End-of-day quote
Shanghai S.E.
23:00:00 25/04/2024 BST
|
5-day change
|
1st Jan Change
|
8.47
CNY
|
+3.80%
|
|
+5.35%
|
-9.61%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
153,176
|
144,055
|
137,560
|
98,375
|
102,981
|
93,273
|
-
|
-
|
Enterprise Value (EV)
1 |
374,043
|
384,623
|
265,242
|
168,057
|
374,751
|
184,245
|
93,273
|
93,273
|
P/E ratio
|
18.6
x
|
14.3
x
|
12.5
x
|
17.4
x
|
117
x
|
17.7
x
|
15.9
x
|
12.6
x
|
Yield
|
0.97%
|
1.94%
|
2.45%
|
2.42%
|
1.07%
|
1.33%
|
1.94%
|
1.18%
|
Capitalization / Revenue
|
2.97
x
|
3.77
x
|
2.92
x
|
2.29
x
|
4.49
x
|
3.29
x
|
2.88
x
|
2.76
x
|
EV / Revenue
|
7.26
x
|
10.1
x
|
5.63
x
|
3.91
x
|
16.3
x
|
6.49
x
|
2.88
x
|
2.76
x
|
EV / EBITDA
|
26,567,678
x
|
23,024,061
x
|
-
|
17,099,234
x
|
124,635,743
x
|
-
|
-
|
-
|
EV / FCF
|
18,653,916
x
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
0%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.41
x
|
1.09
x
|
0.98
x
|
0.69
x
|
0.75
x
|
0.65
x
|
0.64
x
|
0.6
x
|
Nbr of stocks (in thousands)
|
11,501,700
|
13,064,200
|
13,064,200
|
13,064,200
|
13,022,693
|
12,987,126
|
-
|
-
|
Reference price
2 |
15.46
|
12.86
|
12.26
|
8.690
|
9.370
|
8.470
|
8.470
|
8.470
|
Announcement Date
|
26/03/20
|
26/02/21
|
18/03/22
|
30/03/23
|
28/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
51,552
|
38,220
|
47,131
|
43,015
|
22,953
|
28,389
|
32,442
|
33,818
|
EBITDA
|
14,079
|
16,705
|
-
|
9,828
|
3,007
|
-
|
-
|
-
|
EBIT
1 |
13,376
|
15,862
|
18,557
|
8,247
|
1,451
|
6,927
|
8,834
|
9,074
|
Operating Margin
|
25.95%
|
41.5%
|
39.37%
|
19.17%
|
6.32%
|
24.4%
|
27.23%
|
26.83%
|
Earnings before Tax (EBT)
1 |
13,872
|
15,757
|
18,544
|
7,999
|
1,566
|
8,460
|
10,506
|
11,159
|
Net income
1 |
9,523
|
10,875
|
12,827
|
6,545
|
-
|
5,477
|
7,525
|
8,774
|
Net margin
|
18.47%
|
28.45%
|
27.21%
|
15.22%
|
-
|
19.29%
|
23.2%
|
25.95%
|
EPS
2 |
0.8300
|
0.9000
|
0.9800
|
0.5000
|
0.0800
|
0.4777
|
0.5338
|
0.6703
|
Free Cash Flow
|
20,052
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
38.9%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
142.42%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
210.56%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.1500
|
0.2500
|
0.3000
|
0.2100
|
0.1000
|
0.1124
|
0.1647
|
0.1000
|
Announcement Date
|
26/03/20
|
26/02/21
|
18/03/22
|
30/03/23
|
28/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
---|
Net sales
1 |
8,264
|
-
|
7,973
|
6,834
|
7,192
|
8,520
|
8,448
|
5,605
|
379
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
1,558
|
-
|
4,289
|
1,691
|
-
|
3,346
|
1,906
|
993.8
|
-
|
Net income
|
1,000
|
-
|
3,258
|
1,318
|
-
|
-
|
1,396
|
532.1
|
-
|
Net margin
|
12.1%
|
-
|
40.86%
|
19.28%
|
-
|
-
|
16.52%
|
9.49%
|
-
|
EPS
2 |
0.0700
|
0.1100
|
0.2500
|
0.1100
|
0.0300
|
0.1900
|
0.1000
|
0.0400
|
-0.2500
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
18/03/22
|
26/04/22
|
26/08/22
|
28/10/22
|
30/03/23
|
28/04/23
|
30/08/23
|
30/10/23
|
28/03/24
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
220,867
|
240,569
|
127,683
|
69,681
|
271,770
|
90,972
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
15.69
x
|
14.4
x
|
-
|
7.09
x
|
90.39
x
|
-
|
-
|
-
|
Free Cash Flow
|
20,052
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
7.81%
|
7.88%
|
8.09%
|
3.99%
|
0.61%
|
3.52%
|
4.03%
|
4.85%
|
ROA (Net income/ Total Assets)
|
1.57%
|
1.63%
|
1.78%
|
0.87%
|
0.13%
|
0.54%
|
0.82%
|
0.88%
|
Assets
1 |
605,805
|
665,569
|
719,499
|
749,238
|
-
|
1,023,120
|
849,400
|
995,839
|
Book Value Per Share
2 |
11.00
|
11.80
|
12.50
|
12.60
|
12.50
|
13.00
|
13.30
|
14.10
|
Cash Flow per Share
|
-
|
-
|
4.040
|
0.6800
|
-
|
-
|
-
|
-
|
Capex
|
2,606
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
5.06%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
26/03/20
|
26/02/21
|
18/03/22
|
30/03/23
|
28/03/24
|
-
|
-
|
-
|
Last Close Price
8.47
CNY Average target price
8.998
CNY Spread / Average Target +6.23% Consensus |
1st Jan change
|
Capi.
|
---|
| -9.61% | 12.87B | | -9.33% | 34.78B | | +7.20% | 9.41B | | +5.66% | 8.76B | | -11.37% | 3.5B | | +2.27% | 3.42B | | +1.58% | 2.83B | | -1.05% | 2.87B | | -7.64% | 2.25B | | +9.05% | 964M |
Investment Banking
|