End-of-day quote
Shanghai S.E.
23:00:00 25/04/2024 BST
|
5-day change
|
1st Jan Change
|
23.24
CNY
|
-0.04%
|
|
-1.19%
|
+16.43%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,241
|
5,442
|
8,366
|
7,644
|
6,605
|
7,690
|
-
|
-
|
Enterprise Value (EV)
1 |
3,241
|
5,442
|
8,366
|
7,644
|
6,605
|
7,690
|
7,690
|
7,690
|
P/E ratio
|
17.2
x
|
20.7
x
|
22.4
x
|
22
x
|
14.7
x
|
14.4
x
|
12.1
x
|
10.2
x
|
Yield
|
-
|
3.1%
|
3.96%
|
4.33%
|
5.01%
|
4.8%
|
6.15%
|
5.31%
|
Capitalization / Revenue
|
1.67
x
|
2.38
x
|
2.76
x
|
2.51
x
|
2.07
x
|
1.87
x
|
1.6
x
|
1.41
x
|
EV / Revenue
|
1.67
x
|
2.38
x
|
2.76
x
|
2.51
x
|
2.07
x
|
1.87
x
|
1.6
x
|
1.41
x
|
EV / EBITDA
|
-
|
-
|
20
x
|
17.6
x
|
11.8
x
|
11.9
x
|
9.92
x
|
8.56
x
|
EV / FCF
|
-
|
23.6
x
|
20.5
x
|
-
|
-
|
68.7
x
|
12.7
x
|
10.1
x
|
FCF Yield
|
-
|
4.24%
|
4.87%
|
-
|
-
|
1.46%
|
7.89%
|
9.91%
|
Price to Book
|
-
|
3.36
x
|
4.86
x
|
4.34
x
|
3.47
x
|
3.57
x
|
3.06
x
|
2.67
x
|
Nbr of stocks (in thousands)
|
331,070
|
337,170
|
330,943
|
330,904
|
330,904
|
330,904
|
-
|
-
|
Reference price
2 |
9.790
|
16.14
|
25.28
|
23.10
|
19.96
|
23.24
|
23.24
|
23.24
|
Announcement Date
|
27/04/20
|
28/04/21
|
28/04/22
|
26/04/23
|
28/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,943
|
2,283
|
3,027
|
3,043
|
3,197
|
4,108
|
4,809
|
5,455
|
EBITDA
1 |
-
|
-
|
419
|
433.9
|
561.3
|
645.9
|
774.9
|
898.8
|
EBIT
1 |
-
|
290.2
|
419.1
|
376.1
|
503.4
|
607
|
718.9
|
856.6
|
Operating Margin
|
-
|
12.71%
|
13.84%
|
12.36%
|
15.75%
|
14.77%
|
14.95%
|
15.7%
|
Earnings before Tax (EBT)
1 |
-
|
306.7
|
436.3
|
400.2
|
522.3
|
622.3
|
733.7
|
872
|
Net income
1 |
-
|
260.7
|
381.1
|
358.2
|
461.1
|
549.1
|
648.9
|
770.6
|
Net margin
|
-
|
11.42%
|
12.59%
|
11.77%
|
14.42%
|
13.37%
|
13.49%
|
14.13%
|
EPS
2 |
0.5700
|
0.7800
|
1.130
|
1.050
|
1.360
|
1.615
|
1.921
|
2.282
|
Free Cash Flow
1 |
-
|
230.8
|
407.2
|
-
|
-
|
112
|
607
|
762
|
FCF margin
|
-
|
10.11%
|
13.45%
|
-
|
-
|
2.73%
|
12.62%
|
13.97%
|
FCF Conversion (EBITDA)
|
-
|
-
|
97.18%
|
-
|
-
|
17.34%
|
78.33%
|
84.78%
|
FCF Conversion (Net income)
|
-
|
88.52%
|
106.84%
|
-
|
-
|
20.4%
|
93.54%
|
98.88%
|
Dividend per Share
2 |
-
|
0.5000
|
1.000
|
1.000
|
1.000
|
1.117
|
1.430
|
1.235
|
Announcement Date
|
27/04/20
|
28/04/21
|
28/04/22
|
26/04/23
|
28/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2022 Q1
|
2022 Q2
|
2022 S1
|
---|
Net sales
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
Net income
1 |
60.07
|
93.43
|
153.5
|
Net margin
|
-
|
-
|
-
|
EPS
|
0.1800
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
Announcement Date
|
28/04/22
|
25/08/22
|
25/08/22
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
231
|
407
|
-
|
-
|
112
|
607
|
762
|
ROE (net income / shareholders' equity)
|
-
|
16.3%
|
22.9%
|
19.9%
|
24.7%
|
25%
|
25.7%
|
26.4%
|
ROA (Net income/ Total Assets)
|
-
|
8.35%
|
10.1%
|
3.64%
|
10.4%
|
10.3%
|
11.2%
|
12.8%
|
Assets
1 |
-
|
3,123
|
3,759
|
9,839
|
4,420
|
5,331
|
5,782
|
6,044
|
Book Value Per Share
2 |
-
|
4.800
|
5.200
|
5.320
|
5.750
|
6.500
|
7.590
|
8.690
|
Cash Flow per Share
2 |
-
|
1.020
|
1.510
|
0.5400
|
1.860
|
1.800
|
1.540
|
4.710
|
Capex
1 |
-
|
113
|
102
|
56.9
|
77.2
|
58.6
|
64.1
|
56.7
|
Capex / Sales
|
-
|
4.96%
|
3.35%
|
1.87%
|
2.41%
|
1.43%
|
1.33%
|
1.04%
|
Announcement Date
|
27/04/20
|
28/04/21
|
28/04/22
|
26/04/23
|
28/03/24
|
-
|
-
|
-
|
Last Close Price
23.24
CNY Average target price
25.52
CNY Spread / Average Target +9.82% Consensus |