Market Closed -
Hong Kong S.E.
04:08:16 2024-05-02 am EDT
|
5-day change
|
1st Jan Change
|
1.4
HKD
|
+6.87%
|
|
+12.00%
|
-19.54%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
5,539
|
3,350
|
7,261
|
9,828
|
7,431
|
1,659
|
-
|
-
|
Enterprise Value (EV)
1 |
5,539
|
3,091
|
6,853
|
9,191
|
7,431
|
1,659
|
1,659
|
1,659
|
P/E ratio
|
16
x
|
11.7
x
|
36.3
x
|
49.6
x
|
106
x
|
33.5
x
|
8.19
x
|
5.52
x
|
Yield
|
5.99%
|
6.76%
|
2.35%
|
1.73%
|
1.59%
|
2.82%
|
6.2%
|
8.83%
|
Capitalization / Revenue
|
3.02
x
|
1.72
x
|
3.49
x
|
3.37
x
|
1.92
x
|
0.39
x
|
0.33
x
|
0.29
x
|
EV / Revenue
|
3.02
x
|
1.59
x
|
3.29
x
|
3.15
x
|
1.92
x
|
0.39
x
|
0.33
x
|
0.29
x
|
EV / EBITDA
|
11
x
|
5.04
x
|
11.5
x
|
11.4
x
|
7.99
x
|
1.39
x
|
1.17
x
|
1.07
x
|
EV / FCF
|
-71.1
x
|
6.1
x
|
14.1
x
|
26.4
x
|
38.3
x
|
4.9
x
|
3.94
x
|
2.4
x
|
FCF Yield
|
-1.41%
|
16.4%
|
7.08%
|
3.79%
|
2.61%
|
20.4%
|
25.4%
|
41.6%
|
Price to Book
|
5.51
x
|
3.34
x
|
5.72
x
|
5.22
x
|
4.01
x
|
0.93
x
|
0.91
x
|
0.87
x
|
Nbr of stocks (in thousands)
|
948,524
|
985,277
|
1,071,016
|
1,178,372
|
1,185,211
|
1,185,211
|
-
|
-
|
Reference price
2 |
5.840
|
3.400
|
6.780
|
8.340
|
6.270
|
1.400
|
1.400
|
1.400
|
Announcement Date
|
6/26/19
|
6/29/20
|
6/29/21
|
6/23/22
|
6/23/23
|
-
|
-
|
-
|
Fiscal Period: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,837
|
1,949
|
2,080
|
2,920
|
3,875
|
4,279
|
5,043
|
5,751
|
EBITDA
1 |
501.5
|
613
|
594.4
|
804.5
|
929.8
|
1,190
|
1,416
|
1,555
|
EBIT
1 |
452.5
|
543.1
|
284.6
|
371
|
187.5
|
256.5
|
423.4
|
589
|
Operating Margin
|
24.64%
|
27.87%
|
13.68%
|
12.71%
|
4.84%
|
5.99%
|
8.4%
|
10.24%
|
Earnings before Tax (EBT)
1 |
450.1
|
360.5
|
265.9
|
321.4
|
136.2
|
91.65
|
327.1
|
469.1
|
Net income
1 |
361.1
|
286.6
|
192.9
|
197.5
|
69.65
|
47.32
|
201.2
|
300.6
|
Net margin
|
19.66%
|
14.71%
|
9.27%
|
6.76%
|
1.8%
|
1.11%
|
3.99%
|
5.23%
|
EPS
2 |
0.3660
|
0.2900
|
0.1870
|
0.1680
|
0.0590
|
0.0418
|
0.1710
|
0.2538
|
Free Cash Flow
1 |
-77.94
|
506.7
|
484.9
|
348.1
|
194.3
|
338.4
|
421
|
690.4
|
FCF margin
|
-4.24%
|
26%
|
23.31%
|
11.92%
|
5.01%
|
7.91%
|
8.35%
|
12%
|
FCF Conversion (EBITDA)
|
-
|
82.65%
|
81.58%
|
43.27%
|
20.89%
|
28.43%
|
29.72%
|
44.41%
|
FCF Conversion (Net income)
|
-
|
176.81%
|
251.44%
|
176.25%
|
278.9%
|
715.2%
|
209.23%
|
229.64%
|
Dividend per Share
2 |
0.3500
|
0.2300
|
0.1590
|
0.1440
|
0.1000
|
0.0395
|
0.0868
|
0.1237
|
Announcement Date
|
6/26/19
|
6/29/20
|
6/29/21
|
6/23/22
|
6/23/23
|
-
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S2
|
2024 S2
|
---|
Net sales
|
1,118
|
830
|
797.4
|
1,283
|
1,444
|
1,476
|
1,982
|
-
|
EBITDA
|
-
|
241.1
|
-
|
399.3
|
323.2
|
-
|
-
|
-
|
EBIT
|
-
|
205.6
|
-
|
215.1
|
248.6
|
-
|
-
|
-
|
Operating Margin
|
-
|
24.77%
|
-
|
16.76%
|
17.22%
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
111.6
|
-
|
205
|
231.7
|
89.69
|
-
|
-
|
Net income
|
-
|
89.07
|
-
|
148.9
|
160.2
|
37.29
|
-10.39
|
-
|
Net margin
|
-
|
10.73%
|
-
|
11.61%
|
11.1%
|
2.53%
|
-0.52%
|
-
|
EPS
1 |
0.2000
|
0.0900
|
-
|
-
|
0.1400
|
0.0280
|
-
|
0.0300
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/26/19
|
6/29/20
|
11/26/20
|
6/29/21
|
11/29/21
|
6/23/22
|
6/23/23
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
0.1
|
0.1
|
-
|
Net Cash position
1 |
-
|
258
|
409
|
637
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
0.000084
x
|
0.000071
x
|
-
|
Free Cash Flow
1 |
-77.9
|
507
|
485
|
348
|
194
|
338
|
421
|
690
|
ROE (net income / shareholders' equity)
|
38.8%
|
28%
|
17%
|
12.5%
|
3.73%
|
2.73%
|
8.5%
|
11.8%
|
ROA (Net income/ Total Assets)
|
16.7%
|
11.7%
|
6.08%
|
4.57%
|
1.34%
|
4.93%
|
7.55%
|
10.9%
|
Assets
1 |
2,165
|
2,451
|
3,173
|
4,326
|
5,187
|
959.1
|
2,665
|
2,769
|
Book Value Per Share
2 |
1.060
|
1.020
|
1.180
|
1.600
|
1.560
|
1.500
|
1.550
|
1.610
|
Cash Flow per Share
2 |
-
|
0.5800
|
0.6000
|
0.5200
|
-
|
0.5700
|
0.7600
|
-
|
Capex
1 |
316
|
69.8
|
136
|
260
|
411
|
692
|
735
|
750
|
Capex / Sales
|
17.23%
|
3.58%
|
6.53%
|
8.91%
|
10.61%
|
16.16%
|
14.57%
|
13.04%
|
Announcement Date
|
6/26/19
|
6/29/20
|
6/29/21
|
6/23/22
|
6/23/23
|
-
|
-
|
-
|
Average target price
2.095
HKD Spread / Average Target +49.64% Consensus |
1st Jan change
|
Capi.
|
---|
| -19.54% | 198M | | -13.17% | 572M | | +48.92% | 490M | | -26.36% | 392M | | +6.68% | 285M | | -23.87% | 95.15M | | -4.95% | 80.19M | | -22.13% | 64.92M | | -11.72% | 62.38M | | -.--% | 61.81M |
Personal Care Services
|