End-of-day quote
Shanghai S.E.
23:00:00 28/04/2024 BST
|
5-day change
|
1st Jan Change
|
14.32
CNY
|
-2.72%
|
|
-3.57%
|
+15.21%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
46,620
|
38,022
|
34,434
|
25,501
|
21,148
|
23,979
|
-
|
-
|
Enterprise Value (EV)
1 |
45,717
|
37,328
|
35,864
|
35,191
|
35,251
|
37,806
|
37,126
|
32,141
|
P/E ratio
|
8.72
x
|
7.64
x
|
7.48
x
|
11.6
x
|
9.42
x
|
9.58
x
|
8.11
x
|
8.08
x
|
Yield
|
4.58%
|
5.24%
|
5.18%
|
3.44%
|
4.26%
|
4.12%
|
4.88%
|
4.54%
|
Capitalization / Revenue
|
1.48
x
|
1.3
x
|
1.06
x
|
0.84
x
|
0.63
x
|
0.66
x
|
0.59
x
|
0.59
x
|
EV / Revenue
|
1.45
x
|
1.27
x
|
1.1
x
|
1.15
x
|
1.04
x
|
1.04
x
|
0.91
x
|
0.79
x
|
EV / EBITDA
|
4.34
x
|
3.92
x
|
3.73
x
|
5.36
x
|
4.47
x
|
4.25
x
|
3.81
x
|
3.28
x
|
EV / FCF
|
8.08
x
|
7.67
x
|
25.5
x
|
-11.3
x
|
21.9
x
|
8.51
x
|
11.9
x
|
7.34
x
|
FCF Yield
|
12.4%
|
13%
|
3.93%
|
-8.85%
|
4.56%
|
11.7%
|
8.43%
|
13.6%
|
Price to Book
|
2.6
x
|
1.83
x
|
1.37
x
|
1.13
x
|
0.89
x
|
0.96
x
|
0.9
x
|
0.85
x
|
Nbr of stocks (in thousands)
|
2,096,600
|
2,073,911
|
2,073,911
|
2,073,911
|
2,073,911
|
2,073,911
|
-
|
-
|
Reference price
2 |
26.43
|
20.63
|
19.30
|
14.82
|
12.43
|
14.32
|
14.32
|
14.32
|
Announcement Date
|
29/04/20
|
24/02/21
|
29/03/22
|
28/03/23
|
28/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
31,439
|
29,357
|
32,464
|
30,470
|
33,757
|
36,184
|
40,646
|
40,680
|
EBITDA
1 |
10,527
|
9,523
|
9,624
|
6,568
|
7,886
|
8,895
|
9,753
|
9,811
|
EBIT
1 |
8,744
|
7,699
|
7,444
|
4,023
|
4,352
|
4,562
|
5,572
|
5,677
|
Operating Margin
|
27.81%
|
26.23%
|
22.93%
|
13.2%
|
12.89%
|
12.61%
|
13.71%
|
13.96%
|
Earnings before Tax (EBT)
1 |
8,716
|
7,664
|
7,373
|
3,988
|
4,326
|
4,850
|
5,490
|
5,630
|
Net income
1 |
6,342
|
5,632
|
5,364
|
2,699
|
2,762
|
3,109
|
3,672
|
3,685
|
Net margin
|
20.17%
|
19.18%
|
16.52%
|
8.86%
|
8.18%
|
8.59%
|
9.03%
|
9.06%
|
EPS
2 |
3.030
|
2.700
|
2.580
|
1.280
|
1.320
|
1.495
|
1.765
|
1.773
|
Free Cash Flow
1 |
5,658
|
4,868
|
1,409
|
-3,114
|
1,606
|
4,440
|
3,131
|
4,378
|
FCF margin
|
18%
|
16.58%
|
4.34%
|
-10.22%
|
4.76%
|
12.27%
|
7.7%
|
10.76%
|
FCF Conversion (EBITDA)
|
53.75%
|
51.12%
|
14.64%
|
-
|
20.37%
|
49.91%
|
32.1%
|
44.62%
|
FCF Conversion (Net income)
|
89.21%
|
86.44%
|
26.26%
|
-
|
58.15%
|
142.81%
|
85.27%
|
118.79%
|
Dividend per Share
2 |
1.210
|
1.080
|
1.000
|
0.5100
|
0.5300
|
0.5900
|
0.6983
|
0.6500
|
Announcement Date
|
29/04/20
|
