End-of-day quote
Shanghai S.E.
06:00:00 2024-05-26 pm EDT
|
5-day change
|
1st Jan Change
|
9.3
CNY
|
+1.97%
|
|
-1.90%
|
+58.16%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
50,110
|
38,082
|
33,242
|
45,426
|
47,886
|
75,737
|
-
|
-
|
Enterprise Value (EV)
1 |
70,002
|
57,722
|
50,053
|
61,284
|
62,980
|
93,053
|
93,669
|
91,882
|
P/E ratio
|
30.6
x
|
13.8
x
|
8.54
x
|
9.16
x
|
9.8
x
|
11.7
x
|
10.2
x
|
9.67
x
|
Yield
|
1.21%
|
2.19%
|
2.68%
|
3.4%
|
4.05%
|
3.6%
|
3.76%
|
3.94%
|
Capitalization / Revenue
|
3.44
x
|
2.11
x
|
1.36
x
|
1.53
x
|
1.85
x
|
2.56
x
|
2.48
x
|
2.35
x
|
EV / Revenue
|
4.81
x
|
3.19
x
|
2.05
x
|
2.06
x
|
2.43
x
|
3.14
x
|
3.06
x
|
2.85
x
|
EV / EBITDA
|
14.8
x
|
10.6
x
|
7.3
x
|
7.21
x
|
7.94
x
|
8.78
x
|
7.76
x
|
7.36
x
|
EV / FCF
|
101
x
|
-
|
-
|
11.6
x
|
13.6
x
|
17
x
|
13.5
x
|
12.5
x
|
FCF Yield
|
0.99%
|
-
|
-
|
8.66%
|
7.34%
|
5.87%
|
7.4%
|
8.01%
|
Price to Book
|
1.98
x
|
1.49
x
|
1.26
x
|
1.37
x
|
1.3
x
|
1.83
x
|
1.63
x
|
1.46
x
|
Nbr of stocks (in thousands)
|
7,279,964
|
8,088,176
|
8,107,842
|
8,126,250
|
8,143,806
|
8,143,806
|
-
|
-
|
Reference price
2 |
6.883
|
4.708
|
4.100
|
5.590
|
5.880
|
9.300
|
9.300
|
9.300
|
Announcement Date
|
4/2/20
|
3/25/21
|
3/27/22
|
3/29/23
|
3/27/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
14,556
|
18,073
|
24,412
|
29,708
|
25,881
|
29,620
|
30,596
|
32,223
|
EBITDA
1 |
4,719
|
5,464
|
6,852
|
8,497
|
7,932
|
10,600
|
12,072
|
12,487
|
EBIT
1 |
1,684
|
2,983
|
4,390
|
5,988
|
5,272
|
7,814
|
8,563
|
9,050
|
Operating Margin
|
11.57%
|
16.5%
|
17.98%
|
20.15%
|
20.37%
|
26.38%
|
27.99%
|
28.09%
|
Earnings before Tax (EBT)
1 |
1,676
|
2,951
|
4,343
|
5,934
|
5,415
|
7,850
|
8,529
|
9,026
|
Net income
1 |
1,613
|
2,777
|
3,609
|
5,086
|
4,837
|
6,570
|
7,448
|
7,836
|
Net margin
|
11.08%
|
15.37%
|
14.78%
|
17.12%
|
18.69%
|
22.18%
|
24.34%
|
24.32%
|
EPS
2 |
0.2250
|
0.3417
|
0.4800
|
0.6100
|
0.6000
|
0.7967
|
0.9134
|
0.9621
|
Free Cash Flow
1 |
695.8
|
-
|
-
|
5,306
|
4,624
|
5,458
|
6,931
|
7,358
|
FCF margin
|
4.78%
|
-
|
-
|
17.86%
|
17.86%
|
18.43%
|
22.65%
|
22.84%
|
FCF Conversion (EBITDA)
|
14.74%
|
-
|
-
|
62.44%
|
58.29%
|
51.49%
|
57.41%
|
58.93%
|
FCF Conversion (Net income)
|
43.14%
|
-
|
-
|
104.32%
|
95.59%
|
83.08%
|
93.06%
|
93.9%
|
Dividend per Share
2 |
0.0833
|
0.1033
|
0.1100
|
0.1900
|
0.2380
|
0.3350
|
0.3499
|
0.3662
|
Announcement Date
|
4/2/20
|
3/25/21
|
3/27/22
|
3/29/23
|
3/27/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
950.1
|
2,029
|
1,305
|
1,584
|
2,889
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
1 |
-
|
0.2800
|
0.1600
|
0.2000
|
-
|
0.1200
|
0.1300
|
0.1400
|
0.2000
|
0.1200
|
0.1400
|
0.1700
|
0.1600
|
0.1500
|
0.2400
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
8/25/21
|
3/27/22
|
4/29/22
|
8/30/22
|
8/30/22
|
10/19/22
|
3/29/23
|
4/28/23
|
8/28/23
|
10/30/23
|
3/27/24
|
4/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
19,892
|
19,641
|
16,811
|
15,858
|
15,094
|
17,316
|
17,932
|
16,145
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
4.215
x
|
3.594
x
|
2.453
x
|
1.866
x
|
1.903
x
|
1.634
x
|
1.485
x
|
1.293
x
|
Free Cash Flow
1 |
696
|
-
|
-
|
5,306
|
4,624
|
5,458
|
6,931
|
7,359
|
ROE (net income / shareholders' equity)
|
7.68%
|
10.7%
|
13.8%
|
17.1%
|
13.3%
|
16.5%
|
16.5%
|
15.6%
|
ROA (Net income/ Total Assets)
|
3.08%
|
4.6%
|
5.9%
|
8.1%
|
-
|
10.3%
|
11.4%
|
11.5%
|
Assets
1 |
52,386
|
60,354
|
61,150
|
62,803
|
-
|
64,096
|
65,414
|
68,272
|
Book Value Per Share
2 |
3.480
|
3.160
|
3.260
|
4.070
|
4.530
|
5.090
|
5.720
|
6.390
|
Cash Flow per Share
2 |
0.6400
|
0.9400
|
0.8700
|
0.8600
|
1.100
|
1.020
|
1.300
|
1.400
|
Capex
1 |
3,379
|
1,189
|
425
|
1,689
|
4,294
|
2,500
|
2,928
|
3,896
|
Capex / Sales
|
23.22%
|
6.58%
|
1.74%
|
5.69%
|
16.59%
|
8.44%
|
9.57%
|
12.09%
|
Announcement Date
|
4/2/20
|
3/25/21
|
3/27/22
|
3/29/23
|
3/27/24
|
-
|
-
|
-
|
Average target price
9.86
CNY Spread / Average Target +6.02% Consensus |
1st Jan change
|
Capi.
|
---|
| +58.16% | 10.45B | | +73.50% | 31.89B | | +1.07% | 27.3B | | +18.92% | 14.81B | | +16.40% | 11.98B | | +31.28% | 11.6B | | +22.01% | 10.64B | | -10.37% | 8.89B | | +4.44% | 8.24B | | +54.39% | 8.49B |
Other Marine Freight & Logistics
|