End-of-day quote
Shanghai S.E.
23:00:00 25/04/2024 BST
|
5-day change
|
1st Jan Change
|
9.28
CNY
|
+4.62%
|
|
-2.11%
|
+78.46%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
88,742
|
126,809
|
110,936
|
91,829
|
106,182
|
189,818
|
-
|
-
|
Enterprise Value (EV)
1 |
116,804
|
154,647
|
133,244
|
107,319
|
124,958
|
193,651
|
191,332
|
194,824
|
P/E ratio
|
33.2
x
|
38.7
x
|
14
x
|
11.4
x
|
10.2
x
|
14.1
x
|
11.5
x
|
11
x
|
Yield
|
1.44%
|
0.77%
|
2.13%
|
-
|
3.97%
|
2.83%
|
3.67%
|
3.65%
|
Capitalization / Revenue
|
1.29
x
|
1.12
x
|
0.64
x
|
0.53
x
|
0.57
x
|
0.92
x
|
0.88
x
|
0.87
x
|
EV / Revenue
|
1.7
x
|
1.37
x
|
0.77
x
|
0.62
x
|
0.67
x
|
0.94
x
|
0.89
x
|
0.89
x
|
EV / EBITDA
|
20
x
|
21.8
x
|
10.4
x
|
7.52
x
|
7.73
x
|
8.22
x
|
6.96
x
|
6.99
x
|
EV / FCF
|
-115
x
|
157
x
|
69
x
|
21.5
x
|
41.4
x
|
28.7
x
|
15.7
x
|
15.7
x
|
FCF Yield
|
-0.87%
|
0.64%
|
1.45%
|
4.64%
|
2.41%
|
3.48%
|
6.36%
|
6.35%
|
Price to Book
|
1.58
x
|
2.36
x
|
1.81
x
|
-
|
1.39
x
|
2.31
x
|
2.08
x
|
1.8
x
|
Nbr of stocks (in thousands)
|
21,599,241
|
21,550,727
|
21,450,727
|
21,394,310
|
21,394,310
|
21,394,310
|
-
|
-
|
Reference price
2 |
2.985
|
4.259
|
3.349
|
3.179
|
3.881
|
7.063
|
7.063
|
7.063
|
Announcement Date
|
29/03/20
|
22/03/21
|
15/03/22
|
17/03/23
|
12/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
68,677
|
112,981
|
173,863
|
172,991
|
186,269
|
206,124
|
214,993
|
217,843
|
EBITDA
1 |
5,847
|
7,087
|
12,817
|
14,271
|
16,167
|
23,555
|
27,490
|
27,864
|
EBIT
1 |
2,222
|
2,947
|
8,789
|
9,889
|
13,288
|
18,571
|
21,915
|
22,136
|
Operating Margin
|
3.23%
|
2.61%
|
5.05%
|
5.72%
|
7.13%
|
9.01%
|
10.19%
|
10.16%
|
Earnings before Tax (EBT)
1 |
2,358
|
2,876
|
8,755
|
9,804
|
13,208
|
17,732
|
21,243
|
22,039
|
Net income
1 |
1,857
|
2,329
|
5,106
|
6,067
|
8,250
|
10,701
|
12,630
|
13,196
|
Net margin
|
2.7%
|
2.06%
|
2.94%
|
3.51%
|
4.43%
|
5.19%
|
5.87%
|
6.06%
|
EPS
2 |
0.0900
|
0.1100
|
0.2400
|
0.2800
|
0.3800
|
0.5001
|
0.6124
|
0.6408
|
Free Cash Flow
1 |
-1,014
|
984.8
|
1,930
|
4,984
|
3,015
|
6,740
|
12,162
|
12,375
|
FCF margin
|
-1.48%
|
0.87%
|
1.11%
|
2.88%
|
1.62%
|
3.27%
|
5.66%
|
5.68%
|
FCF Conversion (EBITDA)
|
-
|
13.89%
|
15.06%
|
34.92%
|
18.65%
|
28.62%
|
44.24%
|
44.41%
|
FCF Conversion (Net income)
|
-
|
42.29%
|
37.8%
|
82.15%
|
36.55%
|
62.99%
|
96.29%
|
93.78%
|
Dividend per Share
2 |
0.0430
|
0.0330
|
0.0712
|
-
|
0.1542
|
0.1995
|
0.2592
|
0.2579
|
Announcement Date
|
29/03/20
|
22/03/21
|
15/03/22
