End-of-day quote
Shenzhen S.E.
23:00:00 29/04/2024 BST
|
5-day change
|
1st Jan Change
|
81.6
CNY
|
-0.49%
|
|
-1.59%
|
+14.19%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
7,639
|
7,017
|
7,016
|
6,548
|
7,521
|
-
|
-
|
Enterprise Value (EV)
1 |
7,639
|
7,017
|
7,016
|
6,548
|
7,521
|
7,521
|
7,521
|
P/E ratio
|
36.4
x
|
46.2
x
|
44.4
x
|
20
x
|
18.5
x
|
15.3
x
|
12.2
x
|
Yield
|
0.92%
|
1.43%
|
1.41%
|
3.05%
|
2.48%
|
2.85%
|
4.22%
|
Capitalization / Revenue
|
6.52
x
|
5.42
x
|
4.84
x
|
3.54
x
|
3.11
x
|
2.47
x
|
2.05
x
|
EV / Revenue
|
6.52
x
|
5.42
x
|
4.84
x
|
3.54
x
|
3.11
x
|
2.47
x
|
2.05
x
|
EV / EBITDA
|
27.5
x
|
29
x
|
26.6
x
|
14.4
x
|
13.6
x
|
11.3
x
|
9.09
x
|
EV / FCF
|
-
|
-
|
37
x
|
78
x
|
31.1
x
|
16.5
x
|
13.1
x
|
FCF Yield
|
-
|
-
|
2.7%
|
1.28%
|
3.22%
|
6.08%
|
7.61%
|
Price to Book
|
5.38
x
|
4.92
x
|
4.72
x
|
3.95
x
|
3.92
x
|
3.4
x
|
2.85
x
|
Nbr of stocks (in thousands)
|
93,216
|
91,960
|
91,960
|
91,638
|
92,172
|
-
|
-
|
Reference price
2 |
81.95
|
76.30
|
76.29
|
71.46
|
81.60
|
81.60
|
81.60
|
Announcement Date
|
14/04/21
|
27/04/22
|
26/04/23
|
23/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,172
|
1,294
|
1,451
|
1,848
|
2,421
|
3,040
|
3,666
|
EBITDA
1 |
277.4
|
242
|
264.2
|
454.8
|
552.6
|
666.6
|
827.5
|
EBIT
1 |
241.9
|
201.9
|
211.8
|
406
|
498.9
|
615.6
|
752.2
|
Operating Margin
|
20.63%
|
15.6%
|
14.6%
|
21.97%
|
20.61%
|
20.25%
|
20.52%
|
Earnings before Tax (EBT)
1 |
241.3
|
198.9
|
208.1
|
402.7
|
501
|
616.3
|
756.5
|
Net income
1 |
179.3
|
153.7
|
158.3
|
329.1
|
410.8
|
497.1
|
621
|
Net margin
|
15.29%
|
11.87%
|
10.91%
|
17.81%
|
16.97%
|
16.36%
|
16.94%
|
EPS
2 |
2.250
|
1.650
|
1.720
|
3.580
|
4.408
|
5.332
|
6.662
|
Free Cash Flow
1 |
-
|
-
|
189.4
|
83.94
|
242
|
457
|
572
|
FCF margin
|
-
|
-
|
13.06%
|
4.54%
|
10%
|
15.04%
|
15.6%
|
FCF Conversion (EBITDA)
|
-
|
-
|
71.67%
|
18.46%
|
43.79%
|
68.56%
|
69.12%
|
FCF Conversion (Net income)
|
-
|
-
|
119.64%
|
25.51%
|
58.9%
|
91.93%
|
92.12%
|
Dividend per Share
2 |
0.7500
|
1.088
|
1.073
|
2.180
|
2.028
|
2.324
|
3.447
|
Announcement Date
|
14/04/21
|
27/04/22
|
26/04/23
|
23/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
189
|
83.9
|
242
|
457
|
572
|
ROE (net income / shareholders' equity)
|
19.5%
|
10.7%
|
10.7%
|
20.4%
|
21.4%
|
22.5%
|
23.5%
|
ROA (Net income/ Total Assets)
|
13.7%
|
8.95%
|
8.28%
|
-
|
17.5%
|
19%
|
20.4%
|
Assets
1 |
1,311
|
1,717
|
1,913
|
-
|
2,351
|
2,614
|
3,050
|
Book Value Per Share
2 |
15.20
|
15.50
|
16.20
|
18.10
|
20.80
|
24.00
|
28.70
|
Cash Flow per Share
2 |
2.180
|
1.400
|
3.350
|
2.770
|
5.470
|
5.260
|
7.310
|
Capex
1 |
151
|
205
|
123
|
174
|
158
|
131
|
141
|
Capex / Sales
|
12.87%
|
15.86%
|
8.46%
|
9.41%
|
6.53%
|
4.3%
|
3.84%
|
Announcement Date
|
14/04/21
|
27/04/22
|
26/04/23
|
23/04/24
|
-
|
-
|
-
|
Last Close Price
81.6
CNY Average target price
103.2
CNY Spread / Average Target +26.43% Consensus |