Market Closed -
Hong Kong S.E.
04:08:16 2024-05-02 am EDT
|
5-day change
|
1st Jan Change
|
0.38
HKD
|
+5.56%
|
|
+59.00%
|
+49.02%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
28,126
|
46,509
|
45,171
|
33,295
|
10,016
|
3,665
|
3,665
|
-
|
Enterprise Value (EV)
1 |
62,664
|
92,498
|
98,956
|
100,945
|
96,639
|
2,414
|
69,193
|
81,637
|
P/E ratio
|
5.37
x
|
7.27
x
|
5.59
x
|
4.2
x
|
-0.68
x
|
-0.27
x
|
-2.26
x
|
-7.27
x
|
Yield
|
7.05%
|
5.24%
|
6.17%
|
4.11%
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.66
x
|
0.85
x
|
0.63
x
|
0.31
x
|
0.21
x
|
0.03
x
|
0.08
x
|
0.1
x
|
EV / Revenue
|
1.48
x
|
1.69
x
|
1.38
x
|
0.94
x
|
2.04
x
|
0.03
x
|
1.55
x
|
2.15
x
|
EV / EBITDA
|
8.5
x
|
10.1
x
|
7.09
x
|
5.54
x
|
-30
x
|
0.32
x
|
18
x
|
18.9
x
|
EV / FCF
|
-24.5
x
|
-7.67
x
|
5.82
x
|
22.2
x
|
-
|
7.62
x
|
9.47
x
|
15.3
x
|
FCF Yield
|
-4.09%
|
-13%
|
17.2%
|
4.51%
|
-
|
13.1%
|
10.6%
|
6.54%
|
Price to Book
|
1.1
x
|
1.52
x
|
1.14
x
|
0.76
x
|
0.3
x
|
0.15
x
|
0.18
x
|
0.18
x
|
Nbr of stocks (in thousands)
|
8,007,865
|
8,213,059
|
8,495,611
|
9,061,258
|
10,310,131
|
10,413,447
|
10,413,447
|
-
|
Reference price
2 |
3.512
|
5.663
|
5.317
|
3.674
|
0.9715
|
0.3519
|
0.3519
|
0.3519
|
Announcement Date
|
3/14/19
|
3/27/20
|
3/25/21
|
3/24/22
|
4/28/23
|
3/28/24
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
42,368
|
54,766
|
71,799
|
107,835
|
47,440
|
71,833
|
44,540
|
38,007
|
EBITDA
1 |
7,369
|
9,185
|
13,953
|
18,212
|
-3,220
|
7,524
|
3,834
|
4,309
|
EBIT
1 |
7,338
|
9,106
|
13,769
|
17,970
|
-3,485
|
-2,436
|
2,801
|
2,908
|
Operating Margin
|
17.32%
|
16.63%
|
19.18%
|
16.66%
|
-7.35%
|
-3.39%
|
6.29%
|
7.65%
|
Earnings before Tax (EBT)
1 |
11,317
|
13,556
|
16,170
|
18,228
|
-12,932
|
-2,903
|
1,446
|
1,699
|
Net income
1 |
5,409
|
6,437
|
8,032
|
7,613
|
-13,049
|
-8,983
|
-2,044
|
-1,206
|
Net margin
|
12.77%
|
11.75%
|
11.19%
|
7.06%
|
-27.51%
|
-12.51%
|
-4.59%
|
-3.17%
|
EPS
2 |
0.6538
|
0.7788
|
0.9519
|
0.8750
|
-1.420
|
-0.8600
|
-0.1556
|
-0.0484
|
Free Cash Flow
1 |
-2,561
|
-12,062
|
17,017
|
4,552
|
-
|
12,682
|
7,309
|
5,338
|
FCF margin
|
-6.05%
|
-22.02%
|
23.7%
|
4.22%
|
-
|
26.3%
|
16.41%
|
14.05%
|
FCF Conversion (EBITDA)
|
-
|
-
|
121.96%
|
25%
|
-
|
523.85%
|
190.64%
|
123.89%
|
FCF Conversion (Net income)
|
-
|
-
|
211.86%
|
59.8%
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.2478
|
0.2967
|
0.3279
|
0.1510
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/14/19
|
3/27/20
|
3/25/21
|
3/24/22
|
4/28/23
|
3/28/24
|
-
|
-
|
Fiscal Period: December |
2019 S1
|
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
---|
Net sales
1 |
20,063
|
34,703
|
23,022
|
48,776
|
36,373
|
71,461
|
29,720
|
17,720
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
-
|
-
|
-
|
-
|
11,430
|
4,223
|
-7,597
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
16%
|
14.21%
|
-42.88%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
3,303
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
16.46%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
0.0859
|
0.2109
|
0.0942
|
-
|
0.0962
|
-
|
-
|
-
|
Announcement Date
|
8/13/19
|
3/27/20
|
8/27/20
|
3/25/21
|
8/26/21
|
3/24/22
|
8/30/22
|
4/28/23
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
1 |
34,537
|
45,989
|
53,785
|
67,650
|
86,623
|
92,998
|
65,529
|
77,972
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
4.687
x
|
5.007
x
|
3.855
x
|
3.715
x
|
-26.91
x
|
38.41
x
|
17.09
x
|
18.09
x
|
Free Cash Flow
1 |
-2,561
|
-12,062
|
17,017
|
4,552
|
-
|
12,682
|
7,309
|
5,338
|
ROE (net income / shareholders' equity)
|
23.3%
|
24.8%
|
21.8%
|
18.2%
|
-13.8%
|
-24.1%
|
-7.8%
|
-1.45%
|
ROA (Net income/ Total Assets)
|
2.82%
|
2.45%
|
2.28%
|
1.88%
|
-1.27%
|
-1.89%
|
-0.16%
|
0.85%
|
Assets
1 |
191,877
|
262,837
|
352,077
|
406,022
|
1,027,083
|
351,482
|
1,277,509
|
-141,911
|
Book Value Per Share
2 |
3.180
|
3.720
|
4.660
|
4.860
|
3.200
|
2.300
|
2.000
|
1.950
|
Cash Flow per Share
2 |
-0.3400
|
-1.470
|
2.040
|
0.5600
|
-
|
2.150
|
3.190
|
0.7600
|
Capex
1 |
46.5
|
36.5
|
126
|
285
|
-
|
264
|
234
|
212
|
Capex / Sales
|
0.11%
|
0.07%
|
0.17%
|
0.26%
|
-
|
0.55%
|
0.53%
|
0.56%
|
Announcement Date
|
3/14/19
|
3/27/20
|
3/25/21
|
3/24/22
|
4/28/23
|
3/28/24
|
-
|
-
|
Last Close Price
0.3519
CNY Average target price
0.1982
CNY Spread / Average Target -43.69% Consensus |