End-of-day quote
Shenzhen S.E.
06:00:00 2024-05-22 pm EDT
|
5-day change
|
1st Jan Change
|
15.95
CNY
|
-3.27%
|
|
+0.89%
|
-26.77%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,347
|
4,953
|
11,500
|
11,833
|
8,885
|
6,507
|
-
|
-
|
Enterprise Value (EV)
1 |
3,347
|
4,953
|
11,500
|
11,833
|
8,464
|
6,152
|
6,220
|
6,220
|
P/E ratio
|
49
x
|
28.3
x
|
47.8
x
|
47.8
x
|
35
x
|
20.7
x
|
16.4
x
|
12.5
x
|
Yield
|
-
|
-
|
-
|
0.42%
|
0.51%
|
0.87%
|
2.25%
|
1.3%
|
Capitalization / Revenue
|
3.11
x
|
3.58
x
|
5.94
x
|
5.21
x
|
3.94
x
|
2.44
x
|
1.77
x
|
1.68
x
|
EV / Revenue
|
3.11
x
|
3.58
x
|
5.94
x
|
5.21
x
|
3.76
x
|
2.31
x
|
1.7
x
|
1.6
x
|
EV / EBITDA
|
-
|
25
x
|
42.1
x
|
41.6
x
|
29.3
x
|
16.7
x
|
12.2
x
|
10.4
x
|
EV / FCF
|
-
|
-
|
-
|
-388
x
|
-407
x
|
31.9
x
|
25.9
x
|
-
|
FCF Yield
|
-
|
-
|
-
|
-0.26%
|
-0.25%
|
3.14%
|
3.86%
|
-
|
Price to Book
|
-
|
5.15
x
|
5.31
x
|
4.93
x
|
3.32
x
|
2.25
x
|
1.97
x
|
1.78
x
|
Nbr of stocks (in thousands)
|
345,488
|
345,488
|
394,089
|
401,116
|
407,937
|
407,937
|
-
|
-
|
Reference price
2 |
9.688
|
14.34
|
29.18
|
29.50
|
21.78
|
15.95
|
15.95
|
15.95
|
Announcement Date
|
2/28/20
|
2/26/21
|
2/28/22
|
4/27/23
|
4/24/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,077
|
1,385
|
1,935
|
2,271
|
2,254
|
2,661
|
3,669
|
3,880
|
EBITDA
1 |
-
|
197.9
|
273.3
|
284.7
|
289.3
|
369.1
|
511
|
600.1
|
EBIT
1 |
-
|
189.1
|
239.7
|
252.7
|
246.7
|
305.6
|
459.7
|
517.1
|
Operating Margin
|
-
|
13.65%
|
12.39%
|
11.13%
|
10.94%
|
11.48%
|
12.53%
|
13.33%
|
Earnings before Tax (EBT)
1 |
-
|
188.9
|
239.6
|
252.9
|
245.6
|
328.2
|
468.2
|
558.6
|
Net income
1 |
-
|
176.1
|
224.5
|
249.5
|
254.4
|
312.9
|
394.4
|
516.3
|
Net margin
|
-
|
12.71%
|
11.6%
|
10.98%
|
11.29%
|
11.76%
|
10.75%
|
13.31%
|
EPS
2 |
0.1976
|
0.5062
|
0.6100
|
0.6176
|
0.6219
|
0.7703
|
0.9703
|
1.272
|
Free Cash Flow
1 |
-
|
-
|
-
|
-30.46
|
-20.79
|
193
|
240
|
-
|
FCF margin
|
-
|
-
|
-
|
-1.34%
|
-0.92%
|
7.25%
|
6.54%
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
52.28%
|
46.97%
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
61.68%
|
60.86%
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
0.1250
|
0.1100
|
0.1386
|
0.3583
|
0.2069
|
Announcement Date
|
2/28/20
|
2/26/21
|
2/28/22
|
4/27/23
|
4/24/24
|
-
|
-
|
-
|
Fiscal Period: December |
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
-
|
533.9
|
1,026
|
-
|
605.4
|
517.1
|
-
|
571.9
|
540.4
|
647.2
|
743.3
|
796.4
|
702.2
|
779.7
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
85.2
|
109.3
|
109.8
|
116.7
|
114.9
|
EBIT
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
121.7
|
18.44
|
73.53
|
97.62
|
98.14
|
100.4
|
98.57
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
21.28%
|
3.41%
|
11.36%
|
13.13%
|
12.32%
|
14.3%
|
12.64%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
120.5
|
18.47
|
88.6
|
112.7
|
123.3
|
118.3
|
116.4
|
Net income
1 |
13.94
|
-
|
-
|
84.95
|
96.8
|
-
|
106.3
|
125.9
|
20.38
|
85.57
|
109.2
|
119.3
|
113.6
|
111.9
|
Net margin
|
-
|
-
|
-
|
-
|
15.99%
|
-
|
-
|
22.02%
|
3.77%
|
13.22%
|
14.69%
|
14.98%
|
16.18%
|
14.35%
|
EPS
2 |
0.0343
|
-
|
-
|
0.2087
|
-
|
-
|
0.2600
|
0.3100
|
0.0492
|
0.2115
|
0.2694
|
0.2944
|
0.2804
|
0.2760
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.1373
|
-
|
-
|
Announcement Date
|
4/28/22
|
8/26/22
|
8/26/22
|
10/27/22
|
4/27/23
|
7/24/23
|
10/27/23
|
4/24/24
|
4/24/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
421
|
355
|
286
|
287
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
-
|
-30.5
|
-20.8
|
193
|
240
|
-
|
ROE (net income / shareholders' equity)
|
-
|
19.2%
|
17%
|
11.1%
|
10.1%
|
10.7%
|
13.5%
|
14.2%
|
ROA (Net income/ Total Assets)
|
-
|
10.2%
|
9.14%
|
7.73%
|
-
|
8.49%
|
9.71%
|
-
|
Assets
1 |
-
|
1,732
|
2,456
|
3,227
|
-
|
3,688
|
4,064
|
-
|
Book Value Per Share
2 |
-
|
2.780
|
5.500
|
5.980
|
6.570
|
7.100
|
8.110
|
8.980
|
Cash Flow per Share
2 |
-
|
0.3500
|
0.6400
|
0.4200
|
0.3200
|
0.4700
|
0.7600
|
1.120
|
Capex
1 |
-
|
-
|
197
|
198
|
151
|
82.2
|
89
|
111
|
Capex / Sales
|
-
|
-
|
10.2%
|
8.73%
|
6.69%
|
3.09%
|
2.43%
|
2.86%
|
Announcement Date
|
2/28/20
|
2/26/21
|
2/28/22
|
4/27/23
|
4/24/24
|
-
|
-
|
-
|
Last Close Price
15.95
CNY Average target price
26.09
CNY Spread / Average Target +63.55% Consensus |
1st Jan change
|
Capi.
|
---|
| -26.77% | 929M | | +13.55% | 3,200B | | +13.86% | 87.43B | | +8.19% | 79.69B | | -11.45% | 56.79B | | +20.68% | 47.14B | | +28.56% | 46.62B | | -26.77% | 45.5B | | +77.11% | 42.31B | | -5.36% | 25.81B |
Other Software
|