End-of-day quote
Shanghai S.E.
06:00:00 2024-05-19 pm EDT
|
5-day change
|
1st Jan Change
|
3.35
CNY
|
-1.76%
|
|
+4.04%
|
-22.09%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
5,377
|
9,814
|
8,982
|
5,376
|
4,393
|
3,423
|
-
|
-
|
Enterprise Value (EV)
1 |
5,377
|
9,814
|
9,069
|
5,552
|
4,393
|
3,423
|
3,423
|
3,423
|
P/E ratio
|
32.1
x
|
27.5
x
|
36.1
x
|
35.6
x
|
115
x
|
28.7
x
|
17.6
x
|
17
x
|
Yield
|
-
|
1.1%
|
0.85%
|
0.85%
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
4.29
x
|
5.21
x
|
5.55
x
|
3.32
x
|
2.65
x
|
1.98
x
|
1.57
x
|
1.47
x
|
EV / Revenue
|
4.29
x
|
5.21
x
|
5.55
x
|
3.32
x
|
2.65
x
|
1.98
x
|
1.57
x
|
1.47
x
|
EV / EBITDA
|
21.9
x
|
-
|
24.3
x
|
19.5
x
|
23
x
|
13.4
x
|
10.5
x
|
9.07
x
|
EV / FCF
|
-
|
-
|
-898,322,707
x
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-0%
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
3.77
x
|
5.39
x
|
4.5
x
|
2.57
x
|
2.1
x
|
1.5
x
|
1.36
x
|
1.35
x
|
Nbr of stocks (in thousands)
|
983,942
|
1,006,560
|
1,013,316
|
1,018,261
|
1,021,644
|
1,021,649
|
-
|
-
|
Reference price
2 |
5.464
|
9.750
|
8.864
|
5.280
|
4.300
|
3.350
|
3.350
|
3.350
|
Announcement Date
|
4/22/20
|
4/19/21
|
3/9/22
|
4/25/23
|
4/24/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,252
|
1,884
|
1,620
|
1,618
|
1,656
|
1,730
|
2,185
|
2,330
|
EBITDA
1 |
246
|
-
|
369.4
|
276
|
191.3
|
254.7
|
327.3
|
377.3
|
EBIT
1 |
186.5
|
470.4
|
269.9
|
155
|
55.45
|
154
|
236.4
|
265.8
|
Operating Margin
|
14.89%
|
24.96%
|
16.66%
|
9.58%
|
3.35%
|
8.9%
|
10.82%
|
11.41%
|
Earnings before Tax (EBT)
1 |
185
|
470.7
|
270
|
155.1
|
56
|
154.2
|
236.6
|
266.1
|
Net income
1 |
170.9
|
359.7
|
249.5
|
151
|
38.13
|
120.3
|
194.1
|
198.9
|
Net margin
|
13.65%
|
19.09%
|
15.4%
|
9.33%
|
2.3%
|
6.95%
|
8.88%
|
8.54%
|
EPS
2 |
0.1703
|
0.3551
|
0.2456
|
0.1483
|
0.0374
|
0.1167
|
0.1900
|
0.1967
|
Free Cash Flow
|
-
|
-
|
-9.999
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-0.62%
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
0.1071
|
0.0750
|
0.0450
|
-
|
-
|
-
|
-
|
Announcement Date
|
4/22/20
|
4/19/21
|
3/9/22
|
4/25/23
|
4/24/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
---|
Net sales
1 |
463.5
|
368.2
|
422.2
|
407.5
|
420.5
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
68.88
|
67.31
|
53.63
|
37.74
|
-3.651
|
Operating Margin
|
14.86%
|
18.28%
|
12.7%
|
9.26%
|
-0.87%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
-
|
0.0815
|
0.0300
|
0.0300
|
0.0100
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/9/22
|
4/29/22
|
8/29/22
|
10/28/22
|
4/25/23
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
86.8
|
175
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
0.2351
x
|
0.6355
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-10
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
12.5%
|
21.6%
|
13.1%
|
7.39%
|
1.74%
|
5.27%
|
7.6%
|
7.84%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
8.79%
|
-
|
-
|
4.4%
|
5%
|
5.3%
|
Assets
1 |
-
|
-
|
2,837
|
-
|
-
|
2,735
|
3,882
|
3,753
|
Book Value Per Share
2 |
1.450
|
1.810
|
1.970
|
2.060
|
2.050
|
2.230
|
2.460
|
2.480
|
Cash Flow per Share
2 |
0.3500
|
0.2900
|
0.1500
|
0.2600
|
0
|
0.5100
|
0.1300
|
0.5500
|
Capex
1 |
113
|
93.2
|
159
|
-
|
59.5
|
46.4
|
93.5
|
113
|
Capex / Sales
|
9%
|
4.95%
|
9.8%
|
-
|
3.59%
|
2.68%
|
4.28%
|
4.86%
|
Announcement Date
|
4/22/20
|
4/19/21
|
3/9/22
|
4/25/23
|
4/24/24
|
-
|
-
|
-
|
Last Close Price
3.35
CNY Average target price
3.735
CNY Spread / Average Target +11.49% Consensus |
1st Jan change
|
Capi.
|
---|
| -22.09% | 473M | | +20.12% | 5.53B | | +0.86% | 5.04B | | +1.63% | 3.75B | | +5.14% | 2.23B | | +8.54% | 1.69B | | -0.14% | 1.5B | | -2.04% | 1.05B | | +4.28% | 1.05B | | +36.51% | 848M |
Cellular Fiber
|