End-of-day quote
Shenzhen S.E.
06:00:00 2024-05-23 pm EDT
|
5-day change
|
1st Jan Change
|
35.25
CNY
|
-1.18%
|
|
-5.17%
|
-27.39%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
22,366
|
16,287
|
8,221
|
5,919
|
-
|
-
|
Enterprise Value (EV)
1 |
22,366
|
15,854
|
8,077
|
5,899
|
5,997
|
5,955
|
P/E ratio
|
72.7
x
|
122
x
|
116
x
|
20.7
x
|
15.1
x
|
13.9
x
|
Yield
|
0.38%
|
0.52%
|
1.03%
|
4.04%
|
3.11%
|
5.48%
|
Capitalization / Revenue
|
7.94
x
|
5.6
x
|
2.35
x
|
1.45
x
|
1.19
x
|
1.12
x
|
EV / Revenue
|
7.94
x
|
5.45
x
|
2.31
x
|
1.44
x
|
1.21
x
|
1.13
x
|
EV / EBITDA
|
54.3
x
|
54.6
x
|
35.5
x
|
11.2
x
|
9.26
x
|
7.96
x
|
EV / FCF
|
-52,861,276
x
|
-67,245,650
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
-0%
|
-0%
|
-
|
-
|
-
|
-
|
Price to Book
|
11.3
x
|
7.68
x
|
3.33
x
|
2.27
x
|
2.04
x
|
1.92
x
|
Nbr of stocks (in thousands)
|
169,340
|
169,340
|
169,340
|
167,907
|
-
|
-
|
Reference price
2 |
132.1
|
96.18
|
48.55
|
35.25
|
35.25
|
35.25
|
Announcement Date
|
4/24/22
|
4/27/23
|
4/28/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
2,817
|
2,911
|
3,499
|
4,091
|
4,961
|
5,272
|
EBITDA
1 |
-
|
411.8
|
290.3
|
227.6
|
528.5
|
648
|
748.1
|
EBIT
1 |
-
|
355.7
|
177.5
|
97.93
|
364.2
|
485.3
|
526.1
|
Operating Margin
|
-
|
12.63%
|
6.1%
|
2.8%
|
8.9%
|
9.78%
|
9.98%
|
Earnings before Tax (EBT)
1 |
-
|
353.1
|
175.8
|
90.05
|
370.8
|
495.9
|
531.7
|
Net income
1 |
232.1
|
283.1
|
143.8
|
73.03
|
288.3
|
395.3
|
430.6
|
Net margin
|
-
|
10.05%
|
4.94%
|
2.09%
|
7.05%
|
7.97%
|
8.17%
|
EPS
2 |
1.828
|
1.816
|
0.7878
|
0.4188
|
1.703
|
2.335
|
2.541
|
Free Cash Flow
|
-
|
-423.1
|
-235.8
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-15.02%
|
-8.1%
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
0.5000
|
0.5000
|
0.5000
|
1.426
|
1.095
|
1.930
|
Announcement Date
|
4/27/21
|
4/24/22
|
4/27/23
|
4/28/24
|
-
|
-
|
-
|
Fiscal Period: December |
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
-
|
727.6
|
859.3
|
794.5
|
841.7
|
946.4
|
916.5
|
916.1
|
1,002
|
1,060
|
1,123
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
40.92
|
49.5
|
61.49
|
71.15
|
56.39
|
-91.11
|
94.5
|
103
|
75.97
|
98.73
|
Operating Margin
|
-
|
5.62%
|
5.76%
|
7.74%
|
8.45%
|
5.96%
|
-9.94%
|
10.32%
|
10.29%
|
7.17%
|
8.79%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
70.39
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
0.4160
|
0.1770
|
0.1948
|
0.2732
|
0.3060
|
0.2886
|
-0.4500
|
0.4206
|
0.5200
|
0.3900
|
0.4700
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
8/28/22
|
10/27/22
|
4/27/23
|
4/27/23
|
8/30/23
|
10/25/23
|
4/28/24
|
4/28/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
78.8
|
35.9
|
Net Cash position
1 |
-
|
-
|
433
|
144
|
19.8
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
0.1215
x
|
0.048
x
|
Free Cash Flow
|
-
|
-423
|
-236
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
19.1%
|
7.04%
|
3.24%
|
11%
|
13.9%
|
13.6%
|
ROA (Net income/ Total Assets)
|
-
|
15.4%
|
5.32%
|
-
|
7.01%
|
8.8%
|
8.75%
|
Assets
1 |
-
|
1,844
|
2,703
|
-
|
4,116
|
4,490
|
4,922
|
Book Value Per Share
2 |
-
|
11.70
|
12.50
|
14.60
|
15.50
|
17.20
|
18.30
|
Cash Flow per Share
2 |
-
|
1.720
|
2.020
|
1.800
|
2.660
|
3.160
|
3.400
|
Capex
1 |
-
|
715
|
578
|
373
|
510
|
301
|
239
|
Capex / Sales
|
-
|
25.37%
|
19.88%
|
10.67%
|
12.48%
|
6.07%
|
4.54%
|
Announcement Date
|
4/27/21
|
4/24/22
|
4/27/23
|
4/28/24
|
-
|
-
|
-
|
Last Close Price
35.25
CNY Average target price
41.96
CNY Spread / Average Target +19.04% Consensus |
1st Jan change
|
Capi.
|
---|
| -27.39% | 817M | | -22.62% | 17.77B | | +21.99% | 8.85B | | +4.09% | 4.95B | | +8.52% | 4.51B | | -8.43% | 3.19B | | +16.69% | 1.96B | | -19.06% | 1.37B | | -9.54% | 546M | | -3.88% | 445M |
Bread & Bakery Product Manufacturing
|