End-of-day quote
Shanghai S.E.
23:00:00 27/06/2024 BST
|
5-day change
|
1st Jan Change
|
7.13
CNY
|
+0.71%
|
|
+2.00%
|
-26.80%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
5,594
|
3,902
|
4,281
|
3,134
|
-
|
-
|
Enterprise Value (EV)
1 |
5,594
|
3,902
|
4,281
|
3,134
|
3,134
|
3,134
|
P/E ratio
|
40.1
x
|
-88
x
|
74.9
x
|
13.3
x
|
10.3
x
|
8.29
x
|
Yield
|
-
|
2.27%
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
2.11
x
|
1.77
x
|
1.41
x
|
0.83
x
|
0.69
x
|
0.58
x
|
EV / Revenue
|
2.11
x
|
1.77
x
|
1.41
x
|
0.83
x
|
0.69
x
|
0.58
x
|
EV / EBITDA
|
23.5
x
|
149
x
|
25.9
x
|
8.19
x
|
6.69
x
|
5.64
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
3.24
x
|
2.36
x
|
2.64
x
|
1.68
x
|
1.44
x
|
1.23
x
|
Nbr of stocks (in thousands)
|
436,000
|
443,385
|
439,578
|
439,578
|
-
|
-
|
Reference price
2 |
12.83
|
8.800
|
9.740
|
7.130
|
7.130
|
7.130
|
Announcement Date
|
21/04/22
|
25/04/23
|
25/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,112
|
2,645
|
2,203
|
3,044
|
3,795
|
4,551
|
5,368
|
EBITDA
1 |
-
|
238.3
|
26.14
|
165.1
|
382.5
|
468.8
|
555.9
|
EBIT
1 |
-
|
171.6
|
-58.19
|
66.68
|
308
|
398.2
|
486.7
|
Operating Margin
|
-
|
6.49%
|
-2.64%
|
2.19%
|
8.12%
|
8.75%
|
9.07%
|
Earnings before Tax (EBT)
1 |
-
|
176
|
-51.85
|
66.1
|
311.2
|
401.2
|
489.2
|
Net income
1 |
-
|
137.5
|
-42.99
|
54.64
|
236
|
302.8
|
377.3
|
Net margin
|
-
|
5.2%
|
-1.95%
|
1.79%
|
6.22%
|
6.65%
|
7.03%
|
EPS
2 |
0.6500
|
0.3200
|
-0.1000
|
0.1300
|
0.5350
|
0.6900
|
0.8600
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
0.2000
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/03/21
|
21/04/22
|
25/04/23
|
25/04/24
|
-
|
-
|
-
|
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)
|
-
|
8.57%
|
-2.54%
|
3.35%
|
12.7%
|
14%
|
14.9%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
1.4%
|
5.5%
|
6.1%
|
6.2%
|
Assets
1 |
-
|
-
|
-
|
3,909
|
4,290
|
4,964
|
6,085
|
Book Value Per Share
2 |
-
|
3.960
|
3.730
|
3.690
|
4.250
|
4.940
|
5.800
|
Cash Flow per Share
2 |
-
|
-0.2400
|
0.0200
|
0.6700
|
-0.1000
|
1.270
|
0.3300
|
Capex
1 |
-
|
469
|
175
|
211
|
91
|
32
|
28
|
Capex / Sales
|
-
|
17.72%
|
7.96%
|
6.94%
|
2.4%
|
0.7%
|
0.52%
|
Announcement Date
|
10/03/21
|
21/04/22
|
25/04/23
|
25/04/24
|
-
|
-
|
-
|
Last Close Price
7.13
CNY Average target price
10.12
CNY Spread / Average Target +41.94% Consensus |
1st Jan change
|
Capi.
|
---|
| -26.80% | 431M | | -28.65% | 1.16B | | +3.79% | 1.11B | | +6.88% | 790M | | +23.68% | 779M | | +48.79% | 500M | | -35.53% | 463M | | -30.03% | 283M | | -30.51% | 238M | | -1.53% | 170M |
Doors & Window Frames
|