End-of-day quote
Shanghai S.E.
23:00:00 28/05/2024 BST
|
5-day change
|
1st Jan Change
|
41.89
CNY
|
+0.53%
|
|
-4.69%
|
-54.74%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,893
|
4,037
|
7,154
|
4,165
|
8,791
|
3,972
|
-
|
-
|
Enterprise Value (EV)
1 |
3,893
|
4,037
|
7,154
|
4,165
|
8,791
|
3,972
|
3,972
|
3,972
|
P/E ratio
|
46.8
x
|
91.1
x
|
77.8
x
|
54.1
x
|
81.2
x
|
18.7
x
|
12.8
x
|
11.2
x
|
Yield
|
-
|
0.33%
|
0.39%
|
-
|
0.38%
|
1.5%
|
1.04%
|
2.72%
|
Capitalization / Revenue
|
6.86
x
|
4.73
x
|
5.96
x
|
3.55
x
|
7.17
x
|
2.55
x
|
1.82
x
|
1.58
x
|
EV / Revenue
|
6.86
x
|
4.73
x
|
5.96
x
|
3.55
x
|
7.17
x
|
2.55
x
|
1.82
x
|
1.58
x
|
EV / EBITDA
|
-
|
-
|
45
x
|
33.9
x
|
50.8
x
|
14.3
x
|
10.5
x
|
8.82
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
2.5
x
|
4.16
x
|
2.27
x
|
4.52
x
|
1.9
x
|
1.67
x
|
1.55
x
|
Nbr of stocks (in thousands)
|
92,369
|
92,369
|
92,844
|
93,817
|
94,991
|
94,825
|
-
|
-
|
Reference price
2 |
42.15
|
43.71
|
77.05
|
44.39
|
92.55
|
41.89
|
41.89
|
41.89
|
Announcement Date
|
28/02/20
|
26/02/21
|
27/02/22
|
27/02/23
|
26/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
567.5
|
853.6
|
1,199
|
1,173
|
1,226
|
1,556
|
2,178
|
2,520
|
EBITDA
1 |
-
|
-
|
159
|
122.7
|
173.1
|
278.7
|
379.3
|
450.1
|
EBIT
1 |
-
|
49.6
|
106.7
|
80.09
|
120.3
|
195.5
|
311.7
|
386
|
Operating Margin
|
-
|
5.81%
|
8.9%
|
6.83%
|
9.81%
|
12.56%
|
14.31%
|
15.32%
|
Earnings before Tax (EBT)
1 |
-
|
46.41
|
101.7
|
79.66
|
117.7
|
193.7
|
310.1
|
383.7
|
Net income
1 |
-
|
44.3
|
91.27
|
76.67
|
107.4
|
213
|
311.3
|
355.4
|
Net margin
|
-
|
5.19%
|
7.61%
|
6.53%
|
8.76%
|
13.69%
|
14.29%
|
14.1%
|
EPS
2 |
0.9000
|
0.4800
|
0.9900
|
0.8200
|
1.140
|
2.240
|
3.275
|
3.745
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
0.1440
|
0.3000
|
-
|
0.3500
|
0.6300
|
0.4350
|
1.140
|
Announcement Date
|
28/02/20
|
26/02/21
|
27/02/22
|
27/02/23
|
26/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
2.8%
|
5.55%
|
4.36%
|
5.68%
|
9.91%
|
12.9%
|
13.8%
|
ROA (Net income/ Total Assets)
|
-
|
2.23%
|
4.13%
|
-
|
-
|
6.36%
|
8.46%
|
9.52%
|
Assets
1 |
-
|
1,990
|
2,211
|
-
|
-
|
3,352
|
3,679
|
3,733
|
Book Value Per Share
2 |
-
|
17.50
|
18.50
|
19.50
|
20.50
|
22.00
|
25.10
|
27.10
|
Cash Flow per Share
2 |
-
|
0.9900
|
-1.760
|
-1.040
|
2.460
|
1.730
|
0.3400
|
1.580
|
Capex
1 |
-
|
186
|
215
|
94.4
|
84.2
|
91
|
88.5
|
53
|
Capex / Sales
|
-
|
21.77%
|
17.95%
|
8.05%
|
6.87%
|
5.85%
|
4.06%
|
2.1%
|
Announcement Date
|
28/02/20
|
26/02/21
|
27/02/22
|
27/02/23
|
26/02/24
|
-
|
-
|
-
|
Last Close Price
41.89
CNY Average target price
73.8
CNY Spread / Average Target +76.18% Consensus |