End-of-day quote
Shenzhen S.E.
23:00:00 27/06/2024 BST
|
5-day change
|
1st Jan Change
|
5.33
CNY
|
+3.09%
|
|
+0.38%
|
+21.14%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
6,739
|
9,165
|
25,363
|
16,992
|
12,277
|
14,872
|
-
|
-
|
Enterprise Value (EV)
1 |
6,739
|
9,165
|
25,363
|
16,992
|
12,277
|
14,872
|
14,872
|
14,872
|
P/E ratio
|
44.9
x
|
19.4
x
|
53.5
x
|
25.4
x
|
13.3
x
|
12.6
x
|
10.1
x
|
8.88
x
|
Yield
|
-
|
-
|
-
|
-
|
2.5%
|
2.44%
|
3%
|
3.56%
|
Capitalization / Revenue
|
0.8
x
|
0.91
x
|
1.92
x
|
1.14
x
|
0.85
x
|
0.97
x
|
0.88
x
|
0.81
x
|
EV / Revenue
|
0.8
x
|
0.91
x
|
1.92
x
|
1.14
x
|
0.85
x
|
0.97
x
|
0.88
x
|
0.81
x
|
EV / EBITDA
|
-
|
3.01
x
|
6.86
x
|
3.58
x
|
2.31
x
|
1.87
x
|
1.63
x
|
1.48
x
|
EV / FCF
|
-
|
-
|
-6,968,287
x
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-0%
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.91
x
|
1.17
x
|
2.43
x
|
1.52
x
|
1.04
x
|
1.17
x
|
1.07
x
|
0.97
x
|
Nbr of stocks (in thousands)
|
2,146,314
|
2,146,314
|
2,790,208
|
2,790,208
|
2,790,208
|
2,790,208
|
-
|
-
|
Reference price
2 |
3.140
|
4.270
|
9.090
|
6.090
|
4.400
|
5.330
|
5.330
|
5.330
|
Announcement Date
|
26/03/20
|
12/04/21
|
30/03/22
|
27/04/23
|
29/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
8,454
|
10,060
|
13,178
|
14,955
|
14,443
|
15,368
|
16,990
|
18,284
|
EBITDA
1 |
-
|
3,044
|
3,698
|
4,743
|
5,325
|
7,941
|
9,105
|
10,032
|
EBIT
1 |
-
|
884.7
|
905.5
|
1,454
|
1,858
|
2,341
|
2,938
|
3,302
|
Operating Margin
|
-
|
8.79%
|
6.87%
|
9.72%
|
12.87%
|
15.24%
|
17.29%
|
18.06%
|
Earnings before Tax (EBT)
1 |
509.3
|
979.8
|
975.5
|
1,424
|
1,898
|
2,371
|
2,964
|
3,332
|
Net income
1 |
147.7
|
478.1
|
450.4
|
671.7
|
908.4
|
1,187
|
1,484
|
1,676
|
Net margin
|
1.75%
|
4.75%
|
3.42%
|
4.49%
|
6.29%
|
7.72%
|
8.73%
|
9.17%
|
EPS
2 |
0.0700
|
0.2200
|
0.1700
|
0.2400
|
0.3300
|
0.4233
|
0.5300
|
0.6000
|
Free Cash Flow
|
-
|
-
|
-3,640
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-27.62%
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
0.1100
|
0.1300
|
0.1600
|
0.1900
|
Announcement Date
|
26/03/20
|
12/04/21
|
30/03/22
|
27/04/23
|
29/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
---|
Net sales
|
-
|
-
|
EBITDA
|
-
|
-
|
EBIT
|
-
|
-
|
Operating Margin
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
Net income
1 |
-226.4
|
415
|
Net margin
|
-
|
-
|
EPS
|
-
|
-
|
Dividend per Share
|
-
|
-
|
Announcement Date
|
30/03/22
|
27/04/22
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-3,640
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
2.01%
|
6.31%
|
4.93%
|
6.2%
|
7.85%
|
9.4%
|
10.7%
|
11%
|
ROA (Net income/ Total Assets)
|
0.36%
|
0.97%
|
0.73%
|
-
|
1.22%
|
1.4%
|
1.6%
|
1.7%
|
Assets
1 |
41,014
|
49,439
|
61,418
|
-
|
74,229
|
84,789
|
92,734
|
98,587
|
Book Value Per Share
2 |
3.450
|
3.640
|
3.750
|
4.000
|
4.230
|
4.570
|
5.000
|
5.490
|
Cash Flow per Share
2 |
-
|
1.550
|
1.300
|
2.630
|
1.950
|
2.890
|
2.970
|
3.640
|
Capex
1 |
3,816
|
10,563
|
7,077
|
6,691
|
6,754
|
8,896
|
12,197
|
10,250
|
Capex / Sales
|
45.14%
|
105%
|
53.7%
|
44.74%
|
46.77%
|
57.89%
|
71.79%
|
56.06%
|
Announcement Date
|
26/03/20
|
12/04/21
|
30/03/22
|
27/04/23
|
29/04/24
|
-
|
-
|
-
|
Last Close Price
5.33
CNY Average target price
6.06
CNY Spread / Average Target +13.70% Consensus |
1st Jan change
|
Capi.
|
---|
| +21.14% | 2.05B | | +16.58% | 145B | | +10.62% | 84.82B | | +2.06% | 81.67B | | +3.29% | 77.35B | | -3.51% | 70.67B | | +71.33% | 63.13B | | -.--% | 47.01B | | +8.03% | 46.25B | | +4.26% | 41.07B |
Other Electric Utilities
|