End-of-day quote
Shanghai S.E.
06:00:00 2024-05-23 pm EDT
|
5-day change
|
1st Jan Change
|
24.6
CNY
|
-2.46%
|
|
-0.61%
|
+26.93%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
17,627
|
12,541
|
14,505
|
15,945
|
19,521
|
24,779
|
-
|
-
|
Enterprise Value (EV)
1 |
17,627
|
12,541
|
14,505
|
15,945
|
17,015
|
21,351
|
20,338
|
19,424
|
P/E ratio
|
18
x
|
15.2
x
|
14.1
x
|
14.3
x
|
15.5
x
|
19.4
x
|
18.8
x
|
19
x
|
Yield
|
2.17%
|
3.21%
|
4.17%
|
4.42%
|
-
|
3.48%
|
3.8%
|
3.66%
|
Capitalization / Revenue
|
4.99
x
|
4.05
x
|
4.04
x
|
4.63
x
|
4.94
x
|
6.1
x
|
5.87
x
|
5.73
x
|
EV / Revenue
|
4.99
x
|
4.05
x
|
4.04
x
|
4.63
x
|
4.3
x
|
5.26
x
|
4.81
x
|
4.49
x
|
EV / EBITDA
|
12.1
x
|
-
|
-
|
-
|
9.49
x
|
10.3
x
|
10.1
x
|
9.75
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
2.33
x
|
1.57
x
|
1.68
x
|
1.74
x
|
2.01
x
|
2.48
x
|
2.36
x
|
2.23
x
|
Nbr of stocks (in thousands)
|
1,007,283
|
1,007,283
|
1,007,283
|
1,007,283
|
1,007,283
|
1,007,283
|
-
|
-
|
Reference price
2 |
17.50
|
12.45
|
14.40
|
15.83
|
19.38
|
24.60
|
24.60
|
24.60
|
Announcement Date
|
3/26/20
|
3/24/21
|
3/23/22
|
3/23/23
|
3/16/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,530
|
3,098
|
3,586
|
3,442
|
3,954
|
4,060
|
4,225
|
4,324
|
EBITDA
1 |
1,462
|
-
|
-
|
-
|
1,793
|
2,070
|
2,013
|
1,993
|
EBIT
1 |
1,283
|
1,094
|
1,365
|
1,382
|
1,673
|
1,713
|
1,771
|
1,780
|
Operating Margin
|
36.35%
|
35.32%
|
38.07%
|
40.15%
|
42.3%
|
42.19%
|
41.92%
|
41.17%
|
Earnings before Tax (EBT)
1 |
1,301
|
1,105
|
1,367
|
1,494
|
1,680
|
1,707
|
1,764
|
1,744
|
Net income
1 |
972.4
|
825.4
|
1,024
|
1,116
|
1,259
|
1,279
|
1,322
|
1,306
|
Net margin
|
27.55%
|
26.65%
|
28.55%
|
32.42%
|
31.85%
|
31.49%
|
31.28%
|
30.19%
|
EPS
2 |
0.9700
|
0.8200
|
1.020
|
1.110
|
1.250
|
1.270
|
1.310
|
1.295
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.3800
|
0.4000
|
0.6000
|
0.7000
|
-
|
0.8550
|
0.9350
|
0.9000
|
Announcement Date
|
3/26/20
|
3/24/21
|
3/23/22
|
3/23/23
|
3/16/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
2,506
|
3,428
|
4,441
|
5,355
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
13.5%
|
10.6%
|
12.4%
|
12.7%
|
13.5%
|
12.9%
|
12.8%
|
12.1%
|
ROA (Net income/ Total Assets)
|
8.5%
|
6.91%
|
8.25%
|
8.73%
|
-
|
9.85%
|
9.65%
|
7.1%
|
Assets
1 |
11,447
|
11,947
|
12,408
|
12,777
|
-
|
12,981
|
13,696
|
18,387
|
Book Value Per Share
2 |
7.520
|
7.960
|
8.570
|
9.080
|
9.630
|
9.940
|
10.40
|
11.00
|
Cash Flow per Share
2 |
1.530
|
1.400
|
1.760
|
1.810
|
1.900
|
1.680
|
1.850
|
1.800
|
Capex
1 |
407
|
275
|
-
|
70.2
|
65.7
|
58
|
57.5
|
61
|
Capex / Sales
|
11.54%
|
8.86%
|
-
|
2.04%
|
1.66%
|
1.43%
|
1.36%
|
1.41%
|
Announcement Date
|
3/26/20
|
3/24/21
|
3/23/22
|
3/23/23
|
3/16/24
|
-
|
-
|
-
|
Last Close Price
24.6
CNY Average target price
24.88
CNY Spread / Average Target +1.15% Consensus |