End-of-day quote
Shanghai S.E.
23:00:00 29/04/2024 BST
|
5-day change
|
1st Jan Change
|
11.18
CNY
|
-1.41%
|
|
+5.37%
|
+13.27%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
23,066
|
21,235
|
16,582
|
18,782
|
-
|
-
|
Enterprise Value (EV)
1 |
23,066
|
21,235
|
16,582
|
18,782
|
18,782
|
18,782
|
P/E ratio
|
28.6
x
|
27.5
x
|
17
x
|
15
x
|
13
x
|
11.6
x
|
Yield
|
-
|
2.37%
|
4.56%
|
4.2%
|
4.11%
|
5.37%
|
Capitalization / Revenue
|
0.45
x
|
0.45
x
|
0.29
x
|
0.29
x
|
0.25
x
|
0.23
x
|
EV / Revenue
|
0.45
x
|
0.45
x
|
0.29
x
|
0.29
x
|
0.25
x
|
0.23
x
|
EV / EBITDA
|
23.3
x
|
17.4
x
|
13.5
x
|
10.3
x
|
9.1
x
|
7.76
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
3.52
x
|
3.07
x
|
2.25
x
|
2.37
x
|
2.19
x
|
2.05
x
|
Nbr of stocks (in thousands)
|
1,680,000
|
1,680,000
|
1,680,000
|
1,680,000
|
-
|
-
|
Reference price
2 |
13.73
|
12.64
|
9.870
|
11.18
|
11.18
|
11.18
|
Announcement Date
|
24/02/22
|
21/04/23
|
28/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
33,788
|
50,758
|
47,124
|
56,364
|
65,792
|
75,027
|
80,993
|
EBITDA
1 |
598.2
|
990.1
|
1,221
|
1,224
|
1,829
|
2,064
|
2,422
|
EBIT
1 |
558.2
|
953.7
|
859.8
|
1,189
|
1,505
|
1,739
|
1,979
|
Operating Margin
|
1.65%
|
1.88%
|
1.82%
|
2.11%
|
2.29%
|
2.32%
|
2.44%
|
Earnings before Tax (EBT)
1 |
629
|
1,001
|
946.5
|
1,203
|
1,550
|
1,787
|
2,004
|
Net income
1 |
500.2
|
794.4
|
765.3
|
973.5
|
1,248
|
1,443
|
1,620
|
Net margin
|
1.48%
|
1.57%
|
1.62%
|
1.73%
|
1.9%
|
1.92%
|
2%
|
EPS
2 |
0.3300
|
0.4800
|
0.4600
|
0.5800
|
0.7450
|
0.8600
|
0.9650
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
0.3000
|
0.4500
|
0.4700
|
0.4600
|
0.6000
|
Announcement Date
|
20/04/21
|
24/02/22
|
21/04/23
|
28/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
10.1%
|
12.9%
|
11.4%
|
13.6%
|
15.8%
|
16.8%
|
17.7%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
6.76%
|
-
|
9.23%
|
10%
|
10.4%
|
Assets
1 |
-
|
-
|
11,325
|
-
|
13,524
|
14,387
|
15,537
|
Book Value Per Share
2 |
3.470
|
3.900
|
4.120
|
4.400
|
4.720
|
5.100
|
5.460
|
Cash Flow per Share
2 |
0.3700
|
0.4900
|
0.7100
|
0.9400
|
1.590
|
-0.3600
|
1.160
|
Capex
1 |
-
|
-
|
40.7
|
60.1
|
73
|
82.5
|
87.5
|
Capex / Sales
|
-
|
-
|
0.09%
|
0.11%
|
0.11%
|
0.11%
|
0.11%
|
Announcement Date
|
20/04/21
|
24/02/22
|
21/04/23
|
28/04/24
|
-
|
-
|
-
|
Last Close Price
11.18
CNY Average target price
14.31
CNY Spread / Average Target +28.00% Consensus |
1st Jan change
|
Capi.
|
---|
| +13.27% | 2.6B | | +13.87% | 85.62B | | -5.16% | 14.09B | | +19.96% | 13.12B | | +11.93% | 4.21B | | +5.20% | 2.4B | | +0.34% | 1.61B | | -17.67% | 1.34B | | -15.54% | 1.1B | | -33.23% | 1.06B |
Jewelry
|