End-of-day quote
Shanghai S.E.
23:00:00 05/05/2024 BST
|
5-day change
|
1st Jan Change
|
21.4
CNY
|
+0.56%
|
|
+3.98%
|
-24.99%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
47,875
|
163,167
|
138,316
|
61,783
|
46,350
|
-
|
-
|
Enterprise Value (EV)
1 |
47,875
|
169,433
|
136,418
|
66,772
|
58,617
|
61,411
|
46,350
|
P/E ratio
|
36.2
x
|
90.7
x
|
37.3
x
|
11.8
x
|
11.7
x
|
6.5
x
|
6.31
x
|
Yield
|
-
|
0.29%
|
0.75%
|
2.22%
|
2.11%
|
3.68%
|
4%
|
Capitalization / Revenue
|
1.63
x
|
3.67
x
|
1.63
x
|
0.54
x
|
0.39
x
|
0.33
x
|
0.29
x
|
EV / Revenue
|
1.63
x
|
3.81
x
|
1.6
x
|
0.59
x
|
0.5
x
|
0.44
x
|
0.29
x
|
EV / EBITDA
|
-
|
47.9
x
|
21.7
x
|
6.55
x
|
6.02
x
|
4.81
x
|
2.94
x
|
EV / FCF
|
-
|
-31.8
x
|
117
x
|
12.8
x
|
52.3
x
|
9.22
x
|
5.28
x
|
FCF Yield
|
-
|
-3.15%
|
0.85%
|
7.8%
|
1.91%
|
10.8%
|
18.9%
|
Price to Book
|
-
|
9.75
x
|
5.26
x
|
2.01
x
|
1.35
x
|
1.08
x
|
1.05
x
|
Nbr of stocks (in thousands)
|
2,068,026
|
2,068,026
|
2,169,325
|
2,165,534
|
2,165,873
|
-
|
-
|
Reference price
2 |
23.15
|
78.90
|
63.76
|
28.53
|
21.40
|
21.40
|
21.40
|
Announcement Date
|
24/02/21
|
22/02/22
|
23/02/23
|
23/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
29,418
|
44,480
|
85,052
|
113,392
|
118,149
|
140,048
|
161,831
|
EBITDA
1 |
-
|
-
|
3,540
|
6,273
|
10,199
|
9,744
|
12,760
|
15,743
|
EBIT
1 |
-
|
1,433
|
2,261
|
4,078
|
6,955
|
5,224
|
8,853
|
9,359
|
Operating Margin
|
-
|
4.87%
|
5.08%
|
4.79%
|
6.13%
|
4.42%
|
6.32%
|
5.78%
|
Earnings before Tax (EBT)
1 |
-
|
1,407
|
2,274
|
3,984
|
6,533
|
4,786
|
8,481
|
8,757
|
Net income
1 |
640.6
|
1,229
|
1,804
|
3,680
|
5,531
|
4,037
|
7,199
|
7,387
|
Net margin
|
-
|
4.18%
|
4.06%
|
4.33%
|
4.88%
|
3.42%
|
5.14%
|
4.56%
|
EPS
2 |
0.3600
|
0.6400
|
0.8700
|
1.710
|
2.420
|
1.832
|
3.291
|
3.391
|
Free Cash Flow
1 |
-
|
-
|
-5,329
|
1,161
|
5,205
|
1,121
|
6,658
|
8,771
|
FCF margin
|
-
|
-
|
-11.98%
|
1.37%
|
4.59%
|
0.95%
|
4.75%
|
5.42%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
18.51%
|
51.04%
|
11.5%
|
52.18%
|
55.71%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
31.55%
|
94.11%
|
27.77%
|
92.49%
|
118.73%
|
Dividend per Share
2 |
-
|
-
|
0.2300
|
0.4780
|
0.6330
|
0.4507
|
0.7870
|
0.8555
|
Announcement Date
|
20/05/20
|
24/02/21
|
22/02/22
|
23/02/23
|
23/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2022 Q1
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
-
|
-
|
-
|
26,853
|
21,319
|
28,065
|
31,736
|
32,272
|
18,256
|
34,067
|
37,413
|
44,716
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
543.2
|
1,269
|
1,133
|
-
|
1,768
|
1,772
|
1,537
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
8.29%
|
6.31%
|
4.84%
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
27/04/22
|
25/08/22
|
30/10/22
|
23/02/23
|
26/04/23
|
29/08/23
|
27/10/23
|
23/02/24
|
25/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
6,265
|
-
|
4,989
|
12,267
|
15,061
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
1,898
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
1.77
x
|
-
|
0.4892
x
|
1.259
x
|
1.18
x
|
-
|
Free Cash Flow
1 |
-
|
-
|
-5,329
|
1,161
|
5,205
|
1,121
|
6,659
|
8,771
|
ROE (net income / shareholders' equity)
|
-
|
8.94%
|
11.3%
|
16.2%
|
19%
|
11.6%
|
16.8%
|
16.3%
|
ROA (Net income/ Total Assets)
|
-
|
3%
|
3.44%
|
4.55%
|
-
|
3.8%
|
5.11%
|
5.99%
|
Assets
1 |
-
|
40,935
|
52,477
|
80,883
|
-
|
106,287
|
141,007
|
123,272
|
Book Value Per Share
2 |
-
|
-
|
8.090
|
12.10
|
14.20
|
15.90
|
19.80
|
20.40
|
Cash Flow per Share
2 |
-
|
1.450
|
0.5300
|
4.250
|
11.00
|
5.260
|
5.160
|
7.980
|
Capex
1 |
-
|
-
|
6,427
|
8,076
|
18,791
|
7,863
|
6,773
|
7,528
|
Capex / Sales
|
-
|
-
|
14.45%
|
9.5%
|
16.57%
|
6.66%
|
4.84%
|
4.65%
|
Announcement Date
|
20/05/20
|
24/02/21
|
22/02/22
|
23/02/23
|
23/02/24
|
-
|
-
|
-
|
Last Close Price
21.28
CNY Average target price
26.23
CNY Spread / Average Target +23.25% Consensus |