End-of-day quote
Shenzhen S.E.
06:00:00 2024-06-05 pm EDT
|
5-day change
|
1st Jan Change
|
16.22
CNY
|
-3.80%
|
|
-2.29%
|
-20.29%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
7,495
|
16,892
|
27,991
|
22,276
|
15,774
|
12,573
|
-
|
-
|
Enterprise Value (EV)
1 |
7,495
|
16,892
|
27,991
|
22,276
|
15,774
|
12,573
|
12,573
|
12,573
|
P/E ratio
|
46.3
x
|
82.2
x
|
90.4
x
|
65.8
x
|
49
x
|
28
x
|
20.9
x
|
16.9
x
|
Yield
|
-
|
0.38%
|
0.26%
|
0.45%
|
0.61%
|
0.77%
|
1.08%
|
1.36%
|
Capitalization / Revenue
|
5.18
x
|
10.7
x
|
14
x
|
7.74
x
|
4.63
x
|
2.93
x
|
2.35
x
|
1.94
x
|
EV / Revenue
|
5.18
x
|
10.7
x
|
14
x
|
7.74
x
|
4.63
x
|
2.93
x
|
2.35
x
|
1.94
x
|
EV / EBITDA
|
26.5
x
|
-
|
63.9
x
|
37.4
x
|
27
x
|
16.7
x
|
12.4
x
|
9.93
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
3.64
x
|
7.51
x
|
9.83
x
|
7.13
x
|
4.7
x
|
3.38
x
|
3
x
|
2.63
x
|
Nbr of stocks (in thousands)
|
750,945
|
751,778
|
777,531
|
777,531
|
775,138
|
775,138
|
-
|
-
|
Reference price
2 |
9.981
|
22.47
|
36.00
|
28.65
|
20.35
|
16.22
|
16.22
|
16.22
|
Announcement Date
|
2/28/20
|
4/22/21
|
4/26/22
|
4/26/23
|
4/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,446
|
1,585
|
2,003
|
2,879
|
3,408
|
4,285
|
5,346
|
6,472
|
EBITDA
1 |
282.9
|
-
|
437.9
|
596.1
|
583.8
|
752.6
|
1,015
|
1,266
|
EBIT
1 |
221.7
|
291.7
|
358.6
|
424.9
|
448.7
|
616.3
|
840.1
|
1,045
|
Operating Margin
|
15.33%
|
18.4%
|
17.9%
|
14.76%
|
13.17%
|
14.38%
|
15.71%
|
16.15%
|
Earnings before Tax (EBT)
1 |
223.6
|
280.1
|
358.4
|
424.9
|
445.9
|
611.6
|
835.1
|
1,040
|
Net income
1 |
155.7
|
203.7
|
304.6
|
336.5
|
319.1
|
452.5
|
600
|
744.4
|
Net margin
|
10.77%
|
12.85%
|
15.21%
|
11.69%
|
9.36%
|
10.56%
|
11.22%
|
11.5%
|
EPS
2 |
0.2158
|
0.2733
|
0.3984
|
0.4351
|
0.4150
|
0.5800
|
0.7750
|
0.9600
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
0.0844
|
0.0938
|
0.1300
|
0.1240
|
0.1250
|
0.1750
|
0.2200
|
Announcement Date
|
2/28/20
|
4/22/21
|
4/26/22
|
4/26/23
|
4/22/24
|
-
|
-
|
-
|
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)
|
8.22%
|
9.48%
|
11.6%
|
11.2%
|
9.8%
|
12.2%
|
14.7%
|
15.9%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
6%
|
5.35%
|
-
|
5.64%
|
6.52%
|
6.95%
|
Assets
1 |
-
|
-
|
5,075
|
6,292
|
-
|
8,018
|
9,207
|
10,710
|
Book Value Per Share
2 |
2.740
|
2.990
|
3.660
|
4.020
|
4.330
|
4.790
|
5.420
|
6.180
|
Cash Flow per Share
2 |
0.1400
|
0.4000
|
0.0600
|
0.7200
|
0.6800
|
0.4100
|
0.5900
|
0.8800
|
Capex
1 |
40.6
|
222
|
286
|
209
|
306
|
335
|
352
|
280
|
Capex / Sales
|
2.81%
|
14.03%
|
14.26%
|
7.28%
|
8.98%
|
7.81%
|
6.58%
|
4.33%
|
Announcement Date
|
2/28/20
|
4/22/21
|
4/26/22
|
4/26/23
|
4/22/24
|
-
|
-
|
-
|
Last Close Price
16.22
CNY Average target price
23.58
CNY Spread / Average Target +45.38% Consensus |
1st Jan change
|
Capi.
|
---|
| -20.29% | 1.74B | | +31.07% | 94.9B | | +31.93% | 74.68B | | +53.86% | 33.99B | | +25.77% | 27.23B | | -0.05% | 13.75B | | +17.44% | 13.39B | | +23.03% | 10.5B | | -9.03% | 8.01B | | -.--% | 7.35B |
Other Aircraft Parts Manufacturing
|