Market Closed -
Hong Kong S.E.
04:08:20 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
2.64
HKD
|
+1.15%
|
|
+3.53%
|
+10.00%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
294,617
|
251,181
|
183,648
|
204,970
|
191,071
|
211,593
|
-
|
-
|
Enterprise Value (EV)
1 |
266,413
|
308,141
|
205,054
|
207,727
|
207,193
|
211,937
|
213,084
|
211,593
|
P/E ratio
|
5.79
x
|
4.6
x
|
3.92
x
|
4.32
x
|
4.54
x
|
4.14
x
|
3.64
x
|
3.58
x
|
Yield
|
4.01%
|
7.53%
|
8.53%
|
7.26%
|
-
|
7.47%
|
8.7%
|
8.77%
|
Capitalization / Revenue
|
0.53
x
|
0.43
x
|
0.31
x
|
0.37
x
|
0.35
x
|
0.37
x
|
0.33
x
|
0.33
x
|
EV / Revenue
|
0.48
x
|
0.53
x
|
0.34
x
|
0.37
x
|
0.37
x
|
0.38
x
|
0.33
x
|
0.33
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.7
x
|
0.45
x
|
0.39
x
|
0.46
x
|
-
|
0.41
x
|
0.38
x
|
0.36
x
|
Nbr of stocks (in thousands)
|
44,223,991
|
44,223,991
|
44,223,991
|
44,223,991
|
44,223,991
|
44,223,991
|
-
|
-
|
Reference price
2 |
2.895
|
2.070
|
1.923
|
2.287
|
2.181
|
2.444
|
2.444
|
2.444
|
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 |
555,515
|
583,696
|
597,691
|
559,906
|
553,097
|
565,124
|
637,866
|
648,879
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
29,796
|
31,445
|
35,828
|
40,721
|
34,293
|
40,408
|
46,407
|
50,244
|
Operating Margin
|
5.36%
|
5.39%
|
5.99%
|
7.27%
|
6.2%
|
7.15%
|
7.28%
|
7.74%
|
Earnings before Tax (EBT)
1 |
29,780
|
31,644
|
35,893
|
41,140
|
34,430
|
40,878
|
49,540
|
47,312
|
Net income
1 |
22,401
|
20,069
|
21,638
|
24,477
|
22,773
|
25,656
|
29,704
|
30,193
|
Net margin
|
4.03%
|
3.44%
|
3.62%
|
4.37%
|
4.12%
|
4.54%
|
4.66%
|
4.65%
|
EPS
2 |
0.5000
|
0.4500
|
0.4900
|
0.5300
|
0.4800
|
0.5897
|
0.6716
|
0.6830
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.1160
|
0.1560
|
0.1640
|
0.1660
|
-
|
0.1826
|
0.2127
|
0.2143
|
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 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 S2
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Net sales
1 |
238,956
|
279,521
|
241,060
|
274,988
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
180,200
|
138,800
|
-
|
142,500
|
203,700
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
5,932
|
2,236
|
8,168
|
-
|
-
|
29,861
|
10,860
|
-
|
30,516
|
-
|
3,777
|
-
|
-
|
24,938
|
-
|
-
|
14,576
|
26,132
|
15,970
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
27,684
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
12,602
|
-
|
16,855
|
3,920
|
863
|
-
|
8,744
|
9,106
|
17,850
|
-
|
11,721
|
19,881
|
622
|
2,441
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
4.51%
|
-
|
6.13%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
0.1500
|
0.2900
|
0.1600
|
0.3800
|
-
|
-
|
0.1100
|
-
|
-
|
0.4000
|
0.1300
|
-
|
0.4400
|
0.0100
|
0.0400
|
0.2200
|
0.2300
|
0.3400
|
0.1400
|
0.0200
|
0.2000
|
0.3700
|
0.2300
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/27/20
|
8/21/20
|
3/23/21
|
8/20/21
|
10/28/21
|
3/25/22
|
3/25/22
|
4/28/22
|
8/26/22
|
8/26/22
|
3/24/23
|
4/27/23
|
8/29/23
|
10/30/23
|
3/26/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
56,960
|
21,406
|
2,757
|
16,122
|
344
|
1,491
|
-
|
Net Cash position
1 |
28,204
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
13.2%
|
10.4%
|
10.2%
|
11.1%
|
9.64%
|
10.5%
|
11.1%
|
10.6%
|
ROA (Net income/ Total Assets)
|
2.04%
|
1.68%
|
1.63%
|
1.7%
|
-
|
1.66%
|
2.14%
|
1.81%
|
Assets
1 |
1,095,441
|
1,193,873
|
1,326,427
|
1,442,964
|
-
|
1,545,787
|
1,389,630
|
1,671,351
|
Book Value Per Share
2 |
4.150
|
4.580
|
4.960
|
5.010
|
-
|
5.920
|
6.440
|
6.880
|
Cash Flow per Share
|
-
|
0.7200
|
1.640
|
1.620
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
11,616
|
-
|
-
|
-
|
15,954
|
17,176
|
18,586
|
Capex / Sales
|
-
|
1.99%
|
-
|
-
|
-
|
2.82%
|
2.69%
|
2.86%
|
Announcement Date
|
3/27/20
|
3/23/21
|
3/25/22
|
3/24/23
|
3/26/24
|
-
|
-
|
-
|
Last Close Price
2.444
CNY Average target price
3.02
CNY Spread / Average Target +23.59% Consensus |
1st Jan change
|
Capi.
|
---|
| +10.00% | 29.2B | | -1.23% | 13.77B | | +6.17% | 5.52B | | -15.06% | 1.97B | | +6.30% | 1.72B | | -2.02% | 824M | | 0.00% | 78.29M | | -4.67% | 71.87M | | -0.94% | 60.47M |
Property Insurance
|