End-of-day quote
Shanghai S.E.
23:00:00 03/06/2024 BST
|
5-day change
|
1st Jan Change
|
5.04
CNY
|
+1.41%
|
|
-2.14%
|
+28.90%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
25,561
|
19,102
|
18,409
|
24,368
|
-
|
-
|
Enterprise Value (EV)
1 |
25,561
|
19,102
|
18,409
|
24,368
|
24,368
|
24,368
|
P/E ratio
|
8.72
x
|
5.87
x
|
5.59
x
|
4.95
x
|
4.36
x
|
3.76
x
|
Yield
|
-
|
4.46%
|
5.63%
|
5.16%
|
5.95%
|
-
|
Capitalization / Revenue
|
2.51
x
|
1.73
x
|
1.54
x
|
1.92
x
|
1.75
x
|
1.57
x
|
EV / Revenue
|
2.51
x
|
1.73
x
|
1.54
x
|
1.92
x
|
1.75
x
|
1.57
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.96
x
|
0.66
x
|
0.55
x
|
0.64
x
|
0.57
x
|
0.52
x
|
Nbr of stocks (in thousands)
|
4,580,833
|
4,580,833
|
4,708,132
|
4,834,959
|
-
|
-
|
Reference price
2 |
5.580
|
4.170
|
3.910
|
5.040
|
5.040
|
5.040
|
Announcement Date
|
21/01/22
|
27/04/23
|
19/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
7,936
|
10,167
|
11,064
|
11,952
|
12,684
|
13,960
|
15,537
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
3,320
|
3,852
|
4,422
|
9,094
|
10,332
|
11,946
|
Operating Margin
|
-
|
32.66%
|
34.82%
|
37%
|
71.7%
|
74.01%
|
76.89%
|
Earnings before Tax (EBT)
1 |
-
|
3,340
|
3,869
|
4,413
|
5,072
|
5,766
|
6,798
|
Net income
1 |
-
|
3,036
|
3,587
|
4,234
|
4,874
|
5,448
|
6,482
|
Net margin
|
-
|
29.86%
|
32.42%
|
35.42%
|
38.43%
|
39.02%
|
41.72%
|
EPS
2 |
0.5900
|
0.6400
|
0.7100
|
0.7000
|
1.018
|
1.155
|
1.340
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
0.1860
|
0.2200
|
0.2600
|
0.3000
|
-
|
Announcement Date
|
30/04/21
|
21/01/22
|
27/04/23
|
19/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
11.4%
|
11.9%
|
12.9%
|
14.1%
|
14.1%
|
15.9%
|
ROA (Net income/ Total Assets)
|
-
|
0.76%
|
0.71%
|
0.76%
|
0.78%
|
0.77%
|
0.81%
|
Assets
1 |
-
|
399,427
|
505,655
|
555,537
|
624,915
|
704,453
|
800,309
|
Book Value Per Share
2 |
-
|
5.830
|
6.340
|
7.090
|
7.850
|
8.830
|
9.780
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
30/04/21
|
21/01/22
|
27/04/23
|
19/01/24
|
-
|
-
|
-
|
Last Close Price
5.04
CNY Average target price
5.62
CNY Spread / Average Target +11.51% Consensus |
1st Jan change
|
Capi.
|
---|
| +28.90% | 3.32B | | +10.96% | 208B | | -0.53% | 70.45B | | +10.73% | 57.36B | | +9.50% | 51.06B | | +14.53% | 48.98B | | +30.71% | 46.51B | | +6.06% | 36.28B | | -17.73% | 34.38B | | -96.60% | 32.25B |
Commercial Banks
|