End-of-day quote
Shanghai S.E.
23:00:00 09/05/2024 BST
|
5-day change
|
1st Jan Change
|
31.98
CNY
|
-3.67%
|
|
+6.14%
|
-17.58%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
6,891
|
15,313
|
15,171
|
8,445
|
8,445
|
-
|
Enterprise Value (EV)
1 |
6,891
|
15,313
|
16,938
|
12,331
|
9,890
|
9,718
|
P/E ratio
|
76.1
x
|
154
x
|
64
x
|
204
x
|
23
x
|
15.2
x
|
Yield
|
-
|
0.26%
|
0.26%
|
0.14%
|
0.99%
|
1.15%
|
Capitalization / Revenue
|
-
|
3.72
x
|
2.9
x
|
2.01
x
|
1.15
x
|
0.94
x
|
EV / Revenue
|
-
|
3.72
x
|
3.24
x
|
2.42
x
|
1.35
x
|
1.09
x
|
EV / EBITDA
|
-
|
24.5
x
|
24
x
|
22.3
x
|
9.2
x
|
7.07
x
|
EV / FCF
|
-
|
-
|
-45,096,189
x
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-0%
|
-
|
-
|
-
|
Price to Book
|
-
|
5.71
x
|
5.03
x
|
3.21
x
|
2.39
x
|
2.08
x
|
Nbr of stocks (in thousands)
|
251,496
|
262,168
|
263,524
|
264,064
|
264,064
|
-
|
Reference price
2 |
27.40
|
58.41
|
57.57
|
31.98
|
31.98
|
31.98
|
Announcement Date
|
27/04/21
|
21/04/22
|
25/04/23
|
25/04/24
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
-
|
4,112
|
5,230
|
5,101
|
7,335
|
8,943
|
EBITDA
1 |
-
|
625.3
|
707.2
|
553.7
|
1,075
|
1,374
|
EBIT
1 |
-
|
113.3
|
314.2
|
94.45
|
464.9
|
671.4
|
Operating Margin
|
-
|
2.76%
|
6.01%
|
1.85%
|
6.34%
|
7.51%
|
Earnings before Tax (EBT)
1 |
-
|
105.9
|
263.8
|
80.3
|
446.3
|
656.6
|
Net income
1 |
83.8
|
97.17
|
237.6
|
50.43
|
365.9
|
554.6
|
Net margin
|
-
|
2.36%
|
4.54%
|
0.99%
|
4.99%
|
6.2%
|
EPS
2 |
0.3600
|
0.3800
|
0.9000
|
0.1900
|
1.387
|
2.102
|
Free Cash Flow
|
-
|
-
|
-375.6
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-7.18%
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
0.1500
|
0.1500
|
0.0462
|
0.3163
|
0.3666
|
Announcement Date
|
27/04/21
|
21/04/22
|
25/04/23
|
25/04/24
|
-
|
-
|
Fiscal Period: December |
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
|
-
|
-
|
-
|
1,289
|
2,562
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
122.5
|
-
|
-
|
11.37
|
13.91
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
0.88%
|
0.54%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
1 |
0.4571
|
-0.0156
|
0.0100
|
0.0400
|
-
|
0.1327
|
0.0100
|
0.2300
|
0.1700
|
0.0600
|
0.1600
|
0.1400
|
0.2000
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
27/10/22
|
25/04/23
|
25/04/23
|
17/08/23
|
17/08/23
|
27/10/23
|
25/04/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
1 |
-
|
-
|
1,767
|
2,086
|
1,445
|
1,273
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
2.499
x
|
3.768
x
|
1.345
x
|
0.9268
x
|
Free Cash Flow
|
-
|
-
|
-376
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
3.7%
|
8.29%
|
1.6%
|
10.8%
|
14.5%
|
ROA (Net income/ Total Assets)
|
-
|
1.45%
|
3.58%
|
1.18%
|
4.64%
|
6.08%
|
Assets
1 |
-
|
6,686
|
6,641
|
6,167
|
7,886
|
9,116
|
Book Value Per Share
2 |
-
|
10.20
|
11.40
|
12.10
|
13.40
|
15.40
|
Cash Flow per Share
2 |
-
|
1.580
|
2.200
|
2.950
|
3.060
|
5.140
|
Capex
1 |
-
|
472
|
956
|
903
|
634
|
604
|
Capex / Sales
|
-
|
11.47%
|
18.28%
|
17.7%
|
8.65%
|
6.75%
|
Announcement Date
|
27/04/21
|
21/04/22
|
25/04/23
|
25/04/24
|
-
|
-
|
Last Close Price
31.98
CNY Average target price
32.52
CNY Spread / Average Target +1.69% Consensus |
1st Jan change
|
Capi.
|
---|
| -17.58% | 1.17B | | +22.24% | 48.55B | | -7.74% | 22.52B | | +29.45% | 20.68B | | +35.73% | 17.83B | | -4.22% | 14.92B | | -18.11% | 13.48B | | -20.85% | 13.11B | | +34.67% | 12.1B | | +36.99% | 10.73B |
Other Auto, Truck & Motorcycle Parts
|