Market Closed -
Hong Kong S.E.
04:08:17 2024-05-17 am EDT
|
5-day change
|
1st Jan Change
|
15.26
HKD
|
+1.73%
|
|
-6.50%
|
+37.73%
|
Fiscal Period: December |
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,375
|
3,331
|
-
|
-
|
Enterprise Value (EV)
1 |
2,375
|
3,511
|
3,157
|
3,331
|
P/E ratio
|
10.7
x
|
11.2
x
|
9.34
x
|
8.12
x
|
Yield
|
-
|
3.68%
|
4.67%
|
-
|
Capitalization / Revenue
|
1.11
x
|
1.24
x
|
1.03
x
|
0.86
x
|
EV / Revenue
|
1.11
x
|
1.3
x
|
0.98
x
|
0.86
x
|
EV / EBITDA
|
3.85
x
|
5.57
x
|
4.38
x
|
3.85
x
|
EV / FCF
|
-
|
8.96
x
|
6.5
x
|
-
|
FCF Yield
|
-
|
11.2%
|
15.4%
|
-
|
Price to Book
|
-
|
3.3
x
|
2.92
x
|
1.82
x
|
Nbr of stocks (in thousands)
|
235,796
|
235,796
|
-
|
-
|
Reference price
2 |
10.07
|
14.13
|
14.13
|
14.13
|
Announcement Date
|
3/26/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
1,635
|
2,145
|
2,691
|
3,227
|
3,864
|
EBITDA
1 |
-
|
443.1
|
616.2
|
630.4
|
721.5
|
865
|
EBIT
1 |
-
|
152.1
|
291.3
|
362
|
456.5
|
541
|
Operating Margin
|
-
|
9.3%
|
13.58%
|
13.45%
|
14.15%
|
14%
|
Earnings before Tax (EBT)
1 |
-
|
130.5
|
288.3
|
372.8
|
464.5
|
527
|
Net income
1 |
193.5
|
103.1
|
215.7
|
287.5
|
371.5
|
409
|
Net margin
|
-
|
6.3%
|
10.05%
|
10.68%
|
11.51%
|
10.58%
|
EPS
2 |
1.940
|
0.5200
|
0.9400
|
1.257
|
1.512
|
1.740
|
Free Cash Flow
1 |
-
|
-
|
-
|
392
|
486
|
-
|
FCF margin
|
-
|
-
|
-
|
14.57%
|
15.06%
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
62.19%
|
67.36%
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
136.35%
|
130.83%
|
-
|
Dividend per Share
2 |
-
|
0.3400
|
-
|
0.5200
|
0.6600
|
-
|
Announcement Date
|
12/29/22
|
3/29/23
|
3/26/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
242
|
-
|
180
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
173
|
-
|
Leverage (Debt/EBITDA)
|
-
|
0.5456
x
|
-
|
0.2853
x
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
-
|
392
|
486
|
-
|
ROE (net income / shareholders' equity)
|
-
|
46.2%
|
-
|
30.2%
|
40.5%
|
22.3%
|
ROA (Net income/ Total Assets)
|
-
|
3.16%
|
-
|
8.7%
|
9.05%
|
-
|
Assets
1 |
-
|
3,258
|
-
|
3,305
|
4,105
|
-
|
Book Value Per Share
2 |
-
|
1.830
|
-
|
4.290
|
4.840
|
7.780
|
Cash Flow per Share
2 |
-
|
1.910
|
-
|
4.280
|
4.970
|
5.400
|
Capex
1 |
-
|
141
|
-
|
293
|
249
|
400
|
Capex / Sales
|
-
|
8.61%
|
-
|
10.9%
|
7.71%
|
10.35%
|
Announcement Date
|
12/29/22
|
3/29/23
|
3/26/24
|
-
|
-
|
-
|
Last Close Price
14.13
CNY Average target price
17.08
CNY Spread / Average Target +20.91% Consensus |
1st Jan change
|
Capi.
|
---|
| +37.73% | 461M | | -21.49% | 519M | | -15.15% | 451M | | -3.02% | 266M | | -24.27% | 95.88M | | -4.92% | 83.41M | | -4.63% | 80.67M | | -17.93% | 61.01M | | -3.85% | 59.43M | | -32.10% | 58.45M |
Personal Care Services
|