Market Closed -
Hong Kong S.E.
04:09:05 2024-06-07 am EDT
|
5-day change
|
1st Jan Change
|
12.44
HKD
|
-0.96%
|
|
-0.32%
|
-9.33%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
5,449
|
38,492
|
35,528
|
34,079
|
37,337
|
34,540
|
-
|
-
|
Enterprise Value (EV)
1 |
5,449
|
35,071
|
29,455
|
28,578
|
29,690
|
24,956
|
21,771
|
17,734
|
P/E ratio
|
10.5
x
|
41.1
x
|
26.4
x
|
15.8
x
|
14.2
x
|
11
x
|
9.14
x
|
7.67
x
|
Yield
|
-
|
1.19%
|
1.84%
|
3.06%
|
3.54%
|
4.36%
|
5.22%
|
6.28%
|
Capitalization / Revenue
|
-
|
1.99
x
|
1.32
x
|
1.1
x
|
1.07
x
|
0.86
x
|
0.75
x
|
0.67
x
|
EV / Revenue
|
-
|
1.81
x
|
1.09
x
|
0.92
x
|
0.85
x
|
0.62
x
|
0.48
x
|
0.34
x
|
EV / EBITDA
|
-
|
26.5
x
|
17
x
|
9.53
x
|
8.58
x
|
6.27
x
|
4.57
x
|
3.2
x
|
EV / FCF
|
-
|
21.2
x
|
-
|
11.8
x
|
-
|
6.42
x
|
4.05
x
|
2.66
x
|
FCF Yield
|
-
|
4.71%
|
-
|
8.45%
|
-
|
15.6%
|
24.7%
|
37.6%
|
Price to Book
|
-
|
10.1
x
|
7.89
x
|
5.13
x
|
-
|
3.42
x
|
2.72
x
|
2.19
x
|
Nbr of stocks (in thousands)
|
2,974,074
|
2,854,813
|
2,868,605
|
2,954,599
|
2,994,072
|
2,993,122
|
-
|
-
|
Reference price
2 |
1.832
|
13.48
|
12.39
|
11.53
|
12.47
|
11.54
|
11.54
|
11.54
|
Announcement Date
|
3/27/20
|
3/29/21
|
3/28/22
|
3/27/23
|
3/19/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
19,360
|
26,968
|
31,059
|
34,763
|
40,149
|
45,793
|
51,767
|
EBITDA
1 |
-
|
1,321
|
1,729
|
2,999
|
3,460
|
3,978
|
4,761
|
5,547
|
EBIT
1 |
-
|
1,194
|
1,537
|
2,708
|
3,132
|
3,491
|
4,305
|
5,037
|
Operating Margin
|
-
|
6.17%
|
5.7%
|
8.72%
|
9.01%
|
8.7%
|
9.4%
|
9.73%
|
Earnings before Tax (EBT)
1 |
-
|
1,187
|
1,507
|
2,615
|
3,020
|
3,738
|
4,562
|
5,364
|
Net income
1 |
516.4
|
957.4
|
1,369
|
2,161
|
2,640
|
3,163
|
3,823
|
4,545
|
Net margin
|
-
|
4.95%
|
5.08%
|
6.96%
|
7.59%
|
7.88%
|
8.35%
|
8.78%
|
EPS
2 |
0.1750
|
0.3280
|
0.4700
|
0.7290
|
0.8800
|
1.048
|
1.262
|
1.505
|
Free Cash Flow
1 |
-
|
1,652
|
-
|
2,414
|
-
|
3,890
|
5,380
|
6,667
|
FCF margin
|
-
|
8.53%
|
-
|
7.77%
|
-
|
9.69%
|
11.75%
|
12.88%
|
FCF Conversion (EBITDA)
|
-
|
124.98%
|
-
|
80.49%
|
-
|
97.8%
|
112.99%
|
120.2%
|
FCF Conversion (Net income)
|
-
|
172.51%
|
-
|
111.68%
|
-
|
122.97%
|
140.7%
|
146.68%
|
Dividend per Share
2 |
-
|
0.1606
|
0.2279
|
0.3529
|
0.4417
|
0.5028
|
0.6023
|
0.7244
|
Announcement Date
|
3/27/20
|
3/29/21
|
3/28/22
|
3/27/23
|
3/19/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 S2
|
2022 S1
|
2023 S1
|
2024 S1
|
2024 S2
|
---|
Net sales
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
Net income
|
780.3
|
899
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
EPS
1 |
-
|
-
|
0.3950
|
0.5000
|
0.6100
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/28/22
|
8/26/22
|
9/27/23
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
3,421
|
6,073
|
5,501
|
7,647
|
9,584
|
12,770
|
16,807
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
1,652
|
-
|
2,414
|
-
|
3,890
|
5,380
|
6,667
|
ROE (net income / shareholders' equity)
|
-
|
28.8%
|
33.9%
|
38.8%
|
35.1%
|
34.2%
|
34.4%
|
32.7%
|
ROA (Net income/ Total Assets)
|
-
|
7.17%
|
7.73%
|
9.74%
|
10.4%
|
12%
|
12.3%
|
12.3%
|
Assets
1 |
-
|
13,362
|
17,712
|
22,180
|
25,306
|
26,459
|
31,088
|
36,809
|
Book Value Per Share
2 |
-
|
1.330
|
1.570
|
2.250
|
-
|
3.380
|
4.240
|
5.270
|
Cash Flow per Share
2 |
-
|
0.7600
|
1.270
|
1.040
|
-
|
1.860
|
1.890
|
2.430
|
Capex
1 |
-
|
566
|
955
|
665
|
-
|
898
|
946
|
1,024
|
Capex / Sales
|
-
|
2.92%
|
3.54%
|
2.14%
|
-
|
2.24%
|
2.07%
|
1.98%
|
Announcement Date
|
3/27/20
|
3/29/21
|
3/28/22
|
3/27/23
|
3/19/24
|
-
|
-
|
-
|
Last Close Price
11.54
CNY Average target price
16.94
CNY Spread / Average Target +46.83% Consensus |
1st Jan change
|
Capi.
|
---|
| -9.33% | 4.77B | | +43.08% | 32.52B | | +14.91% | 15.62B | | +18.87% | 13.69B | | +34.69% | 13.34B | | +19.02% | 9.36B | | -6.70% | 4.62B | | +37.40% | 2.01B | | +7.42% | 1.87B | | +37.69% | 1.25B |
Motorcycles & Scooters
|