End-of-day quote
Shanghai S.E.
23:00:00 16/05/2024 BST
|
5-day change
|
1st Jan Change
|
7.94
CNY
|
+0.51%
|
|
-0.63%
|
-1.49%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
32,157
|
23,899
|
19,382
|
19,093
|
-
|
-
|
Enterprise Value (EV)
1 |
32,157
|
23,899
|
19,382
|
19,093
|
19,093
|
19,093
|
P/E ratio
|
67.5
x
|
30.8
x
|
29.5
x
|
17.6
x
|
14.4
x
|
13.2
x
|
Yield
|
-
|
0.7%
|
0.87%
|
1.76%
|
2.14%
|
2.27%
|
Capitalization / Revenue
|
-
|
5.2
x
|
4.28
x
|
3.4
x
|
3.2
x
|
3.02
x
|
EV / Revenue
|
-
|
5.2
x
|
4.28
x
|
3.4
x
|
3.2
x
|
3.02
x
|
EV / EBITDA
|
-
|
8.2
x
|
6.87
x
|
4.67
x
|
4.32
x
|
4.09
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
2.77
x
|
1.6
x
|
1.47
x
|
1.36
x
|
1.27
x
|
Nbr of stocks (in thousands)
|
2,080,000
|
2,080,000
|
2,404,675
|
2,404,675
|
-
|
-
|
Reference price
2 |
15.46
|
11.49
|
8.060
|
7.940
|
7.940
|
7.940
|
Announcement Date
|
11/03/22
|
27/04/23
|
29/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
4,598
|
4,523
|
5,618
|
5,970
|
6,324
|
EBITDA
1 |
-
|
2,916
|
2,822
|
4,092
|
4,415
|
4,663
|
EBIT
1 |
-
|
1,277
|
1,111
|
1,753
|
2,086
|
2,285
|
Operating Margin
|
-
|
27.77%
|
24.55%
|
31.2%
|
34.94%
|
36.13%
|
Earnings before Tax (EBT)
1 |
-
|
1,299
|
1,109
|
1,758
|
2,091
|
2,290
|
Net income
1 |
456.5
|
775.2
|
627.2
|
1,083
|
1,325
|
1,451
|
Net margin
|
-
|
16.86%
|
13.86%
|
19.28%
|
22.19%
|
22.94%
|
EPS
2 |
0.2290
|
0.3727
|
0.2731
|
0.4500
|
0.5500
|
0.6000
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
0.0800
|
0.0700
|
0.1400
|
0.1700
|
0.1800
|
Announcement Date
|
11/03/22
|
27/04/23
|
29/04/24
|
-
|
-
|
-
|
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)
|
-
|
9.3%
|
5.78%
|
8.32%
|
9.46%
|
9.63%
|
ROA (Net income/ Total Assets)
|
-
|
1.76%
|
-
|
1.85%
|
2.11%
|
2.16%
|
Assets
1 |
-
|
44,123
|
-
|
58,541
|
62,796
|
67,176
|
Book Value Per Share
2 |
-
|
4.150
|
5.030
|
5.410
|
5.830
|
6.260
|
Cash Flow per Share
2 |
-
|
1.400
|
1.020
|
1.470
|
1.760
|
1.960
|
Capex
1 |
-
|
3,214
|
4,166
|
2,582
|
2,342
|
2,273
|
Capex / Sales
|
-
|
69.9%
|
92.09%
|
45.96%
|
39.23%
|
35.94%
|
Announcement Date
|
11/03/22
|
27/04/23
|
29/04/24
|
-
|
-
|
-
|
Last Close Price
7.94
CNY Average target price
9
CNY Spread / Average Target +13.35% Consensus |
1st Jan change
|
Capi.
|
---|
| -1.49% | 2.64B | | +14.71% | 34.86B | | +8.57% | 23.35B | | -20.43% | 16.41B | | -3.86% | 6.95B | | +0.12% | 4.54B | | -11.30% | 4.06B | | -2.85% | 3.07B | | +8.92% | 2.97B | | -.--% | 2.89B |
Renewable IPPs
|