End-of-day quote
Shanghai S.E.
23:00:00 13/05/2024 BST
|
5-day change
|
1st Jan Change
|
5
CNY
|
-0.79%
|
|
+4.60%
|
+20.19%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
8,848
|
9,538
|
8,943
|
8,781
|
8,456
|
9,015
|
9,015
|
-
|
Enterprise Value (EV)
1 |
8,848
|
9,538
|
8,943
|
8,781
|
8,456
|
7,501
|
9,015
|
9,015
|
P/E ratio
|
-
|
-
|
-
|
8.25
x
|
6.25
x
|
4.78
x
|
4.66
x
|
4.12
x
|
Yield
|
-
|
-
|
3.02%
|
3.29%
|
3.62%
|
4.33%
|
4.93%
|
5.73%
|
Capitalization / Revenue
|
2.81
x
|
2.71
x
|
2.38
x
|
2.29
x
|
2.09
x
|
1.85
x
|
2.14
x
|
2
x
|
EV / Revenue
|
2.81
x
|
2.71
x
|
2.38
x
|
2.29
x
|
2.09
x
|
1.85
x
|
2.14
x
|
2
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
0.83
x
|
0.75
x
|
0.67
x
|
0.6
x
|
0.48
x
|
0.52
x
|
0.47
x
|
Nbr of stocks (in thousands)
|
1,592,893
|
1,803,065
|
1,803,069
|
1,803,070
|
1,803,073
|
1,803,073
|
1,803,073
|
-
|
Reference price
2 |
5.555
|
5.290
|
4.960
|
4.870
|
4.690
|
5.000
|
5.000
|
5.000
|
Announcement Date
|
16/01/19
|
17/01/20
|
15/01/21
|
10/01/22
|
29/01/23
|
26/04/24
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
3,150
|
3,521
|
3,753
|
3,834
|
4,037
|
4,046
|
4,220
|
4,511
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
1,003
|
1,068
|
2,544
|
1,687
|
1,901
|
2,595
|
2,854
|
Operating Margin
|
-
|
28.47%
|
28.46%
|
66.36%
|
41.78%
|
46.99%
|
61.48%
|
63.26%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
1,260
|
1,711
|
1,912
|
2,132
|
2,410
|
Net income
1 |
-
|
-
|
-
|
1,160
|
1,502
|
1,743
|
1,937
|
2,192
|
Net margin
|
-
|
-
|
-
|
30.26%
|
37.2%
|
43.07%
|
45.89%
|
48.59%
|
EPS
2 |
-
|
-
|
-
|
0.5900
|
0.7500
|
0.8700
|
1.074
|
1.214
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
0.1500
|
0.1600
|
0.1700
|
0.1800
|
0.2467
|
0.2867
|
Announcement Date
|
16/01/19
|
17/01/20
|
15/01/21
|
10/01/22
|
29/01/23
|
26/04/24
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
8.44%
|
8.07%
|
9.31%
|
10.9%
|
11.7%
|
11.8%
|
12%
|
ROA (Net income/ Total Assets)
|
-
|
0.75%
|
0.72%
|
0.77%
|
0.88%
|
0.9%
|
0.91%
|
0.92%
|
Assets
1 |
-
|
-
|
-
|
150,558
|
169,844
|
193,385
|
213,775
|
239,111
|
Book Value Per Share
2 |
-
|
6.380
|
6.580
|
7.290
|
7.790
|
8.670
|
9.620
|
10.70
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
16/01/19
|
17/01/20
|
15/01/21
|
10/01/22
|
29/01/23
|
26/04/24
|
-
|
-
|
Average target price
6.11
CNY Spread / Average Target +22.20% Consensus |
1st Jan change
|
Capi.
|
---|
| +20.19% | 1.25B | | +22.26% | 206B | | +1.60% | 73.14B | | +6.79% | 55.71B | | +21.81% | 51.24B | | +5.61% | 49.17B | | +32.61% | 46.15B | | +13.58% | 36.79B | | -15.79% | 35.32B | | -96.60% | 32.25B |
Commercial Banks
|