|
17/03/23
|
12/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Net sales
1 |
46,744
|
41,743
|
-
|
44,525
|
47,242
|
91,767
|
40,702
|
40,522
|
81,224
|
-
|
42,443
|
86,726
|
44,956
|
54,587
|
99,543
|
54,363
|
54,363
|
103,190
|
56,628
|
61,158
|
106,947
|
118,219
|
115,809
|
EBITDA
|
1,441
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-512
|
2,024
|
-
|
3,268
|
4,682
|
7,949
|
1,506
|
433.4
|
1,940
|
-
|
1,213
|
-
|
3,451
|
8,188
|
11,639
|
3,665
|
3,665
|
9,197
|
3,817
|
4,123
|
12,564
|
19,741
|
17,910
|
Operating Margin
|
-1.1%
|
4.85%
|
-
|
7.34%
|
9.91%
|
8.66%
|
3.7%
|
1.07%
|
2.39%
|
-
|
2.86%
|
-
|
7.68%
|
15%
|
11.69%
|
6.74%
|
6.74%
|
8.91%
|
6.74%
|
6.74%
|
11.75%
|
16.7%
|
15.47%
|
Earnings before Tax (EBT)
|
350.5
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
1,008
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
2.16%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
-
|
0.0530
|
0.0750
|
0.0840
|
0.1100
|
0.1900
|
0.0550
|
0.0350
|
0.0900
|
0.0150
|
0.0180
|
0.0330
|
-
|
0.2700
|
0.3500
|
0.1400
|
0.1000
|
0.2100
|
0.1100
|
0.1200
|
0.2900
|
0.4600
|
0.4200
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
30/08/20
|
27/10/21
|
15/03/22
|
26/04/22
|
21/08/22
|
21/08/22
|
23/10/22
|
17/03/23
|
17/03/23
|
28/04/23
|
25/08/23
|
25/08/23
|
27/10/23
|
12/03/24
|
12/03/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
28,062
|
27,838
|
22,309
|
15,490
|
18,776
|
3,833
|
1,514
|
5,006
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
4.8
x
|
3.928
x
|
1.741
x
|
1.085
x
|
1.161
x
|
0.1627
x
|
0.0551
x
|
0.1796
x
|
Free Cash Flow
1 |
-1,014
|
985
|
1,930
|
4,984
|
3,015
|
6,741
|
12,162
|
12,375
|
ROE (net income / shareholders' equity)
|
4.54%
|
5.83%
|
10.4%
|
13.4%
|
15%
|
17.2%
|
17.2%
|
16%
|
ROA (Net income/ Total Assets)
|
1.7%
|
1.95%
|
3.16%
|
4.01%
|
4.88%
|
6.15%
|
6.64%
|
6.9%
|
Assets
1 |
109,044
|
119,670
|
161,685
|
151,235
|
168,997
|
174,117
|
190,094
|
191,250
|
Book Value Per Share
2 |
1.890
|
1.800
|
1.850
|
-
|
2.780
|
3.050
|
3.400
|
3.920
|
Cash Flow per Share
2 |
0.0800
|
0.3900
|
0.2900
|
-
|
0.7200
|
0.8800
|
0.8000
|
0.8900
|
Capex
1 |
2,719
|
7,508
|
4,260
|
10,470
|
12,527
|
11,402
|
8,970
|
9,174
|
Capex / Sales
|
3.96%
|
6.65%
|
2.45%
|
6.05%
|
6.73%
|
5.53%
|
4.17%
|
4.21%
|
Announcement Date
|
29/03/20
|
22/03/21
|
15/03/22
|
17/03/23
|
12/03/24
|
-
|
-
|
-
|
Last Close Price
7.063
CNY Average target price
7.418
CNY Spread / Average Target +5.03% Consensus |