End-of-day quote
Shenzhen S.E.
23:00:00 13/05/2024 BST
|
5-day change
|
1st Jan Change
|
93.82
CNY
|
+0.89%
|
|
+15.37%
|
+106.42%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,048
|
3,073
|
4,727
|
9,757
|
-
|
-
|
Enterprise Value (EV)
1 |
2,048
|
3,073
|
4,727
|
9,757
|
9,757
|
9,757
|
P/E ratio
|
21.8
x
|
10.9
x
|
9.8
x
|
16
x
|
14.9
x
|
11.2
x
|
Yield
|
-
|
-
|
4.4%
|
1.5%
|
1.73%
|
-
|
Capitalization / Revenue
|
-
|
2.44
x
|
2.66
x
|
4.22
x
|
3.74
x
|
2.91
x
|
EV / Revenue
|
-
|
2.44
x
|
2.66
x
|
4.22
x
|
3.74
x
|
2.91
x
|
EV / EBITDA
|
-
|
8.89
x
|
8.2
x
|
13.2
x
|
11.1
x
|
9.4
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
3.54
x
|
3.62
x
|
5.41
x
|
4.23
x
|
3.04
x
|
Nbr of stocks (in thousands)
|
100,000
|
103,200
|
104,000
|
104,000
|
-
|
-
|
Reference price
2 |
20.48
|
29.78
|
45.45
|
93.82
|
93.82
|
93.82
|
Announcement Date
|
25/04/22
|
25/04/23
|
11/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
1,260
|
1,775
|
2,311
|
2,611
|
3,353
|
EBITDA
1 |
-
|
345.8
|
576.4
|
737.1
|
883
|
1,038
|
EBIT
1 |
-
|
311.1
|
546.5
|
701.5
|
754.6
|
1,004
|
Operating Margin
|
-
|
24.7%
|
30.78%
|
30.35%
|
28.9%
|
29.94%
|
Earnings before Tax (EBT)
1 |
-
|
310.3
|
544.8
|
700.5
|
752.8
|
1,003
|
Net income
1 |
82.17
|
271.9
|
472
|
608.6
|
655.6
|
870
|
Net margin
|
-
|
21.59%
|
26.59%
|
26.33%
|
25.11%
|
25.94%
|
EPS
2 |
0.9400
|
2.720
|
4.640
|
5.855
|
6.302
|
8.365
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
2.000
|
1.410
|
1.620
|
-
|
Announcement Date
|
25/04/22
|
25/04/23
|
11/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
37.2%
|
43.9%
|
33.7%
|
29.3%
|
27.3%
|
ROA (Net income/ Total Assets)
|
-
|
29.1%
|
34%
|
28.7%
|
26.8%
|
24.8%
|
Assets
1 |
-
|
934.5
|
1,388
|
2,121
|
2,446
|
3,508
|
Book Value Per Share
2 |
-
|
8.410
|
12.60
|
17.40
|
22.20
|
30.90
|
Cash Flow per Share
2 |
-
|
2.560
|
5.550
|
4.110
|
6.660
|
6.150
|
Capex
1 |
-
|
125
|
278
|
90
|
90.3
|
94
|
Capex / Sales
|
-
|
9.91%
|
15.66%
|
3.89%
|
3.46%
|
2.8%
|
Announcement Date
|
25/04/22
|
25/04/23
|
11/03/24
|
-
|
-
|
-
|
Last Close Price
93.82
CNY Average target price
87
CNY Spread / Average Target -7.27% Consensus |
1st Jan change
|
Capi.
|
---|
| +106.42% | 1.35B | | +25.00% | 4.16B | | +4.95% | 2.41B | | +13.53% | 1.67B | | -14.48% | 1.51B | | +0.15% | 961M | | +11.11% | 891M | | +14.67% | 802M | | -7.12% | 732M | | -13.59% | 472M |
Metal Containers & Packaging
|