End-of-day quote
Shenzhen S.E.
23:00:00 09/05/2024 BST
|
5-day change
|
1st Jan Change
|
20.8
CNY
|
-0.81%
|
|
+6.34%
|
+4.52%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
26,270
|
39,824
|
33,721
|
26,172
|
27,356
|
-
|
-
|
Enterprise Value (EV)
1 |
26,270
|
39,824
|
33,721
|
26,172
|
27,356
|
27,356
|
27,356
|
P/E ratio
|
71.5
x
|
75.7
x
|
49.3
x
|
36.2
x
|
32.1
x
|
25
x
|
22.2
x
|
Yield
|
-
|
0.15%
|
0.21%
|
0.83%
|
0.34%
|
0.69%
|
0.48%
|
Capitalization / Revenue
|
-
|
9.58
x
|
6.82
x
|
4.92
x
|
4.65
x
|
3.86
x
|
3.6
x
|
EV / Revenue
|
-
|
9.58
x
|
6.82
x
|
4.92
x
|
4.65
x
|
3.86
x
|
3.6
x
|
EV / EBITDA
|
-
|
38.4
x
|
26.1
x
|
19.9
x
|
18.3
x
|
15.1
x
|
14
x
|
EV / FCF
|
-
|
207,861,936
x
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
0%
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
3.78
x
|
3.02
x
|
2.21
x
|
2.18
x
|
2.03
x
|
1.89
x
|
Nbr of stocks (in thousands)
|
1,145,642
|
1,315,184
|
1,315,184
|
1,315,184
|
1,315,184
|
-
|
-
|
Reference price
2 |
22.93
|
30.28
|
25.64
|
19.90
|
20.80
|
20.80
|
20.80
|
Announcement Date
|
29/03/21
|
01/04/22
|
28/03/23
|
26/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
4,157
|
4,942
|
5,324
|
5,882
|
7,096
|
7,601
|
EBITDA
1 |
-
|
1,038
|
1,292
|
1,318
|
1,493
|
1,811
|
1,956
|
EBIT
1 |
-
|
600.3
|
791.4
|
826.2
|
972
|
1,269
|
1,407
|
Operating Margin
|
-
|
14.44%
|
16.02%
|
15.52%
|
16.52%
|
17.88%
|
18.51%
|
Earnings before Tax (EBT)
1 |
-
|
595.7
|
794.5
|
844.6
|
982.8
|
1,276
|
1,420
|
Net income
1 |
367.6
|
487.6
|
688.4
|
726.6
|
850.6
|
1,093
|
1,228
|
Net margin
|
-
|
11.73%
|
13.93%
|
13.65%
|
14.46%
|
15.4%
|
16.15%
|
EPS
2 |
0.3208
|
0.4000
|
0.5200
|
0.5500
|
0.6480
|
0.8329
|
0.9360
|
Free Cash Flow
|
-
|
191.6
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
4.61%
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
18.45%
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
39.29%
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
0.0450
|
0.0530
|
0.1660
|
0.0700
|
0.1433
|
0.1000
|
Announcement Date
|
29/03/21
|
01/04/22
|
28/03/23
|
26/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2022 S1
|
---|
Net sales
|
-
|
EBITDA
|
-
|
EBIT
|
-
|
Operating Margin
|
-
|
Earnings before Tax (EBT)
|
-
|
Net income
1 |
407.6
|
Net margin
|
-
|
EPS
2 |
0.3099
|
Dividend per Share
|
-
|
Announcement Date
|
24/08/22
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
192
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
5.76%
|
6.35%
|
6.32%
|
6.77%
|
8.22%
|
8.47%
|
ROA (Net income/ Total Assets)
|
-
|
4.17%
|
4.71%
|
-
|
5.38%
|
6.3%
|
6.55%
|
Assets
1 |
-
|
11,702
|
14,604
|
-
|
15,811
|
17,347
|
18,760
|
Book Value Per Share
2 |
-
|
8.010
|
8.490
|
8.990
|
9.520
|
10.30
|
11.00
|
Cash Flow per Share
2 |
-
|
0.7300
|
0.6000
|
0.7500
|
0.6600
|
0.8400
|
0.8600
|
Capex
1 |
-
|
703
|
681
|
1,011
|
836
|
529
|
581
|
Capex / Sales
|
-
|
16.9%
|
13.78%
|
18.99%
|
14.21%
|
7.46%
|
7.65%
|
Announcement Date
|
29/03/21
|
01/04/22
|
28/03/23
|
26/03/24
|
-
|
-
|
-
|
Last Close Price
20.8
CNY Average target price
29.5
CNY Spread / Average Target +41.83% Consensus |
1st Jan change
|
Capi.
|
---|
| +4.52% | 3.79B | | +33.26% | 94.64B | | +29.55% | 73.33B | | +49.43% | 33.01B | | +20.45% | 26.19B | | +0.45% | 13.85B | | +19.54% | 13.53B | | +24.48% | 10.62B | | -4.93% | 8.39B | | -.--% | 7.35B |
Other Aircraft Parts Manufacturing
|