24/02/21
|
29/03/22
|
28/03/23
|
28/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
|
10,010
|
6,531
|
-
|
-
|
-
|
-
|
9,301
|
15,832
|
8,333
|
9,592
|
7,084
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
2,478
|
899.7
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,442
|
-
|
-
|
-
|
-
|
Operating Margin
|
24.76%
|
13.78%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
15.03%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
2,433
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,447
|
-
|
-
|
-
|
-
|
Net income
|
1,800
|
671.8
|
915.1
|
-
|
474.2
|
248
|
944.6
|
1,193
|
681.8
|
887.8
|
177.5
|
-
|
-
|
-
|
Net margin
|
17.98%
|
10.29%
|
-
|
-
|
-
|
-
|
10.16%
|
7.53%
|
8.18%
|
9.26%
|
2.51%
|
-
|
-
|
-
|
EPS
1 |
0.8600
|
0.3200
|
0.4500
|
0.3000
|
0.2100
|
0.1200
|
0.4600
|
-
|
0.3300
|
0.4200
|
0.0800
|
0.3400
|
0.3600
|
0.4500
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
29/03/22
|
27/04/22
|
24/08/22
|
26/10/22
|
28/03/23
|
27/04/23
|
01/08/23
|
01/08/23
|
27/10/23
|
28/03/24
|
26/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
1,430
|
9,690
|
14,103
|
13,827
|
13,147
|
8,162
|
Net Cash position
1 |
903
|
694
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
0.1486
x
|
1.475
x
|
1.788
x
|
1.554
x
|
1.348
x
|
0.832
x
|
Free Cash Flow
1 |
5,658
|
4,868
|
1,409
|
-3,114
|
1,606
|
4,440
|
3,131
|
4,378
|
ROE (net income / shareholders' equity)
|
33.6%
|
23.9%
|
21.3%
|
10%
|
9.82%
|
10.3%
|
10.8%
|
10.5%
|
ROA (Net income/ Total Assets)
|
18.2%
|
14%
|
11.1%
|
4.62%
|
4.15%
|
4.95%
|
5.15%
|
5.23%
|
Assets
1 |
34,903
|
40,289
|
48,239
|
58,396
|
66,522
|
62,872
|
71,260
|
70,511
|
Book Value Per Share
2 |
10.20
|
11.30
|
14.10
|
13.10
|
13.90
|
14.90
|
15.90
|
16.70
|
Cash Flow per Share
2 |
4.620
|
4.010
|
3.650
|
2.180
|
3.000
|
4.320
|
4.090
|
4.330
|
Capex
1 |
4,021
|
3,537
|
6,186
|
7,682
|
4,629
|
5,670
|
6,304
|
5,873
|
Capex / Sales
|
12.79%
|
12.05%
|
19.06%
|
25.21%
|
13.71%
|
15.67%
|
15.51%
|
14.44%
|
Announcement Date
|
29/04/20
|
24/02/21
|
29/03/22
|
28/03/23
|
28/03/24
|
-
|
-
|
-
|
Last Close Price
14.32
CNY Average target price
16.93
CNY Spread / Average Target +18.25% Consensus |
1st Jan change
|
Capi.
|
---|
| +15.21% | 3.42B | | +19.57% | 48.58B | | -3.74% | 15.52B | | +3.55% | 15.46B | | -15.73% | 10.44B | | +26.65% | 8.84B | | +105.28% | 8.27B | | +4.79% | 7.96B | | -7.17% | 7.34B | | +24.55% | 6.73B |
Cement & Concrete Manufacturing
|