End-of-day quote
Shanghai S.E.
23:00:00 13/05/2024 BST
|
5-day change
|
1st Jan Change
|
4.74
CNY
|
-0.21%
|
|
+3.04%
|
+16.18%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
68,175
|
46,463
|
39,727
|
37,096
|
43,051
|
50,435
|
-
|
-
|
Enterprise Value (EV)
1 |
68,175
|
46,463
|
186,614
|
37,096
|
43,051
|
50,435
|
50,435
|
50,435
|
P/E ratio
|
3.74
x
|
3.59
x
|
2.69
x
|
2.65
x
|
2.93
x
|
3.48
x
|
3.23
x
|
3.03
x
|
Yield
|
6.47%
|
8.35%
|
11.2%
|
11.5%
|
10.5%
|
8.71%
|
9.07%
|
9.87%
|
Capitalization / Revenue
|
2.56
x
|
1.65
x
|
1.29
x
|
1.28
x
|
1.54
x
|
1.76
x
|
1.68
x
|
1.71
x
|
EV / Revenue
|
2.56
x
|
1.65
x
|
1.29
x
|
1.28
x
|
1.54
x
|
1.76
x
|
1.68
x
|
1.71
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.46
x
|
0.32
x
|
0.24
x
|
0.24
x
|
0.26
x
|
0.31
x
|
0.29
x
|
0.27
x
|
Nbr of stocks (in thousands)
|
11,357,000
|
11,357,000
|
11,357,000
|
11,357,000
|
11,357,000
|
11,357,000
|
-
|
-
|
Reference price
2 |
3.557
|
2.660
|
2.257
|
2.358
|
2.754
|
3.388
|
3.388
|
3.388
|
Announcement Date
|
26/03/20
|
30/03/21
|
30/03/22
|
30/03/23
|
28/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
26,642
|
28,186
|
30,842
|
28,941
|
27,956
|
28,621
|
30,058
|
29,421
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
18,806
|
10,067
|
11,193
|
19,401
|
12,194
|
12,141
|
17,895
|
19,554
|
Operating Margin
|
70.59%
|
35.72%
|
36.29%
|
67.03%
|
43.62%
|
42.42%
|
59.53%
|
66.46%
|
Earnings before Tax (EBT)
1 |
12,233
|
10,063
|
11,201
|
11,560
|
12,196
|
12,679
|
13,650
|
14,305
|
Net income
1 |
9,760
|
8,401
|
9,560
|
10,276
|
10,902
|
11,092
|
11,969
|
12,764
|
Net margin
|
36.63%
|
29.81%
|
31%
|
35.5%
|
39%
|
38.75%
|
39.82%
|
43.39%
|
EPS
2 |
0.9500
|
0.7400
|
0.8400
|
0.8900
|
0.9400
|
0.9741
|
1.048
|
1.118
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.2300
|
0.2220
|
0.2525
|
0.2714
|
0.2885
|
0.2952
|
0.3074
|
0.3343
|
Announcement Date
|
26/03/20
|
30/03/21
|
30/03/22
|
30/03/23
|
28/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
---|
Net sales
|
13,372
|
13,923
|
14,263
|
-
|
-
|
-
|
-
|
-
|
-
|
7,528
|
-
|
-
|
13,090
|
-
|
-
|
16,116
|
-
|
-
|
16,394
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
8,532
|
10,114
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
63.8%
|
72.64%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
5,198
|
6,400
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
4,008
|
5,183
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
29.98%
|
37.22%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
1 |
0.3700
|
0.4600
|
0.2800
|
0.0700
|
0.3200
|
0.2400
|
0.2400
|
0.0900
|
0.3500
|
-
|
0.2500
|
0.0800
|
-
|
0.3100
|
0.2300
|
-
|
0.2600
|
0.2400
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
26/03/20
|
26/08/20
|
30/03/21
|
30/03/22
|
28/04/22
|
25/08/22
|
28/10/22
|
30/03/23
|
27/04/23
|
31/08/23
|
28/10/23
|
28/03/24
|
28/03/24
|
26/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
146,887
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
12.3%
|
9.24%
|
9.82%
|
9.76%
|
9.55%
|
9.17%
|
9.21%
|
9.23%
|
ROA (Net income/ Total Assets)
|
1.01%
|
0.78%
|
0.81%
|
0.8%
|
0.8%
|
0.78%
|
0.76%
|
0.75%
|
Assets
1 |
966,326
|
1,083,326
|
1,180,211
|
1,284,447
|
1,362,794
|
1,425,259
|
1,571,203
|
1,697,392
|
Book Value Per Share
2 |
7.770
|
8.260
|
9.240
|
10.00
|
10.80
|
10.90
|
11.80
|
12.50
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
26/03/20
|
30/03/21
|
30/03/22
|
30/03/23
|
28/03/24
|
-
|
-
|
-
|
Last Close Price
3.388
CNY Average target price
3.136
CNY Spread / Average Target -7.45% Consensus |
1st Jan change
|
Capi.
|
---|
| +18.47% | 571B | | +14.32% | 299B | | +17.02% | 252B | | +25.74% | 214B | | +19.57% | 183B | | +23.83% | 170B | | +11.16% | 163B | | +6.22% | 148B | | -14.53% | 132B |
Other Banks
|