End-of-day quote
Shanghai S.E.
23:00:00 27/06/2024 BST
|
5-day change
|
1st Jan Change
|
14.8
CNY
|
+2.64%
|
|
-3.52%
|
+17.00%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
10,522
|
18,436
|
19,430
|
18,611
|
21,348
|
25,248
|
-
|
-
|
Enterprise Value (EV)
1 |
10,522
|
18,436
|
19,430
|
18,611
|
21,348
|
25,248
|
25,248
|
25,248
|
P/E ratio
|
10.8
x
|
15.4
x
|
10.4
x
|
7.72
x
|
6.85
x
|
6.95
x
|
5.99
x
|
5.26
x
|
Yield
|
2.86%
|
1.97%
|
3.75%
|
5.02%
|
6.64%
|
4.97%
|
5.84%
|
5.61%
|
Capitalization / Revenue
|
0.41
x
|
0.69
x
|
0.66
x
|
0.58
x
|
0.59
x
|
0.62
x
|
0.57
x
|
0.52
x
|
EV / Revenue
|
0.41
x
|
0.69
x
|
0.66
x
|
0.58
x
|
0.59
x
|
0.62
x
|
0.57
x
|
0.52
x
|
EV / EBITDA
|
4.14
x
|
6.3
x
|
5.43
x
|
4.76
x
|
4.21
x
|
4.21
x
|
3.73
x
|
3.5
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.92
x
|
1.45
x
|
1.39
x
|
1.11
x
|
1.11
x
|
1.16
x
|
1.03
x
|
0.91
x
|
Nbr of stocks (in thousands)
|
1,732,471
|
1,732,471
|
1,779,494
|
1,778,646
|
1,781,409
|
1,785,538
|
-
|
-
|
Reference price
2 |
6.470
|
10.93
|
11.59
|
11.16
|
12.65
|
14.80
|
14.80
|
14.80
|
Announcement Date
|
27/03/20
|
05/03/21
|
04/03/22
|
29/03/23
|
28/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
25,721
|
26,569
|
29,275
|
32,021
|
36,396
|
40,550
|
44,652
|
48,428
|
EBITDA
1 |
2,540
|
2,927
|
3,575
|
3,914
|
5,071
|
6,002
|
6,778
|
7,213
|
EBIT
1 |
1,529
|
1,944
|
2,620
|
3,075
|
4,092
|
4,896
|
5,619
|
6,312
|
Operating Margin
|
5.95%
|
7.32%
|
8.95%
|
9.6%
|
11.24%
|
12.07%
|
12.58%
|
13.03%
|
Earnings before Tax (EBT)
1 |
1,530
|
1,941
|
2,623
|
3,090
|
4,086
|
4,901
|
5,624
|
6,317
|
Net income
1 |
1,040
|
1,228
|
1,948
|
2,538
|
3,274
|
3,802
|
4,412
|
5,028
|
Net margin
|
4.04%
|
4.62%
|
6.65%
|
7.93%
|
9%
|
9.38%
|
9.88%
|
10.38%
|
EPS
2 |
0.6000
|
0.7090
|
1.114
|
1.446
|
1.848
|
2.130
|
2.470
|
2.815
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.1850
|
0.2150
|
0.4350
|
0.5600
|
0.8400
|
0.7350
|
0.8650
|
0.8300
|
Announcement Date
|
27/03/20
|
05/03/21
|
04/03/22
|
29/03/23
|
28/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
8.78%
|
9.71%
|
13.8%
|
15.7%
|
17.2%
|
17%
|
17.5%
|
17.3%
|
ROA (Net income/ Total Assets)
|
3.62%
|
3.91%
|
5.44%
|
6.21%
|
7.03%
|
7.17%
|
7.57%
|
7.9%
|
Assets
1 |
28,705
|
31,427
|
35,821
|
40,900
|
46,539
|
53,048
|
58,307
|
63,652
|
Book Value Per Share
2 |
7.060
|
7.530
|
8.360
|
10.00
|
11.40
|
12.80
|
14.40
|
16.30
|
Cash Flow per Share
2 |
1.650
|
1.390
|
1.710
|
1.270
|
1.720
|
3.040
|
3.620
|
4.730
|
Capex
1 |
948
|
932
|
874
|
1,113
|
1,036
|
1,783
|
1,823
|
1,370
|
Capex / Sales
|
3.68%
|
3.51%
|
2.99%
|
3.47%
|
2.85%
|
4.4%
|
4.08%
|
2.83%
|
Announcement Date
|
27/03/20
|
05/03/21
|
04/03/22
|
29/03/23
|
28/03/24
|
-
|
-
|
-
|
Last Close Price
14.8
CNY Average target price
20.1
CNY Spread / Average Target +35.83% Consensus |