End-of-day quote
Shanghai S.E.
06:00:00 2024-04-28 pm EDT
|
5-day change
|
1st Jan Change
|
23.41
CNY
|
-1.22%
|
|
-4.21%
|
+28.56%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
7,202
|
10,511
|
9,260
|
9,733
|
13,479
|
18,324
|
-
|
-
|
Enterprise Value (EV)
1 |
6,094
|
8,992
|
8,806
|
9,733
|
13,479
|
18,324
|
18,324
|
18,324
|
P/E ratio
|
11.1
x
|
14.3
x
|
14.5
x
|
10.8
x
|
12.6
x
|
11.4
x
|
10.1
x
|
8.13
x
|
Yield
|
3.6%
|
2.46%
|
2.81%
|
3.04%
|
3.29%
|
2.93%
|
3.25%
|
4.59%
|
Capitalization / Revenue
|
0.71
x
|
0.82
x
|
0.6
x
|
0.62
x
|
0.77
x
|
0.92
x
|
0.82
x
|
0.71
x
|
EV / Revenue
|
0.71
x
|
0.82
x
|
0.6
x
|
0.62
x
|
0.77
x
|
0.92
x
|
0.82
x
|
0.71
x
|
EV / EBITDA
|
6.72
x
|
9.14
x
|
8.47
x
|
7.09
x
|
7.17
x
|
8.11
x
|
7.25
x
|
5.84
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
9.76
x
|
12.5
x
|
8.06
x
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
10.2%
|
7.98%
|
12.4%
|
Price to Book
|
1.45
x
|
1.93
x
|
1.59
x
|
1.51
x
|
1.81
x
|
2.01
x
|
1.75
x
|
1.52
x
|
Nbr of stocks (in thousands)
|
740,181
|
740,181
|
740,181
|
740,181
|
740,204
|
782,752
|
-
|
-
|
Reference price
2 |
9.730
|
14.20
|
12.51
|
13.15
|
18.21
|
23.41
|
23.41
|
23.41
|
Announcement Date
|
3/13/20
|
3/19/21
|
3/8/22
|
3/10/23
|
4/8/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
10,130
|
12,797
|
15,417
|
15,673
|
17,471
|
19,864
|
22,436
|
25,666
|
EBITDA
1 |
1,071
|
1,150
|
1,093
|
1,373
|
1,880
|
2,258
|
2,526
|
3,140
|
EBIT
1 |
881.5
|
953.1
|
877.3
|
1,146
|
1,622
|
1,978
|
2,244
|
2,804
|
Operating Margin
|
8.7%
|
7.45%
|
5.69%
|
7.32%
|
9.28%
|
9.96%
|
10%
|
10.92%
|
Earnings before Tax (EBT)
1 |
906.8
|
974.4
|
900.1
|
1,165
|
1,632
|
1,994
|
2,260
|
2,825
|
Net income
1 |
651.3
|
732
|
633.9
|
904.1
|
1,278
|
1,558
|
1,766
|
2,196
|
Net margin
|
6.43%
|
5.72%
|
4.11%
|
5.77%
|
7.32%
|
7.84%
|
7.87%
|
8.56%
|
EPS
2 |
0.8800
|
0.9900
|
0.8600
|
1.220
|
1.450
|
2.045
|
2.326
|
2.880
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
-
|
1,878
|
1,463
|
2,273
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
9.45%
|
6.52%
|
8.86%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
83.16%
|
57.92%
|
72.39%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
120.54%
|
82.86%
|
103.51%
|
Dividend per Share
2 |
0.3500
|
0.3500
|
0.3510
|
0.4000
|
0.6000
|
0.6867
|
0.7600
|
1.075
|
Announcement Date
|
3/13/20
|
3/19/21
|
3/8/22
|
3/10/23
|
4/8/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q4
|
---|
Net sales
|
-
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
402.9
|
-
|
-
|
237.8
|
431.5
|
218.4
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
0.5400
|
0.1700
|
0.2600
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
8/14/20
|
3/8/22
|
4/25/22
|
8/29/22
|
8/29/22
|
3/10/23
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
1,108
|
1,519
|
454
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
-
|
1,878
|
1,463
|
2,273
|
ROE (net income / shareholders' equity)
|
13.6%
|
14.1%
|
11%
|
14.8%
|
17.6%
|
18%
|
17.8%
|
18.9%
|
ROA (Net income/ Total Assets)
|
8.47%
|
8.27%
|
5.92%
|
6.85%
|
-
|
8.67%
|
9.11%
|
9.79%
|
Assets
1 |
7,686
|
8,854
|
10,703
|
13,205
|
-
|
17,970
|
19,382
|
22,431
|
Book Value Per Share
2 |
6.720
|
7.350
|
7.880
|
8.730
|
10.10
|
11.60
|
13.40
|
15.40
|
Cash Flow per Share
2 |
1.150
|
1.250
|
0.8800
|
1.040
|
1.970
|
2.160
|
2.880
|
3.290
|
Capex
1 |
209
|
198
|
507
|
674
|
669
|
587
|
595
|
552
|
Capex / Sales
|
2.06%
|
1.54%
|
3.29%
|
4.3%
|
3.83%
|
2.96%
|
2.65%
|
2.15%
|
Announcement Date
|
3/13/20
|
3/19/21
|
3/8/22
|
3/10/23
|
4/8/24
|
-
|
-
|
-
|
Last Close Price
23.41
CNY Average target price
29.54
CNY Spread / Average Target +26.16% Consensus |
1st Jan change
|
Capi.
|
---|
| +28.56% | 2.53B | | +8.29% | 53.3B | | +27.68% | 6.81B | | +5.72% | 3.85B | | +26.72% | 2.73B | | +6.78% | 2.54B | | -6.13% | 1.08B | | +13.39% | 1.02B | | -25.04% | 712M | | +31.04% | 622M |
Heavy Trucks
|