End-of-day quote
Shenzhen S.E.
23:00:00 09/05/2024 BST
|
5-day change
|
1st Jan Change
|
14.01
CNY
|
+3.93%
|
|
+20.15%
|
-4.69%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
9,250
|
3,830
|
3,426
|
3,266
|
-
|
-
|
Enterprise Value (EV)
1 |
9,250
|
3,830
|
3,426
|
3,266
|
3,266
|
3,266
|
P/E ratio
|
37.5
x
|
22.9
x
|
32
x
|
21.1
x
|
16.1
x
|
13.7
x
|
Yield
|
1.43%
|
2.94%
|
2.48%
|
2.07%
|
2.93%
|
-
|
Capitalization / Revenue
|
2.49
x
|
1.61
x
|
1.71
x
|
1.33
x
|
1.14
x
|
1.04
x
|
EV / Revenue
|
2.49
x
|
1.61
x
|
1.71
x
|
1.33
x
|
1.14
x
|
1.04
x
|
EV / EBITDA
|
36.2
x
|
16.9
x
|
25.4
x
|
15.7
x
|
12.9
x
|
9.83
x
|
EV / FCF
|
-145,319,872
x
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-0%
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
8.59
x
|
3.4
x
|
3.05
x
|
2.77
x
|
2.35
x
|
2.36
x
|
Nbr of stocks (in thousands)
|
233,089
|
233,089
|
233,088
|
233,088
|
-
|
-
|
Reference price
2 |
39.68
|
16.43
|
14.70
|
14.01
|
14.01
|
14.01
|
Announcement Date
|
22/04/22
|
23/04/23
|
21/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
3,710
|
2,376
|
2,006
|
2,448
|
2,857
|
3,126
|
EBITDA
1 |
-
|
255.5
|
226.9
|
134.9
|
207.8
|
253.6
|
332.4
|
EBIT
1 |
-
|
246.8
|
212.9
|
119.8
|
184.6
|
244.3
|
282.6
|
Operating Margin
|
-
|
6.65%
|
8.96%
|
5.97%
|
7.54%
|
8.55%
|
9.04%
|
Earnings before Tax (EBT)
1 |
186.9
|
250.7
|
216
|
126.9
|
188.6
|
248.3
|
285.1
|
Net income
1 |
156.8
|
205.2
|
167.9
|
106.5
|
155.1
|
203.7
|
237.9
|
Net margin
|
-
|
5.53%
|
7.06%
|
5.31%
|
6.33%
|
7.13%
|
7.61%
|
EPS
2 |
-
|
1.058
|
0.7167
|
0.4600
|
0.6633
|
0.8725
|
1.020
|
Free Cash Flow
|
-
|
-63.65
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-1.72%
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
0.5667
|
0.4833
|
0.3650
|
0.2900
|
0.4100
|
-
|
Announcement Date
|
15/07/21
|
22/04/22
|
23/04/23
|
21/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2022 Q1
|
---|
Net sales
|
-
|
EBITDA
|
-
|
EBIT
|
-
|
Operating Margin
|
-
|
Earnings before Tax (EBT)
|
-
|
Net income
1 |
42.48
|
Net margin
|
-
|
EPS
2 |
0.1833
|
Dividend per Share
|
-
|
Announcement Date
|
22/04/22
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-63.7
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
29.7%
|
15.4%
|
9.46%
|
13%
|
14.7%
|
16.8%
|
ROA (Net income/ Total Assets)
|
-
|
13.7%
|
9.15%
|
-
|
8.1%
|
9.03%
|
9.1%
|
Assets
1 |
-
|
1,499
|
1,835
|
-
|
1,915
|
2,255
|
2,614
|
Book Value Per Share
2 |
-
|
4.620
|
4.840
|
4.820
|
5.050
|
5.970
|
5.930
|
Cash Flow per Share
2 |
-
|
0.0100
|
1.310
|
0.6300
|
0.7400
|
0.8400
|
0.7700
|
Capex
1 |
-
|
66.4
|
45.3
|
105
|
87
|
98.5
|
114
|
Capex / Sales
|
-
|
1.79%
|
1.91%
|
5.25%
|
3.55%
|
3.45%
|
3.64%
|
Announcement Date
|
15/07/21
|
22/04/22
|
23/04/23
|
21/04/24
|
-
|
-
|
-
|
Last Close Price
14.01
CNY Average target price
15.5
CNY Spread / Average Target +10.62% Consensus |
1st Jan change
|
Capi.
|
---|
| -4.69% | 452M | | +18.39% | 14.89B | | +22.47% | 2.06B | | +69.97% | 714M | | -6.48% | 510M | | -22.69% | 255M | | -19.48% | 128M | | +455.05% | 115M | | +4.50% | 112M | | +5.11% | 97.59M |
Bicycle Manufacturing
|