End-of-day quote
Shanghai S.E.
23:00:00 28/04/2024 BST
|
5-day change
|
1st Jan Change
|
16.18
CNY
|
+2.08%
|
|
+1.06%
|
+31.65%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
35,959
|
36,338
|
57,294
|
69,123
|
55,695
|
-
|
-
|
Enterprise Value (EV)
1 |
32,777
|
32,426
|
54,697
|
65,027
|
49,585
|
46,656
|
42,903
|
P/E ratio
|
22.6
x
|
20.2
x
|
25.4
x
|
17.6
x
|
12.7
x
|
11
x
|
9.67
x
|
Yield
|
1.19%
|
1.3%
|
0.9%
|
1.24%
|
2.4%
|
2.73%
|
3.26%
|
Capitalization / Revenue
|
1.15
x
|
1.04
x
|
1.27
x
|
1.29
x
|
0.85
x
|
0.76
x
|
0.7
x
|
EV / Revenue
|
1.05
x
|
0.93
x
|
1.21
x
|
1.21
x
|
0.75
x
|
0.63
x
|
0.54
x
|
EV / EBITDA
|
10.5
x
|
9.76
x
|
12.3
x
|
9.01
x
|
6.24
x
|
5.17
x
|
4.24
x
|
EV / FCF
|
74.6
x
|
-18.8
x
|
-36.7
x
|
24.5
x
|
21.8
x
|
12.1
x
|
8.76
x
|
FCF Yield
|
1.34%
|
-5.31%
|
-2.73%
|
4.08%
|
4.59%
|
8.26%
|
11.4%
|
Price to Book
|
3.87
x
|
2.12
x
|
2.53
x
|
2.59
x
|
1.71
x
|
1.53
x
|
1.38
x
|
Nbr of stocks (in thousands)
|
2,842,647
|
3,159,831
|
3,434,896
|
3,440,652
|
3,442,225
|
-
|
-
|
Reference price
2 |
12.65
|
11.50
|
16.68
|
20.09
|
16.18
|
16.18
|
16.18
|
Announcement Date
|
28/04/20
|
28/04/21
|
18/02/22
|
09/01/23
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
31,151
|
34,907
|
45,131
|
53,546
|
65,714
|
73,738
|
79,759
|
EBITDA
1 |
3,119
|
3,322
|
4,453
|
7,221
|
7,943
|
9,024
|
10,108
|
EBIT
1 |
2,265
|
2,218
|
2,797
|
5,085
|
5,510
|
6,441
|
7,255
|
Operating Margin
|
7.27%
|
6.35%
|
6.2%
|
9.5%
|
8.38%
|
8.73%
|
9.1%
|
Earnings before Tax (EBT)
1 |
2,220
|
2,202
|
2,722
|
5,047
|
5,663
|
6,457
|
7,446
|
Net income
1 |
1,668
|
1,767
|
2,092
|
3,920
|
4,309
|
5,047
|
5,764
|
Net margin
|
5.35%
|
5.06%
|
4.64%
|
7.32%
|
6.56%
|
6.84%
|
7.23%
|
EPS
2 |
0.5604
|
0.5700
|
0.6573
|
1.140
|
1.273
|
1.469
|
1.674
|
Free Cash Flow
1 |
439.5
|
-1,722
|
-1,491
|
2,654
|
2,276
|
3,856
|
4,895
|
FCF margin
|
1.41%
|
-4.93%
|
-3.3%
|
4.96%
|
3.46%
|
5.23%
|
6.14%
|
FCF Conversion (EBITDA)
|
14.09%
|
-
|
-
|
36.76%
|
28.65%
|
42.73%
|
48.43%
|
FCF Conversion (Net income)
|
26.36%
|
-
|
-
|
67.72%
|
52.81%
|
76.39%
|
84.93%
|
Dividend per Share
2 |
0.1500
|
0.1500
|
0.1500
|
0.2500
|
0.3878
|
0.4419
|
0.5272
|
Announcement Date
|
28/04/20
|
28/04/21
|
18/02/22
|
09/01/23
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
-
|
-
|
14,589
|
11,828
|
13,310
|
-
|
13,758
|
14,721
|
12,914
|
14,086
|
13,759
|
89,064
|
86,861
|
106,407
|
-
|
-
|
EBITDA
1 |
-
|
-
|
1,803
|
-
|
1,611
|
-
|
1,645
|
-
|
-
|
-
|
-
|
2,118
|
1,915
|
2,174
|
-
|
-
|
EBIT
1 |
-
|
-
|
1,557
|
1,162
|
1,224
|
-
|
1,274
|
1,411
|
1,204
|
1,280
|
1,021
|
1,434
|
1,231
|
1,490
|
-
|
-
|
Operating Margin
|
-
|
-
|
10.67%
|
9.83%
|
9.19%
|
-
|
9.26%
|
9.58%
|
9.32%
|
9.09%
|
7.42%
|
1.61%
|
1.42%
|
1.4%
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
970.9
|
645.6
|
-
|
870.3
|
900.3
|
1,771
|
-
|
-
|
905.8
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
7.36%
|
6.76%
|
-
|
-
|
-
|
7.01%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
-
|
-
|
0.3600
|
0.2527
|
0.2600
|
-
|
0.2897
|
0.3342
|
0.2630
|
0.2773
|
0.2319
|
0.3389
|
0.2818
|
0.3619
|
0.3500
|
0.3600
|
Dividend per Share
2 |
-
|
-
|
0.1500
|
-
|
-
|
-
|
-
|
0.2500
|
-
|
-
|
-
|
-
|
-
|
0.4108
|
-
|
-
|
Announcement Date
|
27/08/20
|
26/08/21
|
18/02/22
|
26/04/22
|
07/07/22
|
07/07/22
|
15/10/22
|
09/01/23
|
25/04/23
|
22/08/23
|
26/10/23
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
3,182
|
3,912
|
2,597
|
4,096
|
6,111
|
9,040
|
12,792
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
440
|
-1,722
|
-1,491
|
2,654
|
2,276
|
3,856
|
4,895
|
ROE (net income / shareholders' equity)
|
13.7%
|
12%
|
11.2%
|
15.9%
|
14%
|
14.4%
|
14.7%
|
ROA (Net income/ Total Assets)
|
7.92%
|
5.03%
|
6.86%
|
10.7%
|
9.58%
|
10%
|
10.2%
|
Assets
1 |
21,065
|
35,124
|
30,479
|
36,739
|
44,967
|
50,413
|
56,459
|
Book Value Per Share
2 |
3.270
|
5.420
|
6.580
|
7.750
|
9.480
|
10.60
|
11.70
|
Cash Flow per Share
2 |
1.280
|
-
|
1.290
|
2.150
|
2.040
|
2.420
|
2.550
|
Capex
1 |
3,359
|
5,213
|
5,559
|
4,736
|
4,461
|
3,859
|
4,189
|
Capex / Sales
|
10.78%
|
14.93%
|
12.32%
|
8.85%
|
6.79%
|
5.23%
|
5.25%
|
Announcement Date
|
28/04/20
|
28/04/21
|
18/02/22
|
09/01/23
|
-
|
-
|
-
|
Last Close Price
16.18
CNY Average target price
17.95
CNY Spread / Average Target +10.92% Consensus |
1st Jan change
|
Capi.
|
---|
| +31.65% | 7.53B | | -9.85% | 24.29B | | +0.28% | 17.39B | | +15.41% | 2.34B | | -7.80% | 2.18B | | +17.46% | 1.92B | | -3.66% | 1.17B | | -5.26% | 735M | | +28.80% | 665M | | -24.38% | 478M |
Courier Services
|