End-of-day quote
Shanghai S.E.
23:00:00 27/06/2024 BST
|
5-day change
|
1st Jan Change
|
10.17
CNY
|
+2.83%
|
|
-2.40%
|
-2.21%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
6,112
|
4,995
|
6,461
|
6,318
|
-
|
-
|
Enterprise Value (EV)
1 |
6,112
|
4,995
|
6,461
|
6,318
|
6,318
|
6,318
|
P/E ratio
|
24.4
x
|
33.5
x
|
21.2
x
|
17.1
x
|
14.9
x
|
12.2
x
|
Yield
|
-
|
-
|
-
|
1.52%
|
1.72%
|
1.87%
|
Capitalization / Revenue
|
-
|
-
|
2.54
x
|
2.16
x
|
1.93
x
|
1.67
x
|
EV / Revenue
|
-
|
-
|
2.54
x
|
2.16
x
|
1.93
x
|
1.67
x
|
EV / EBITDA
|
-
|
-
|
13
x
|
9.04
x
|
7.7
x
|
9.16
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
-
|
2.07
x
|
1.84
x
|
1.68
x
|
1.51
x
|
Nbr of stocks (in thousands)
|
583,242
|
621,242
|
621,242
|
621,242
|
-
|
-
|
Reference price
2 |
10.48
|
8.040
|
10.40
|
10.17
|
10.17
|
10.17
|
Announcement Date
|
25/03/22
|
18/04/23
|
27/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
-
|
2,541
|
2,920
|
3,275
|
3,778
|
EBITDA
1 |
-
|
-
|
498.6
|
699.2
|
820.8
|
690
|
EBIT
1 |
-
|
-
|
405.3
|
481
|
555.6
|
683.9
|
Operating Margin
|
-
|
-
|
15.95%
|
16.47%
|
16.96%
|
18.1%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
402.5
|
479.4
|
554.1
|
683.4
|
Net income
1 |
241.5
|
143.7
|
304.6
|
371.1
|
423.9
|
518.2
|
Net margin
|
-
|
-
|
11.99%
|
12.71%
|
12.94%
|
13.72%
|
EPS
2 |
0.4300
|
0.2400
|
0.4900
|
0.5950
|
0.6825
|
0.8350
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
0.1550
|
0.1750
|
0.1900
|
Announcement Date
|
25/03/22
|
18/04/23
|
27/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
-
|
10.2%
|
10.9%
|
11.3%
|
12.4%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
6.95%
|
7.6%
|
8.1%
|
Assets
1 |
-
|
-
|
-
|
5,340
|
5,578
|
6,398
|
Book Value Per Share
2 |
-
|
-
|
5.020
|
5.510
|
6.050
|
6.720
|
Cash Flow per Share
2 |
-
|
-
|
0.6000
|
0.8300
|
0.8900
|
0.8200
|
Capex
1 |
-
|
-
|
397
|
108
|
169
|
76.9
|
Capex / Sales
|
-
|
-
|
15.61%
|
3.68%
|
5.15%
|
2.04%
|
Announcement Date
|
25/03/22
|
18/04/23
|
27/03/24
|
-
|
-
|
-
|
Last Close Price
10.17
CNY Average target price
15.3
CNY Spread / Average Target +50.44% Consensus |
1st Jan change
|
Capi.
|
---|
| -2.21% | 869M | | +12.11% | 5.8B | | +14.86% | 2.03B | | +25.56% | 1.95B | | +2.28% | 1.63B | | +30.69% | 831M | | -8.45% | 761M | | -36.84% | 503M | | +137.77% | 486M | | -10.03% | 422M |
Explosives
|