Market Closed -
Hong Kong S.E.
04:08:07 2024-07-05 am EDT
|
5-day change
|
1st Jan Change
|
9.09
HKD
|
-2.20%
|
|
-6.48%
|
-2.05%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
186,652
|
109,890
|
115,448
|
145,565
|
187,610
|
203,555
|
-
|
-
|
Enterprise Value (EV)
1 |
169,330
|
106,995
|
106,092
|
132,412
|
179,449
|
199,311
|
193,358
|
203,555
|
P/E ratio
|
7.68
x
|
5.27
x
|
5.16
x
|
5.45
x
|
7.63
x
|
7.02
x
|
6.31
x
|
5.93
x
|
Yield
|
5.49%
|
5.51%
|
8.88%
|
7.3%
|
5.8%
|
5.95%
|
6.49%
|
6.96%
|
Capitalization / Revenue
|
0.49
x
|
0.28
x
|
0.29
x
|
0.34
x
|
-
|
0.41
x
|
0.39
x
|
0.36
x
|
EV / Revenue
|
0.44
x
|
0.27
x
|
0.27
x
|
0.31
x
|
-
|
0.4
x
|
0.37
x
|
0.36
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.1
x
|
0.59
x
|
0.57
x
|
0.69
x
|
0.81
x
|
0.81
x
|
0.76
x
|
0.7
x
|
Nbr of stocks (in thousands)
|
22,242,765
|
22,242,765
|
22,242,765
|
22,242,765
|
22,242,765
|
22,242,765
|
-
|
-
|
Reference price
2 |
8.392
|
4.941
|
5.190
|
6.544
|
8.435
|
9.152
|
9.152
|
9.152
|
Announcement Date
|
3/27/20
|
3/23/21
|
3/25/22
|
3/24/23
|
3/26/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
380,683
|
393,127
|
396,997
|
425,480
|
-
|
495,243
|
527,480
|
562,242
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
28,033
|
28,627
|
27,561
|
31,924
|
29,186
|
34,495
|
38,533
|
41,010
|
Operating Margin
|
7.36%
|
7.28%
|
6.94%
|
7.5%
|
-
|
6.97%
|
7.31%
|
7.29%
|
Earnings before Tax (EBT)
1 |
23,783
|
24,676
|
26,028
|
30,919
|
28,035
|
32,339
|
36,185
|
38,588
|
Net income
1 |
24,282
|
20,868
|
22,360
|
26,708
|
24,585
|
28,781
|
32,090
|
33,890
|
Net margin
|
6.38%
|
5.31%
|
5.63%
|
6.28%
|
-
|
5.81%
|
6.08%
|
6.03%
|
EPS
2 |
1.092
|
0.9380
|
1.005
|
1.201
|
1.105
|
1.304
|
1.451
|
1.543
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.4610
|
0.2720
|
0.4610
|
0.4780
|
0.4890
|
0.5442
|
0.5942
|
0.6368
|
Announcement Date
|
3/27/20
|
3/23/21
|
3/25/22
|
3/24/23
|
3/26/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Net sales
|
200,495
|
194,484
|
198,643
|
189,774
|
-
|
207,223
|
-
|
-
|
203,876
|
-
|
221,604
|
-
|
-
|
-
|
314,610
|
227,350
|
334,254
|
239,592
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
19,716
|
-
|
-
|
-
|
12,030
|
22,516
|
2
|
-
|
11,609
|
12,142
|
23,751
|
-
|
-
|
-
|
-
|
Net income
1 |
-
|
13,179
|
-
|
16,499
|
3,493
|
-
|
8,654
|
10,385
|
19,039
|
760
|
-
|
9,508
|
10,746
|
20,254
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
6.78%
|
-
|
8.69%
|
-
|
-
|
-
|
-
|
9.34%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/27/20
|
8/21/20
|
3/23/21
|
8/20/21
|
10/28/21
|
3/25/22
|
4/28/22
|
8/26/22
|
8/26/22
|
3/24/23
|
3/24/23
|
4/27/23
|
8/29/23
|
8/29/23
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
17,322
|
2,895
|
9,356
|
13,153
|
8,161
|
4,244
|
10,198
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
15.6%
|
11.7%
|
11.5%
|
12.9%
|
10.9%
|
12.2%
|
12.8%
|
12.2%
|
ROA (Net income/ Total Assets)
|
4.24%
|
3.36%
|
3.36%
|
3.72%
|
3.57%
|
4.03%
|
4.25%
|
4.33%
|
Assets
1 |
573,351
|
621,441
|
664,705
|
717,263
|
688,039
|
714,492
|
755,236
|
783,342
|
Book Value Per Share
2 |
7.640
|
8.430
|
9.120
|
9.430
|
10.40
|
11.20
|
12.10
|
13.10
|
Cash Flow per Share
|
-
|
0.5800
|
0.7300
|
1.920
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
-
|
-
|
5,563
|
2,734
|
317
|
342
|
371
|
Capex / Sales
|
-
|
-
|
-
|
1.31%
|
-
|
0.06%
|
0.06%
|
0.07%
|
Announcement Date
|
3/27/20
|
3/23/21
|
3/25/22
|
3/24/23
|
3/26/24
|
-
|
-
|
-
|
Last Close Price
9.152
CNY Average target price
11.15
CNY Spread / Average Target +21.78% Consensus |
1st Jan change
|
Capi.
|
---|
| -2.05% | 28B | | +32.01% | 123B | | +4.08% | 13.67B | | -3.78% | 9.85B | | +6.75% | 4.01B | | +4.87% | 3.52B | | +41.52% | 2.92B | | +32.61% | 235M | | -45.97% | 188M | | +87.74% | 152M |
Insurance - Automobile
|