Market Closed -
Hong Kong S.E.
04:08:07 2024-05-09 am EDT
|
5-day change
|
1st Jan Change
|
5.32
HKD
|
+3.70%
|
|
-2.56%
|
-12.79%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
28,869
|
16,224
|
26,778
|
7,965
|
6,813
|
-
|
-
|
Enterprise Value (EV)
1 |
26,395
|
15,651
|
26,497
|
7,965
|
6,516
|
7,525
|
7,712
|
P/E ratio
|
221
x
|
48.5
x
|
614
x
|
17.9
x
|
11.4
x
|
8.51
x
|
7.51
x
|
Yield
|
0.08%
|
0.44%
|
0.05%
|
-
|
3.38%
|
4.18%
|
4.95%
|
Capitalization / Revenue
|
10.6
x
|
3.88
x
|
6.69
x
|
1.33
x
|
0.9
x
|
0.72
x
|
0.63
x
|
EV / Revenue
|
9.72
x
|
3.74
x
|
6.61
x
|
1.33
x
|
0.86
x
|
0.79
x
|
0.71
x
|
EV / EBITDA
|
74.4
x
|
21.5
x
|
58
x
|
7.97
x
|
4.19
x
|
3.72
x
|
3.37
x
|
EV / FCF
|
99.4
x
|
30.1
x
|
84.3
x
|
-
|
8.11
x
|
5.48
x
|
5.32
x
|
FCF Yield
|
1.01%
|
3.32%
|
1.19%
|
-
|
12.3%
|
18.2%
|
18.8%
|
Price to Book
|
9.57
x
|
5.26
x
|
8.44
x
|
-
|
1.81
x
|
1.48
x
|
1.34
x
|
Nbr of stocks (in thousands)
|
1,453,410
|
1,453,410
|
1,454,212
|
1,436,568
|
1,436,568
|
-
|
-
|
Reference price
2 |
19.86
|
11.16
|
18.41
|
5.544
|
4.742
|
4.742
|
4.742
|
Announcement Date
|
3/23/21
|
3/23/22
|
4/27/23
|
3/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,687
|
2,715
|
4,180
|
4,006
|
5,986
|
7,547
|
9,512
|
10,805
|
EBITDA
1 |
602.3
|
354.6
|
728
|
456.8
|
999.3
|
1,554
|
2,022
|
2,290
|
EBIT
1 |
505
|
244
|
568.8
|
266.5
|
763.7
|
935.8
|
1,276
|
1,407
|
Operating Margin
|
18.79%
|
8.99%
|
13.61%
|
6.65%
|
12.76%
|
12.4%
|
13.41%
|
13.02%
|
Earnings before Tax (EBT)
1 |
259.2
|
176.6
|
505.9
|
94.33
|
636.4
|
817.7
|
1,151
|
1,283
|
Net income
1 |
164.4
|
124.1
|
339.9
|
49.28
|
453.5
|
602.1
|
805
|
911.4
|
Net margin
|
6.12%
|
4.57%
|
8.13%
|
1.23%
|
7.58%
|
7.98%
|
8.46%
|
8.43%
|
EPS
2 |
0.1233
|
0.0900
|
0.2300
|
0.0300
|
0.3100
|
0.4152
|
0.5571
|
0.6312
|
Free Cash Flow
1 |
392.9
|
265.6
|
519.9
|
314.2
|
-
|
803.2
|
1,373
|
1,449
|
FCF margin
|
14.62%
|
9.78%
|
12.44%
|
7.84%
|
-
|
10.64%
|
14.43%
|
13.41%
|
FCF Conversion (EBITDA)
|
65.23%
|
74.91%
|
71.42%
|
68.78%
|
-
|
51.68%
|
67.91%
|
63.27%
|
FCF Conversion (Net income)
|
238.95%
|
214.1%
|
152.94%
|
637.54%
|
-
|
133.4%
|
170.56%
|
159.01%
|
Dividend per Share
2 |
-
|
0.0168
|
0.0489
|
0.008820
|
-
|
0.1602
|
0.1981
|
0.2346
|
Announcement Date
|
3/27/20
|
3/23/21
|
3/23/22
|
4/27/23
|
3/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Net sales
1 |
1,450
|
949.5
|
1,765
|
2,021
|
2,158
|
1,899
|
2,107
|
-
|
3,106
|
3,498
|
3,840
|
EBITDA
|
-
|
-
|
387.8
|
384
|
-
|
228.2
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
-95.05
|
328.5
|
313.3
|
255.5
|
134.7
|
131.8
|
-
|
335.5
|
423.8
|
390.8
|
Operating Margin
|
-
|
-10.01%
|
18.61%
|
15.5%
|
11.84%
|
7.09%
|
6.26%
|
-
|
10.8%
|
12.11%
|
10.18%
|
Earnings before Tax (EBT)
|
120.6
|
-128.9
|
305.5
|
276.8
|
229.2
|
95.5
|
-1.173
|
325.4
|
311
|
-
|
-
|
Net income
|
71.85
|
-85.9
|
210
|
186
|
153.9
|
57.7
|
-8.42
|
-
|
231.2
|
-
|
-
|
Net margin
|
4.95%
|
-9.05%
|
11.89%
|
9.2%
|
7.13%
|
3.04%
|
-0.4%
|
-
|
7.44%
|
-
|
-
|
EPS
2 |
-
|
-
|
-
|
0.1300
|
0.1000
|
0.0400
|
-0.0100
|
0.1500
|
0.1600
|
0.1800
|
0.1700
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/27/20
|
8/24/20
|
3/23/21
|
8/24/21
|
3/23/22
|
8/23/22
|
4/27/23
|
9/22/23
|
3/22/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
713
|
899
|
Net Cash position
1 |
-
|
2,474
|
573
|
281
|
-
|
297
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
0.3525
x
|
0.3927
x
|
Free Cash Flow
1 |
393
|
266
|
520
|
314
|
-
|
803
|
1,373
|
1,449
|
ROE (net income / shareholders' equity)
|
101%
|
7.88%
|
11.1%
|
1.58%
|
-
|
16%
|
18.6%
|
19.1%
|
ROA (Net income/ Total Assets)
|
11.6%
|
3.84%
|
6.84%
|
0.93%
|
-
|
8.45%
|
10.3%
|
10.2%
|
Assets
1 |
1,421
|
3,230
|
4,971
|
5,271
|
-
|
7,125
|
7,793
|
8,904
|
Book Value Per Share
2 |
-
|
2.080
|
2.120
|
2.180
|
-
|
2.620
|
3.200
|
3.550
|
Cash Flow per Share
2 |
-
|
0.3900
|
0.5900
|
0.4700
|
-
|
0.9900
|
1.310
|
1.390
|
Capex
1 |
184
|
280
|
336
|
370
|
-
|
667
|
664
|
686
|
Capex / Sales
|
6.86%
|
10.33%
|
8.05%
|
9.24%
|
-
|
8.83%
|
6.98%
|
6.35%
|
Announcement Date
|
3/27/20
|
3/23/21
|
3/23/22
|
4/27/23
|
3/22/24
|
-
|
-
|
-
|
Last Close Price
4.742
CNY Average target price
7.594
CNY Spread / Average Target +60.14% Consensus |
1st Jan change
|
Capi.
|
---|
| -13.61% | 943M | | +39.19% | 87.44B | | +4.82% | 38.57B | | -2.43% | 24.65B | | -6.08% | 23.22B | | +25.34% | 18B | | -12.14% | 14.54B | | +53.54% | 11.57B | | +1.28% | 7.2B | | +11.62% | 5.85B |
Quick Service Restaurants
|