End-of-day quote
Shanghai S.E.
23:00:00 25/06/2024 BST
|
5-day change
|
1st Jan Change
|
20.33
CNY
|
+4.85%
|
|
-1.21%
|
-43.84%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
14,338
|
18,830
|
11,946
|
6,382
|
-
|
-
|
Enterprise Value (EV)
1 |
14,338
|
18,830
|
11,946
|
6,382
|
6,382
|
6,382
|
P/E ratio
|
21.9
x
|
32.8
x
|
62.4
x
|
26.2
x
|
19.4
x
|
15.8
x
|
Yield
|
-
|
1.05%
|
0.99%
|
2.22%
|
3.3%
|
-
|
Capitalization / Revenue
|
5.13
x
|
6.67
x
|
4.89
x
|
2.59
x
|
2.35
x
|
2.04
x
|
EV / Revenue
|
5.13
x
|
6.67
x
|
4.89
x
|
2.59
x
|
2.35
x
|
2.04
x
|
EV / EBITDA
|
24.9
x
|
31.3
x
|
54.1
x
|
20.7
x
|
15
x
|
12.9
x
|
EV / FCF
|
-
|
-2,536,912,263
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-0%
|
-
|
-
|
-
|
-
|
Price to Book
|
2.75
x
|
3.35
x
|
2.13
x
|
1.11
x
|
1.06
x
|
0.99
x
|
Nbr of stocks (in thousands)
|
330,000
|
330,000
|
330,000
|
329,144
|
-
|
-
|
Reference price
2 |
43.45
|
57.06
|
36.20
|
19.39
|
19.39
|
19.39
|
Announcement Date
|
25/02/22
|
23/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,794
|
2,824
|
2,444
|
2,463
|
2,716
|
3,133
|
EBITDA
1 |
576.8
|
602.1
|
220.6
|
308.4
|
426.1
|
495.8
|
EBIT
1 |
544.6
|
561.9
|
168.9
|
231.6
|
324.3
|
404.5
|
Operating Margin
|
19.49%
|
19.9%
|
6.91%
|
9.4%
|
11.94%
|
12.91%
|
Earnings before Tax (EBT)
1 |
558.7
|
597.4
|
178.1
|
249.9
|
339.4
|
421.7
|
Net income
1 |
504.1
|
573.1
|
191.2
|
243.7
|
329.5
|
404.2
|
Net margin
|
18.04%
|
20.29%
|
7.82%
|
9.89%
|
12.13%
|
12.9%
|
EPS
2 |
1.980
|
1.740
|
0.5800
|
0.7400
|
0.9975
|
1.227
|
Free Cash Flow
|
-
|
-7.422
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-0.26%
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
0.6000
|
0.3600
|
0.4300
|
0.6400
|
-
|
Announcement Date
|
25/02/22
|
23/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2022 Q1
|
2022 Q2
|
2022 S1
|
---|
Net sales
1 |
-
|
662.4
|
994.6
|
EBITDA
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
Net income
|
-36.31
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
EPS
|
-0.1100
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
Announcement Date
|
28/04/22
|
25/08/22
|
25/08/22
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-7.42
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
16.6%
|
10.6%
|
3.48%
|
4.25%
|
5.51%
|
6.33%
|
ROA (Net income/ Total Assets)
|
11.9%
|
8.67%
|
2.79%
|
3.65%
|
5.1%
|
5.7%
|
Assets
1 |
4,241
|
6,610
|
6,855
|
6,676
|
6,461
|
7,091
|
Book Value Per Share
2 |
15.80
|
17.00
|
17.00
|
17.50
|
18.30
|
19.50
|
Cash Flow per Share
2 |
0.5900
|
0.2800
|
0.1500
|
0.4400
|
0.6900
|
0.2800
|
Capex
1 |
77.6
|
101
|
233
|
186
|
41.3
|
48.3
|
Capex / Sales
|
2.78%
|
3.57%
|
9.53%
|
7.57%
|
1.52%
|
1.54%
|
Announcement Date
|
25/02/22
|
23/02/23
|
27/02/24
|
-
|
-
|
-
|
Last Close Price
19.39
CNY Average target price
28.67
CNY Spread / Average Target +47.88% Consensus |
1st Jan change
|
Capi.
|
---|
| -43.84% | 879M | | +20.50% | 3,352B | | +16.53% | 91.95B | | +14.03% | 85.41B | | +42.37% | 54.69B | | -19.57% | 49.57B | | +36.71% | 47.8B | | -27.94% | 43.59B | | +86.07% | 42.61B | | -1.09% | 27.83B |
Other Software
|