Market Closed -
OTC Markets
09:30:03 2024-05-06 am EDT
|
5-day change
|
1st Jan Change
|
1.82
USD
|
-.--%
|
|
-.--%
|
-.--%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
22,963
|
30,552
|
34,447
|
25,376
|
14,857
|
13,592
|
-
|
-
|
Enterprise Value (EV)
1 |
28,875
|
31,326
|
31,507
|
25,165
|
17,105
|
14,376
|
11,608
|
13,019
|
P/E ratio
|
6.05
x
|
10.4
x
|
4.34
x
|
7.09
x
|
18.7
x
|
9.24
x
|
8.64
x
|
7.42
x
|
Yield
|
4.63%
|
2.86%
|
3.73%
|
4.7%
|
2.68%
|
3.61%
|
3.92%
|
4.56%
|
Capitalization / Revenue
|
0.56
x
|
0.57
x
|
0.42
x
|
0.29
x
|
0.29
x
|
0.26
x
|
0.24
x
|
0.23
x
|
EV / Revenue
|
0.7
x
|
0.59
x
|
0.39
x
|
0.29
x
|
0.34
x
|
0.27
x
|
0.21
x
|
0.22
x
|
EV / EBITDA
|
6.16
x
|
5.69
x
|
3.82
x
|
3.6
x
|
4.95
x
|
3.65
x
|
2.86
x
|
2.88
x
|
EV / FCF
|
19
x
|
10.2
x
|
7.62
x
|
6.67
x
|
-
|
3.89
x
|
4.95
x
|
-
|
FCF Yield
|
5.27%
|
9.77%
|
13.1%
|
15%
|
-
|
25.7%
|
20.2%
|
-
|
Price to Book
|
1
x
|
1.1
x
|
1.63
x
|
1.38
x
|
0.84
x
|
0.73
x
|
0.68
x
|
0.64
x
|
Nbr of stocks (in thousands)
|
1,716,203
|
1,797,200
|
1,807,310
|
1,807,425
|
1,807,429
|
1,807,429
|
-
|
-
|
Reference price
2 |
13.38
|
17.00
|
19.06
|
14.04
|
8.220
|
7.520
|
7.520
|
7.520
|
Announcement Date
|
3/31/20
|
3/25/21
|
3/30/22
|
3/28/23
|
3/26/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
41,139
|
53,361
|
81,771
|
86,649
|
50,706
|
52,359
|
56,409
|
58,740
|
EBITDA
1 |
4,686
|
5,507
|
8,245
|
6,999
|
3,459
|
3,937
|
4,059
|
4,519
|
EBIT
1 |
2,765
|
3,358
|
6,229
|
4,790
|
1,279
|
2,550
|
2,712
|
2,868
|
Operating Margin
|
6.72%
|
6.29%
|
7.62%
|
5.53%
|
2.52%
|
4.87%
|
4.81%
|
4.88%
|
Earnings before Tax (EBT)
1 |
4,928
|
4,242
|
5,564
|
5,076
|
889.1
|
2,222
|
2,444
|
2,595
|
Net income
1 |
3,788
|
2,896
|
7,939
|
3,579
|
791.2
|
1,440
|
1,561
|
1,599
|
Net margin
|
9.21%
|
5.43%
|
9.71%
|
4.13%
|
1.56%
|
2.75%
|
2.77%
|
2.72%
|
EPS
2 |
2.210
|
1.630
|
4.390
|
1.980
|
0.4400
|
0.8134
|
0.8699
|
1.014
|
Free Cash Flow
1 |
1,522
|
3,060
|
4,136
|
3,771
|
-
|
3,698
|
2,346
|
-
|
FCF margin
|
3.7%
|
5.73%
|
5.06%
|
4.35%
|
-
|
7.06%
|
4.16%
|
-
|
FCF Conversion (EBITDA)
|
32.49%
|
55.56%
|
50.17%
|
53.88%
|
-
|
93.94%
|
57.78%
|
-
|
FCF Conversion (Net income)
|
40.19%
|
105.67%
|
52.11%
|
105.36%
|
-
|
256.84%
|
150.23%
|
-
|
Dividend per Share
2 |
0.6200
|
0.4860
|
0.7110
|
0.6600
|
0.2200
|
0.2714
|
0.2949
|
0.3430
|
Announcement Date
|
3/31/20
|
3/25/21
|
3/30/22
|
3/28/23
|
3/26/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
---|
Net sales
1 |
21,329
|
21,885
|
31,476
|
36,709
|
45,062
|
48,034
|
38,615
|
25,315
|
25,392
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
-
|
-
|
2,536
|
3,693
|
3,461
|
1,329
|
568.2
|
711.2
|
Operating Margin
|
-
|
-
|
-
|
6.91%
|
8.2%
|
7.21%
|
3.44%
|
2.24%
|
2.8%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
998.6
|
-
|
-
|
-
|
4,558
|
-
|
-
|
-
|
-
|
Net margin
|
4.68%
|
-
|
-
|
-
|
10.12%
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/31/20
|
8/27/20
|
3/25/21
|
8/27/21
|
3/30/22
|
8/30/22
|
3/28/23
|
9/14/23
|
3/26/24
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
5,912
|
774
|
-
|
-
|
2,248
|
784
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
2,940
|
212
|
-
|
-
|
1,984
|
573
|
Leverage (Debt/EBITDA)
|
1.262
x
|
0.1406
x
|
-
|
-
|
0.6498
x
|
0.1992
x
|
-
|
-
|
Free Cash Flow
1 |
1,522
|
3,060
|
4,136
|
3,771
|
-
|
3,698
|
2,346
|
-
|
ROE (net income / shareholders' equity)
|
17.6%
|
11.5%
|
15.2%
|
18.1%
|
6.74%
|
8.29%
|
8.47%
|
8.81%
|
ROA (Net income/ Total Assets)
|
8.21%
|
5.46%
|
7.03%
|
7.64%
|
2.78%
|
3.53%
|
3.77%
|
3.93%
|
Assets
1 |
46,118
|
53,052
|
112,957
|
46,842
|
28,495
|
40,765
|
41,421
|
40,665
|
Book Value Per Share
2 |
13.40
|
15.50
|
11.70
|
10.20
|
9.740
|
10.40
|
11.10
|
11.70
|
Cash Flow per Share
2 |
1.870
|
2.430
|
3.200
|
2.980
|
-
|
1.010
|
1.370
|
1.230
|
Capex
1 |
1,681
|
1,266
|
1,637
|
1,613
|
-
|
1,392
|
1,260
|
1,371
|
Capex / Sales
|
4.09%
|
2.37%
|
2%
|
1.86%
|
-
|
2.66%
|
2.23%
|
2.33%
|
Announcement Date
|
3/31/20
|
3/25/21
|
3/30/22
|
3/28/23
|
3/26/24
|
-
|
-
|
-
|
Last Close Price
7.52
HKD Average target price
10.5
HKD Spread / Average Target +39.69% Consensus |
1st Jan change
|
Capi.
|
---|
| -10.00% | 31.87B | | -1.52% | 6.34B | | +14.36% | 5.96B | | +3.85% | 4.05B | | -7.47% | 3.99B | | +7.92% | 3.73B | | 0.00% | 3.37B | | +56.15% | 2.37B | | +1.52% | 2.27B |
Integrated Logistics Operators
|