End-of-day quote
Shenzhen S.E.
23:00:00 09/05/2024 BST
|
5-day change
|
1st Jan Change
|
11.04
CNY
|
+1.38%
|
|
+1.47%
|
-6.99%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
21,843
|
19,068
|
17,316
|
13,921
|
18,401
|
17,114
|
-
|
-
|
Enterprise Value (EV)
1 |
22,057
|
19,460
|
17,603
|
14,098
|
18,401
|
16,359
|
15,957
|
15,904
|
P/E ratio
|
74.6
x
|
-49.2
x
|
-31
x
|
312
x
|
379
x
|
69.5
x
|
48
x
|
33.4
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
7.96
x
|
7.17
x
|
5.25
x
|
3.89
x
|
-
|
3.81
x
|
3.17
x
|
2.66
x
|
EV / Revenue
|
8.03
x
|
7.32
x
|
5.34
x
|
3.94
x
|
-
|
3.64
x
|
2.95
x
|
2.48
x
|
EV / EBITDA
|
52
x
|
-57.5
x
|
-38.9
x
|
56.7
x
|
-
|
347
x
|
113
x
|
61.7
x
|
EV / FCF
|
-212,778,552
x
|
119,476,051
x
|
-538,776,101
x
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-0%
|
0%
|
-0%
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
3.37
x
|
4.02
x
|
4.19
x
|
3.28
x
|
-
|
3.73
x
|
3.46
x
|
3.14
x
|
Nbr of stocks (in thousands)
|
1,560,240
|
1,550,212
|
1,550,212
|
1,550,212
|
1,550,212
|
1,550,212
|
-
|
-
|
Reference price
2 |
14.00
|
12.30
|
11.17
|
8.980
|
11.87
|
11.04
|
11.04
|
11.04
|
Announcement Date
|
28/02/20
|
28/04/21
|
28/04/22
|
13/04/23
|
18/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,745
|
2,660
|
3,298
|
3,576
|
-
|
4,491
|
5,402
|
6,426
|
EBITDA
1 |
424.5
|
-338.2
|
-452.1
|
248.8
|
-
|
47.09
|
141.7
|
257.9
|
EBIT
1 |
317.9
|
-487.1
|
-618.8
|
86.7
|
-
|
-62.51
|
26.59
|
140.6
|
Operating Margin
|
11.58%
|
-18.32%
|
-18.76%
|
2.42%
|
-
|
-1.39%
|
0.49%
|
2.19%
|
Earnings before Tax (EBT)
1 |
317.8
|
-493.7
|
-618.5
|
85.26
|
-
|
281.5
|
408.6
|
588.5
|
Net income
1 |
292.9
|
-395.7
|
-562.4
|
44.65
|
48.57
|
248
|
358.6
|
515.1
|
Net margin
|
10.67%
|
-14.88%
|
-17.05%
|
1.25%
|
-
|
5.52%
|
6.64%
|
8.02%
|
EPS
2 |
0.1877
|
-0.2500
|
-0.3605
|
0.0288
|
0.0313
|
0.1590
|
0.2298
|
0.3302
|
Free Cash Flow
|
-103.7
|
162.9
|
-32.67
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-3.78%
|
6.12%
|
-0.99%
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
28/02/20
|
28/04/21
|
28/04/22
|
13/04/23
|
18/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
-
|
1,527
|
491.9
|
578.9
|
741.9
|
1,763
|
-
|
-
|
733.3
|
1,123
|
1,123
|
1,347
|
-
|
-
|
EBITDA
1 |
-
|
-553.4
|
-
|
-
|
82.31
|
-
|
-
|
-
|
-
|
11.77
|
11.77
|
8.646
|
-
|
-
|
EBIT
1 |
-
|
-295.9
|
-69.26
|
-109
|
-72.99
|
337.9
|
-
|
-
|
-39.39
|
-15.63
|
-15.63
|
-18.75
|
-
|
-
|
Operating Margin
|
-
|
-19.38%
|
-14.08%
|
-18.82%
|
-9.84%
|
19.17%
|
-
|
-
|
-5.37%
|
-1.39%
|
-1.39%
|
-1.39%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
-108.5
|
-73
|
336.2
|
-
|
-
|
-39.38
|
70.37
|
70.37
|
84.44
|
-
|
-
|
Net income
1 |
132.5
|
-266.4
|
-
|
-90.24
|
-56.96
|
250.2
|
-
|
-
|
-40.37
|
62
|
62
|
74.4
|
-
|
-
|
Net margin
|
-
|
-17.45%
|
-
|
-15.59%
|
-7.68%
|
14.19%
|
-
|
-
|
-5.51%
|
5.52%
|
5.52%
|
5.52%
|
-
|
-
|
EPS
2 |
0.0849
|
-0.1700
|
-0.0374
|
-0.0600
|
-0.0300
|
0.1600
|
-
|
-
|
-0.0260
|
0.0397
|
0.0397
|
0.0477
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
26/08/20
|
28/04/22
|
28/04/22
|
28/08/22
|
24/10/22
|
13/04/23
|
18/07/23
|
18/10/23
|
28/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
213
|
392
|
287
|
177
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
756
|
1,157
|
1,210
|
Leverage (Debt/EBITDA)
|
0.5023
x
|
-1.159
x
|
-0.6354
x
|
0.7125
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-104
|
163
|
-32.7
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
4.6%
|
-6.2%
|
-12.5%
|
1.06%
|
-
|
5.45%
|
7.41%
|
9.78%
|
ROA (Net income/ Total Assets)
|
3.01%
|
-3.82%
|
-5.14%
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
9,728
|
10,357
|
10,942
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
4.160
|
3.060
|
2.660
|
2.740
|
-
|
2.960
|
3.190
|
3.520
|
Cash Flow per Share
|
0
|
0.1500
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
110
|
74.5
|
137
|
62.7
|
-
|
200
|
100
|
100
|
Capex / Sales
|
4.02%
|
2.8%
|
4.14%
|
1.75%
|
-
|
4.45%
|
1.85%
|
1.56%
|
Announcement Date
|
28/02/20
|
28/04/21
|
28/04/22
|
13/04/23
|
18/04/24
|
-
|
-
|
-
|
Last Close Price
11.04
CNY Average target price
7
CNY Spread / Average Target -36.59% Consensus |
1st Jan change
|
Capi.
|
---|
| -6.99% | 2.34B | | +16.68% | 85.82B | | +21.99% | 72.07B | | +17.93% | 36.71B | | +25.32% | 34.58B | | +12.66% | 28.12B | | +4.44% | 27.28B | | +6.88% | 26.89B | | +20.37% | 26.17B | | +20.60% | 25.42B |
Other Industrial Machinery & Equipment
|