Delayed
Hong Kong S.E.
11:59:30 2024-05-08 pm EDT
|
5-day change
|
1st Jan Change
|
17.06
HKD
|
+2.52%
|
|
-4.16%
|
-38.63%
|
Fiscal Period: May |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
8,033
|
27,107
|
9,904
|
3,148
|
26,746
|
15,844
|
-
|
-
|
Enterprise Value (EV)
1 |
5,535
|
25,156
|
8,068
|
1,559
|
25,340
|
12,637
|
10,315
|
9,497
|
P/E ratio
|
-195
x
|
-36.5
x
|
-5.76
x
|
-5.94
x
|
29
x
|
24.4
x
|
19.2
x
|
16.8
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
0.65%
|
0.75%
|
0.85%
|
Capitalization / Revenue
|
8.74
x
|
25.1
x
|
6.98
x
|
3.5
x
|
5.93
x
|
2.58
x
|
2.34
x
|
2.03
x
|
EV / Revenue
|
6.02
x
|
23.3
x
|
5.69
x
|
1.74
x
|
5.62
x
|
2.06
x
|
1.52
x
|
1.22
x
|
EV / EBITDA
|
-45.4
x
|
-37.3
x
|
-7.74
x
|
-4.84
x
|
21
x
|
12.6
x
|
7.99
x
|
6.87
x
|
EV / FCF
|
-
|
-41.8
x
|
-7.82
x
|
-
|
20.2
x
|
13.3
x
|
9.79
x
|
7.39
x
|
FCF Yield
|
-
|
-2.39%
|
-12.8%
|
-
|
4.94%
|
7.52%
|
10.2%
|
13.5%
|
Price to Book
|
2.15
x
|
14.5
x
|
4.76
x
|
1.92
x
|
9.47
x
|
4.51
x
|
3.64
x
|
2.94
x
|
Nbr of stocks (in thousands)
|
936,336
|
939,465
|
1,000,571
|
1,000,724
|
1,013,867
|
1,030,017
|
-
|
-
|
Reference price
2 |
8.579
|
28.85
|
9.899
|
3.146
|
26.38
|
15.38
|
15.38
|
15.38
|
Announcement Date
|
8/16/19
|
8/21/20
|
8/27/21
|
8/26/22
|
8/25/23
|
-
|
-
|
-
|
Fiscal Period: Mei |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
918.9
|
1,081
|
1,419
|
898.5
|
4,510
|
6,149
|
6,768
|
7,811
|
EBITDA
1 |
-122
|
-673.8
|
-1,042
|
-322.3
|
1,207
|
1,005
|
1,290
|
1,383
|
EBIT
1 |
-131.1
|
-762.5
|
-1,192
|
-411.5
|
1,162
|
934.7
|
1,080
|
1,307
|
Operating Margin
|
-14.26%
|
-70.56%
|
-84%
|
-45.8%
|
25.76%
|
15.2%
|
15.96%
|
16.73%
|
Earnings before Tax (EBT)
1 |
-74.98
|
-715.5
|
-1,659
|
-552.3
|
1,173
|
791.4
|
1,002
|
1,261
|
Net income
1 |
-39.77
|
-742
|
-1,658
|
-534
|
971.3
|
736.5
|
887.4
|
1,037
|
Net margin
|
-4.33%
|
-68.67%
|
-116.9%
|
-59.42%
|
21.54%
|
11.98%
|
13.11%
|
13.28%
|
EPS
2 |
-0.0440
|
-0.7900
|
-1.720
|
-0.5300
|
0.9100
|
0.6292
|
0.7999
|
0.9158
|
Free Cash Flow
1 |
-
|
-601.3
|
-1,032
|
-
|
1,252
|
950.2
|
1,053
|
1,285
|
FCF margin
|
-
|
-55.64%
|
-72.73%
|
-
|
27.75%
|
15.45%
|
15.56%
|
16.45%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
103.66%
|
94.57%
|
81.62%
|
92.89%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
128.86%
|
129.02%
|
118.68%
|
123.86%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
0.1000
|
0.1150
|
0.1300
|
Announcement Date
|
8/16/19
|
8/21/20
|
8/27/21
|
8/26/22
|
8/25/23
|
-
|
-
|
-
|
Fiscal Period: May |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Net sales
1 |
567.6
|
512.9
|
676.8
|
741.9
|
2,080
|
2,430
|
2,795
|
3,782
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
-
|
-573.7
|
-618
|
-
|
497.9
|
563.7
|
314.2
|
Operating Margin
|
-
|
-
|
-84.78%
|
-83.29%
|
-
|
20.49%
|
20.17%
|
8.31%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
417.4
|
-
|
-
|
Net income
1 |
-
|
-670.7
|
-674.4
|
-
|
585.3
|
386
|
249.2
|
432.3
|
Net margin
|
-
|
-130.76%
|
-99.66%
|
-
|
28.14%
|
15.89%
|
8.92%
|
11.43%
|
EPS
|
-
|
-
|
-
|
-
|
0.5500
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/28/20
|
8/21/20
|
1/22/21
|
8/27/21
|
1/17/23
|
8/25/23
|
1/24/24
|
-
|
Fiscal Period: May |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
2,498
|
1,951
|
1,836
|
1,589
|
1,406
|
3,207
|
5,529
|
6,347
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-601
|
-1,032
|
-
|
1,252
|
950
|
1,053
|
1,285
|
ROE (net income / shareholders' equity)
|
-2.28%
|
-33.2%
|
-85.6%
|
-29.3%
|
21.9%
|
21.1%
|
20%
|
20.3%
|
ROA (Net income/ Total Assets)
|
-1.7%
|
-23.5%
|
-52.4%
|
-20%
|
18.4%
|
12.9%
|
13.4%
|
14.9%
|
Assets
1 |
2,345
|
3,159
|
3,167
|
2,672
|
5,272
|
5,707
|
6,600
|
6,983
|
Book Value Per Share
2 |
3.980
|
1.990
|
2.080
|
1.640
|
2.790
|
3.410
|
4.230
|
5.240
|
Cash Flow per Share
2 |
-0.0400
|
-0.5600
|
-0.9500
|
-0.9200
|
1.260
|
1.560
|
0.7400
|
1.040
|
Capex
1 |
20.8
|
79.8
|
118
|
20.3
|
12.8
|
22.5
|
24.4
|
27
|
Capex / Sales
|
2.27%
|
7.39%
|
8.33%
|
2.26%
|
0.28%
|
0.37%
|
0.36%
|
0.35%
|
Announcement Date
|
8/16/19
|
8/21/20
|
8/27/21
|
8/26/22
|
8/25/23
|
-
|
-
|
-
|
Last Close Price
15.38
CNY Average target price
27.53
CNY Spread / Average Target +78.97% Consensus |
1st Jan change
|
Capi.
|
---|
| -38.63% | 2.27B | | +1.23% | 193B | | -4.89% | 191B | | +44.57% | 91.5B | | +9.24% | 85.61B | | +12.57% | 53.77B | | +13.92% | 25.36B | | +26.83% | 11.07B | | -10.36% | 8.49B | | -24.63% | 5.44B |
E-commerce & Auction Services
|