End-of-day quote
Shenzhen S.E.
23:00:00 15/05/2024 BST
|
5-day change
|
1st Jan Change
|
18.34
CNY
|
+0.77%
|
|
-2.39%
|
-1.77%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
6,408
|
10,907
|
9,949
|
9,830
|
15,008
|
15,026
|
-
|
-
|
Enterprise Value (EV)
1 |
6,408
|
10,907
|
9,949
|
9,830
|
15,008
|
15,026
|
15,026
|
15,026
|
P/E ratio
|
20.2
x
|
33.6
x
|
44.9
x
|
26.4
x
|
25.6
x
|
17.7
x
|
13.1
x
|
10.9
x
|
Yield
|
0.99%
|
0.58%
|
0.64%
|
0.64%
|
0.54%
|
0.95%
|
1.06%
|
1.74%
|
Capitalization / Revenue
|
1.16
x
|
1.72
x
|
1.27
x
|
1.16
x
|
1.36
x
|
1.13
x
|
0.94
x
|
0.81
x
|
EV / Revenue
|
1.16
x
|
1.72
x
|
1.27
x
|
1.16
x
|
1.36
x
|
1.13
x
|
0.94
x
|
0.81
x
|
EV / EBITDA
|
9.85
x
|
15.2
x
|
15.8
x
|
11.3
x
|
11.4
x
|
8.93
x
|
7.14
x
|
6.14
x
|
EV / FCF
|
-
|
-
|
-
|
-18.9
x
|
-
|
53.1
x
|
21.8
x
|
17.5
x
|
FCF Yield
|
-
|
-
|
-
|
-5.28%
|
-
|
1.88%
|
4.59%
|
5.7%
|
Price to Book
|
1.72
x
|
2.77
x
|
2.33
x
|
2.16
x
|
2.8
x
|
2.41
x
|
2.08
x
|
1.83
x
|
Nbr of stocks (in thousands)
|
792,095
|
792,095
|
792,095
|
792,140
|
803,861
|
819,314
|
-
|
-
|
Reference price
2 |
8.090
|
13.77
|
12.56
|
12.41
|
18.67
|
18.34
|
18.34
|
18.34
|
Announcement Date
|
24/02/20
|
26/02/21
|
13/04/22
|
13/04/23
|
09/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
5,521
|
6,324
|
7,816
|
8,480
|
11,018
|
13,320
|
16,066
|
18,504
|
EBITDA
1 |
650.8
|
717.5
|
628.8
|
866.7
|
1,313
|
1,683
|
2,104
|
2,448
|
EBIT
1 |
400.5
|
429.7
|
291.1
|
486.5
|
815.8
|
1,076
|
1,454
|
1,765
|
Operating Margin
|
7.25%
|
6.79%
|
3.72%
|
5.74%
|
7.4%
|
8.08%
|
9.05%
|
9.54%
|
Earnings before Tax (EBT)
1 |
399.8
|
418.8
|
284.3
|
483.4
|
788.5
|
1,062
|
1,440
|
1,757
|
Net income
1 |
317.7
|
321.6
|
220.4
|
383.3
|
612.1
|
846.7
|
1,140
|
1,371
|
Net margin
|
5.75%
|
5.08%
|
2.82%
|
4.52%
|
5.56%
|
6.36%
|
7.09%
|
7.41%
|
EPS
2 |
0.4000
|
0.4100
|
0.2800
|
0.4700
|
0.7300
|
1.037
|
1.400
|
1.680
|
Free Cash Flow
1 |
-
|
-
|
-
|
-519.5
|
-
|
283
|
690
|
857
|
FCF margin
|
-
|
-
|
-
|
-6.13%
|
-
|
2.12%
|
4.29%
|
4.63%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
16.82%
|
32.8%
|
35.01%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
33.42%
|
60.54%
|
62.53%
|
Dividend per Share
2 |
0.0800
|
0.0800
|
0.0800
|
0.0800
|
0.1000
|
0.1733
|
0.1950
|
0.3200
|
Announcement Date
|
24/02/20
|
26/02/21
|
13/04/22
|
13/04/23
|
09/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
-
|
-519
|
-
|
283
|
690
|
857
|
ROE (net income / shareholders' equity)
|
8.6%
|
8.4%
|
5.28%
|
8.49%
|
12.1%
|
13.5%
|
15.7%
|
16.6%
|
ROA (Net income/ Total Assets)
|
3.9%
|
3.53%
|
2.02%
|
3%
|
-
|
4.84%
|
5.51%
|
6.19%
|
Assets
1 |
8,141
|
9,123
|
10,923
|
12,756
|
-
|
17,506
|
20,694
|
22,141
|
Book Value Per Share
2 |
4.710
|
4.970
|
5.400
|
5.750
|
6.660
|
7.600
|
8.820
|
10.00
|
Cash Flow per Share
2 |
0.8700
|
0.5800
|
0.4700
|
0.7000
|
1.150
|
1.890
|
1.780
|
2.670
|
Capex
1 |
353
|
411
|
785
|
1,076
|
990
|
858
|
970
|
1,075
|
Capex / Sales
|
6.39%
|
6.5%
|
10.04%
|
12.69%
|
8.99%
|
6.44%
|
6.04%
|
5.81%
|
Announcement Date
|
24/02/20
|
26/02/21
|
13/04/22
|
13/04/23
|
09/04/24
|
-
|
-
|
-
|
Last Close Price
18.34
CNY Average target price
22.8
CNY Spread / Average Target +24.30% Consensus |
1st Jan change
|
Capi.
|
---|
| -1.77% | 2.08B | | +23.77% | 49.31B | | -8.28% | 22.39B | | +20.25% | 20.29B | | +34.50% | 17.81B | | -4.22% | 15.17B | | -16.63% | 13.77B | | -19.34% | 13.69B | | +32.05% | 11.8B | | +39.80% | 10.96B |
Other Auto, Truck & Motorcycle Parts
|