Market Closed -
Hong Kong S.E.
04:08:20 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
5.98
HKD
|
-0.66%
|
|
+5.65%
|
0.00%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
257,599
|
205,792
|
226,531
|
138,456
|
111,586
|
111,586
|
-
|
-
|
Enterprise Value (EV)
1 |
287,687
|
241,170
|
271,085
|
184,519
|
158,039
|
162,909
|
167,550
|
164,985
|
P/E ratio
|
36.9
x
|
34.3
x
|
45.1
x
|
28.2
x
|
18.9
x
|
17.4
x
|
16.9
x
|
15.5
x
|
Yield
|
2.3%
|
3.02%
|
2.88%
|
4.72%
|
5.85%
|
5.86%
|
5.86%
|
5.94%
|
Capitalization / Revenue
|
6.34
x
|
5.03
x
|
4.23
x
|
2.27
x
|
1.96
x
|
1.9
x
|
1.75
x
|
1.72
x
|
EV / Revenue
|
7.08
x
|
5.89
x
|
5.06
x
|
3.03
x
|
2.77
x
|
2.78
x
|
2.63
x
|
2.54
x
|
EV / EBITDA
|
26.7
x
|
21.3
x
|
21.3
x
|
15.3
x
|
13.3
x
|
13.4
x
|
12.7
x
|
12.1
x
|
EV / FCF
|
91
x
|
89.6
x
|
130
x
|
139
x
|
-
|
45.9
x
|
37.2
x
|
34.5
x
|
FCF Yield
|
1.1%
|
1.12%
|
0.77%
|
0.72%
|
-
|
2.18%
|
2.68%
|
2.9%
|
Price to Book
|
4.01
x
|
2.98
x
|
3.24
x
|
2.18
x
|
1.86
x
|
1.8
x
|
1.8
x
|
1.79
x
|
Nbr of stocks (in thousands)
|
18,659,870
|
18,659,870
|
18,659,870
|
18,659,870
|
18,659,870
|
18,659,870
|
-
|
-
|
Reference price
2 |
13.80
|
11.03
|
12.14
|
7.420
|
5.980
|
5.980
|
5.980
|
5.980
|
Announcement Date
|
3/19/20
|
3/19/21
|
3/21/22
|
3/17/23
|
3/20/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
40,628
|
40,927
|
53,564
|
60,953
|
56,971
|
58,682
|
63,683
|
64,881
|
EBITDA
1 |
10,777
|
11,340
|
12,702
|
12,046
|
11,915
|
12,119
|
13,151
|
13,618
|
EBIT
1 |
8,024
|
8,400
|
9,462
|
8,600
|
8,137
|
8,900
|
9,574
|
10,177
|
Operating Margin
|
19.75%
|
20.52%
|
17.66%
|
14.11%
|
14.28%
|
15.17%
|
15.03%
|
15.69%
|
Earnings before Tax (EBT)
1 |
10,404
|
8,926
|
8,381
|
8,184
|
9,174
|
9,513
|
9,825
|
10,966
|
Net income
1 |
6,966
|
6,007
|
5,017
|
5,248
|
6,070
|
6,310
|
6,651
|
7,181
|
Net margin
|
17.15%
|
14.68%
|
9.37%
|
8.61%
|
10.65%
|
10.75%
|
10.44%
|
11.07%
|
EPS
2 |
0.3737
|
0.3219
|
0.2690
|
0.2630
|
0.3160
|
0.3433
|
0.3547
|
0.3858
|
Free Cash Flow
1 |
3,161
|
2,693
|
2,083
|
1,324
|
-
|
3,549
|
4,498
|
4,783
|
FCF margin
|
7.78%
|
6.58%
|
3.89%
|
2.17%
|
-
|
6.05%
|
7.06%
|
7.37%
|
FCF Conversion (EBITDA)
|
29.33%
|
23.74%
|
16.4%
|
10.99%
|
-
|
29.28%
|
34.2%
|
35.13%
|
FCF Conversion (Net income)
|
45.38%
|
44.82%
|
41.51%
|
25.22%
|
-
|
56.24%
|
67.63%
|
66.61%
|
Dividend per Share
2 |
0.3175
|
0.3333
|
0.3500
|
0.3500
|
0.3500
|
0.3506
|
0.3506
|
0.3554
|
Announcement Date
|
3/19/20
|
3/19/21
|
3/21/22
|
3/17/23
|
3/20/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 S1
|
2022 S1
|
2023 S1
|
---|
Net sales
1 |
-
|
-
|
29,721
|
29,178
|
EBITDA
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
-
|
5,130
|
5,687
|
Net income
1 |
2,667
|
4,200
|
3,315
|
3,614
|
Net margin
|
-
|
-
|
11.15%
|
12.39%
|
EPS
|
0.1429
|
0.2250
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
Announcement Date
|
9/1/20
|
8/20/21
|
8/19/22
|
8/15/23
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
30,087
|
35,378
|
44,554
|
46,063
|
46,453
|
51,322
|
55,964
|
53,399
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.792
x
|
3.12
x
|
3.508
x
|
3.824
x
|
3.899
x
|
4.235
x
|
4.255
x
|
3.921
x
|
Free Cash Flow
1 |
3,161
|
2,693
|
2,083
|
1,324
|
-
|
3,549
|
4,498
|
4,783
|
ROE (net income / shareholders' equity)
|
11%
|
9.17%
|
7.48%
|
7.87%
|
10%
|
10.8%
|
11.1%
|
12.2%
|
ROA (Net income/ Total Assets)
|
5.1%
|
4.13%
|
3.15%
|
3.12%
|
3.7%
|
3.88%
|
4.02%
|
4.17%
|
Assets
1 |
136,582
|
145,455
|
159,174
|
168,205
|
164,123
|
162,491
|
165,398
|
172,090
|
Book Value Per Share
2 |
3.440
|
3.710
|
3.740
|
3.410
|
3.210
|
3.320
|
3.310
|
3.340
|
Cash Flow per Share
2 |
0.5300
|
0.5300
|
0.5600
|
0.5200
|
-
|
0.4400
|
0.6000
|
0.5400
|
Capex
1 |
6,751
|
7,295
|
8,387
|
8,321
|
-
|
6,576
|
6,460
|
6,258
|
Capex / Sales
|
16.62%
|
17.82%
|
15.66%
|
13.65%
|
-
|
11.21%
|
10.14%
|
9.65%
|
Announcement Date
|
3/19/20
|
3/19/21
|
3/21/22
|
3/17/23
|
3/20/24
|
-
|
-
|
-
|
Last Close Price
5.98
HKD Average target price
6.342
HKD Spread / Average Target +6.06% Consensus |
1st Jan change
|
Capi.
|
---|
| 0.00% | 14.25B | | +16.26% | 9.6B | | +7.95% | 8.41B | | +5.35% | 7.53B | | -3.52% | 7.3B | | +28.95% | 5.72B | | -28.15% | 5.56B | | +18.39% | 5.37B | | +3.17% | 5.32B | | -11.28% | 4.48B |
Natural Gas Distribution
|