Operating Margin
|
11.25%
|
9.2%
|
9.27%
|
9.94%
|
11.35%
|
11.92%
|
11.93%
|
11.94%
|
Earnings before Tax (EBT)
1 |
685.4
|
935.2
|
1,162
|
1,513
|
1,841
|
2,129
|
2,412
|
2,722
|
Net income
1 |
490.5
|
673.5
|
845.7
|
1,113
|
1,380
|
1,590
|
1,802
|
2,034
|
Net margin
|
8.22%
|
8.38%
|
7.84%
|
8.13%
|
9.16%
|
9.27%
|
9.31%
|
9.29%
|
EPS
2 |
0.8865
|
1.220
|
1.530
|
2.010
|
2.510
|
2.880
|
3.270
|
3.677
|
Free Cash Flow
1 |
668.1
|
487.1
|
1,371
|
1,400
|
-
|
1,781
|
2,364
|
2,484
|
FCF margin
|
11.2%
|
6.06%
|
12.71%
|
10.23%
|
-
|
10.39%
|
12.21%
|
11.35%
|
FCF Conversion (EBITDA)
|
93.85%
|
57.78%
|
103.75%
|
80.37%
|
-
|
76.25%
|
91.71%
|
85.66%
|
FCF Conversion (Net income)
|
136.21%
|
72.33%
|
162.11%
|
125.81%
|
-
|
112.02%
|
131.15%
|
122.09%
|
Dividend per Share
2 |
0.3000
|
0.4300
|
0.3050
|
0.5030
|
-
|
1.137
|
1.283
|
1.447
|
Announcement Date
|
3/25/20
|
3/24/21
|
3/15/22
|
4/25/23
|
3/26/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Net sales
1 |
3,145
|
3,601
|
4,436
|
5,153
|
5,629
|
6,449
|
7,237
|
7,141
|
7,921
|
7,695
|
9,405
|
7,762
|
11,643
|
EBITDA
|
264.1
|
448.4
|
-
|
725
|
596.3
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
243.3
|
442.4
|
-
|
589.6
|
409.6
|
787.9
|
572.6
|
987.6
|
721.3
|
862.9
|
1,055
|
866.8
|
1,300
|
Operating Margin
|
7.74%
|
12.28%
|
-
|
11.44%
|
7.28%
|
12.22%
|
7.91%
|
13.83%
|
9.11%
|
11.21%
|
11.21%
|
11.17%
|
11.17%
|
Earnings before Tax (EBT)
|
-
|
556
|
-
|
679.1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
176.9
|
399.6
|
-
|
490.8
|
354.9
|
628.3
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
5.63%
|
11.1%
|
-
|
9.52%
|
6.3%
|
9.74%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
-
|
-
|
-
|
0.8900
|
0.6400
|
1.140
|
0.8700
|
1.380
|
1.130
|
1.240
|
1.520
|
1.240
|
1.870
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/25/20
|
8/24/20
|
3/24/21
|
8/23/21
|
3/15/22
|
8/29/22
|
4/25/23
|
8/22/23
|
3/26/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
6,494
|
7,448
|
7,576
|
8,956
|
-
|
11,901
|
13,626
|
15,020
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
668
|
487
|
1,371
|
1,400
|
-
|
1,781
|
2,364
|
2,484
|
ROE (net income / shareholders' equity)
|
17.2%
|
12%
|
13.1%
|
15.4%
|
-
|
16.9%
|
17%
|
17%
|
ROA (Net income/ Total Assets)
|
9.69%
|
7.92%
|
8.22%
|
9.18%
|
-
|
9.77%
|
9.73%
|
9.7%
|
Assets
1 |
5,062
|
8,508
|
10,291
|
12,124
|
-
|
16,267
|
18,517
|
20,970
|
Book Value Per Share
2 |
12.50
|
11.20
|
12.30
|
13.90
|
-
|
17.70
|
19.90
|
22.50
|
Cash Flow per Share
2 |
1.720
|
0.9900
|
2.620
|
2.670
|
-
|
3.300
|
4.500
|
4.920
|
Capex
1 |
26.3
|
61.7
|
78.3
|
74.1
|
-
|
89.4
|
101
|
134
|
Capex / Sales
|
0.44%
|
0.77%
|
0.73%
|
0.54%
|
-
|
0.52%
|
0.52%
|
0.61%
|
Announcement Date
|
3/25/20
|
3/24/21
|
3/15/22
|
4/25/23
|
3/26/24
|
-
|
-
|
-
|
Last Close Price
31.16
CNY Average target price
36.85
CNY Spread / Average Target +18.26% Consensus |
1st Jan change
|
Capi.
|
---|
| +17.01% | 2.37B | | +5.57% | 8.59B | | -3.41% | 3.62B | | -11.11% | 2.57B | | +40.55% | 1.66B | | -48.21% | 1.6B | | -0.91% | 1.65B | | -13.89% | 943M | | -30.77% | 854M | | +8.85% | 665M |
Residential Real Estate Services
|