Market Closed -
Nyse
21:00:02 26/04/2024 BST
|
5-day change
|
1st Jan Change
|
4.89
USD
|
+0.82%
|
|
+3.16%
|
-0.20%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
5,662
|
5,309
|
8,874
|
9,757
|
9,742
|
9,208
|
-
|
-
|
Enterprise Value (EV)
1 |
5,662
|
5,309
|
8,874
|
9,757
|
9,742
|
9,208
|
9,208
|
9,208
|
P/E ratio
|
2.41
x
|
2.64
x
|
3.7
x
|
4.39
x
|
4.17
x
|
3.85
x
|
3.24
x
|
2.91
x
|
Yield
|
0.92%
|
1.27%
|
-
|
-
|
-
|
5.02%
|
5.75%
|
6.42%
|
Capitalization / Revenue
|
0.95
x
|
0.7
x
|
0.94
x
|
0.88
x
|
0.78
x
|
0.68
x
|
0.6
x
|
0.54
x
|
EV / Revenue
|
0.95
x
|
0.7
x
|
0.94
x
|
0.88
x
|
0.78
x
|
0.68
x
|
0.6
x
|
0.54
x
|
EV / EBITDA
|
2,061,717
x
|
-
|
3,347,427
x
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-21.4
x
|
-
|
15.4
x
|
-
|
-
|
3.19
x
|
4.42
x
|
2.6
x
|
FCF Yield
|
-4.67%
|
-
|
6.48%
|
-
|
-
|
31.4%
|
22.6%
|
38.5%
|
Price to Book
|
0.71
x
|
0.62
x
|
0.83
x
|
-
|
-
|
0.59
x
|
0.51
x
|
0.45
x
|
Nbr of stocks (in thousands)
|
306,924
|
304,730
|
283,376
|
285,204
|
280,119
|
259,845
|
-
|
-
|
Reference price
2 |
18.45
|
17.42
|
31.32
|
34.21
|
34.78
|
35.43
|
35.43
|
35.43
|
Announcement Date
|
19/03/20
|
11/03/21
|
14/03/22
|
14/03/23
|
18/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
5,963
|
7,563
|
9,470
|
11,134
|
12,547
|
13,611
|
15,343
|
17,018
|
EBITDA
|
2,746
|
-
|
2,651
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
2,689
|
2,308
|
2,614
|
2,515
|
2,384
|
2,584
|
3,036
|
3,493
|
Operating Margin
|
45.09%
|
30.51%
|
27.6%
|
22.59%
|
19%
|
18.99%
|
19.79%
|
20.53%
|
Earnings before Tax (EBT)
1 |
2,856
|
2,424
|
2,736
|
2,736
|
2,779
|
2,906
|
3,537
|
3,799
|
Net income
1 |
2,373
|
1,973
|
2,509
|
2,266
|
2,341
|
2,499
|
2,961
|
3,281
|
Net margin
|
39.79%
|
26.08%
|
26.49%
|
20.36%
|
18.66%
|
18.36%
|
19.3%
|
19.28%
|
EPS
2 |
7.642
|
6.610
|
8.460
|
7.790
|
8.340
|
9.193
|
10.93
|
12.18
|
Free Cash Flow
1 |
-264.2
|
-
|
575
|
-
|
-
|
2,889
|
2,085
|
3,546
|
FCF margin
|
-4.43%
|
-
|
6.07%
|
-
|
-
|
21.23%
|
13.59%
|
20.84%
|
FCF Conversion (EBITDA)
|
-
|
-
|
21.69%
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
22.92%
|
-
|
-
|
115.61%
|
70.42%
|
108.09%
|
Dividend per Share
2 |
0.1706
|
0.2208
|
-
|
-
|
-
|
1.779
|
2.036
|
2.276
|
Announcement Date
|
19/03/20
|
11/03/21
|
14/03/22
|
14/03/23
|
18/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
---|
Net sales
|
-
|
-
|
2,666
|
2,525
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
655.9
|
534.7
|
-
|
599
|
695.9
|
554.4
|
-
|
Net margin
|
-
|
-
|
-
|
23.72%
|
-
|
-
|
-
|
EPS
|
2.210
|
1.810
|
-
|
-
|
0.4800
|
0.3900
|
-
|
Dividend per Share
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
14/03/22
|
31/05/22
|
22/08/22
|
14/11/22
|
17/05/23
|
28/08/23
|
20/11/23
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-264
|
-
|
575
|
-
|
-
|
2,889
|
2,085
|
3,546
|
ROE (net income / shareholders' equity)
|
34.2%
|
24.2%
|
27.4%
|
-
|
-
|
17%
|
17%
|
16.1%
|
ROA (Net income/ Total Assets)
|
-
|
11.9%
|
15.8%
|
-
|
-
|
10.9%
|
11%
|
10.8%
|
Assets
1 |
-
|
16,593
|
15,907
|
-
|
-
|
22,921
|
26,800
|
30,264
|
Book Value Per Share
2 |
26.00
|
28.30
|
37.50
|
-
|
-
|
60.00
|
69.20
|
79.00
|
Cash Flow per Share
2 |
-0.6900
|
1.480
|
2.130
|
-
|
-
|
9.160
|
9.080
|
-
|
Capex
1 |
-
|
-
|
55.3
|
-
|
-
|
57
|
71
|
-
|
Capex / Sales
|
-
|
-
|
0.58%
|
-
|
-
|
0.42%
|
0.46%
|
-
|
Announcement Date
|
19/03/20
|
11/03/21
|
14/03/22
|
14/03/23
|
18/03/24
|
-
|
-
|
-
|
Last Close Price
35.43
CNY Average target price
45.11
CNY Spread / Average Target +27.29% Consensus |
1st Jan change
|
Capi.
|
---|
| -0.20% | 1.27B | | -14.06% | 23.88B | | +9.94% | 2.63B | | -20.45% | 1.91B | | +80.82% | 1.86B | | -50.86% | 1.51B | | +7.97% | 1.36B | | -18.38% | 1.25B | | +15.94% | 1.13B | | -16.12% | 1.09B |
Mobile Application Software
|