End-of-day quote
Shanghai S.E.
06:00:00 2024-05-15 pm EDT
|
5-day change
|
1st Jan Change
|
68.72
CNY
|
-0.55%
|
|
-7.88%
|
-38.64%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
17,881
|
23,272
|
16,112
|
13,690
|
8,400
|
-
|
-
|
Enterprise Value (EV)
1 |
16,259
|
22,680
|
15,562
|
13,038
|
7,755
|
7,620
|
7,719
|
P/E ratio
|
-
|
76.8
x
|
49.6
x
|
65.7
x
|
32.3
x
|
24.5
x
|
20.8
x
|
Yield
|
0.46%
|
0.41%
|
0.64%
|
0.47%
|
1.01%
|
1.34%
|
1.51%
|
Capitalization / Revenue
|
27.8
x
|
26.6
x
|
14.1
x
|
14.2
x
|
7.7
x
|
6.46
x
|
5.52
x
|
EV / Revenue
|
25.3
x
|
25.9
x
|
13.6
x
|
13.5
x
|
7.11
x
|
5.86
x
|
5.08
x
|
EV / EBITDA
|
56.8
x
|
66.2
x
|
42.8
x
|
60.4
x
|
25.9
x
|
19.2
x
|
16.4
x
|
EV / FCF
|
-
|
575
x
|
-88
x
|
166
x
|
32.7
x
|
42.3
x
|
31
x
|
FCF Yield
|
-
|
0.17%
|
-1.14%
|
0.6%
|
3.06%
|
2.36%
|
3.23%
|
Price to Book
|
-
|
9.25
x
|
5.8
x
|
4.73
x
|
2.72
x
|
2.48
x
|
2.28
x
|
Nbr of stocks (in thousands)
|
122,064
|
122,064
|
122,064
|
122,235
|
122,235
|
-
|
-
|
Reference price
2 |
146.5
|
190.7
|
132.0
|
112.0
|
68.72
|
68.72
|
68.72
|
Announcement Date
|
2/24/21
|
2/22/22
|
2/23/23
|
2/23/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
642.4
|
875.1
|
1,141
|
965.5
|
1,090
|
1,300
|
1,521
|
EBITDA
1 |
286.1
|
342.6
|
363.4
|
215.9
|
299.4
|
396.2
|
469.7
|
EBIT
1 |
280.9
|
337.2
|
357.1
|
219.2
|
260.6
|
350.8
|
420.8
|
Operating Margin
|
43.72%
|
38.53%
|
31.3%
|
22.7%
|
23.9%
|
26.98%
|
27.67%
|
Earnings before Tax (EBT)
1 |
-
|
337.2
|
357
|
218.6
|
279.9
|
370.1
|
435.6
|
Net income
1 |
-
|
302.9
|
324.9
|
208.3
|
259.9
|
342.4
|
404.2
|
Net margin
|
-
|
34.61%
|
28.47%
|
21.57%
|
23.84%
|
26.33%
|
26.58%
|
EPS
2 |
-
|
2.481
|
2.661
|
1.705
|
2.125
|
2.801
|
3.305
|
Free Cash Flow
1 |
-
|
39.44
|
-176.9
|
78.49
|
237
|
180
|
249
|
FCF margin
|
-
|
4.51%
|
-15.51%
|
8.13%
|
21.73%
|
13.84%
|
16.37%
|
FCF Conversion (EBITDA)
|
-
|
11.51%
|
-
|
36.36%
|
79.16%
|
45.43%
|
53.01%
|
FCF Conversion (Net income)
|
-
|
13.02%
|
-
|
37.69%
|
91.17%
|
52.57%
|
61.61%
|
Dividend per Share
2 |
0.6757
|
0.7770
|
0.8500
|
0.5300
|
0.6933
|
0.9221
|
1.039
|
Announcement Date
|
2/24/21
|
2/22/22
|
2/23/23
|
2/23/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
231.5
|
218.4
|
382.5
|
-
|
309.3
|
230.7
|
250.6
|
368.6
|
226.7
|
119.6
|
226.7
|
405.5
|
306.1
|
152.4
|
-
|
-
|
EBITDA
|
124.8
|
62.53
|
132.1
|
-
|
87.14
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
93.34
|
69.74
|
146.7
|
-
|
92.79
|
47.84
|
70.8
|
121.5
|
28.02
|
-1.121
|
60.44
|
109.2
|
61.68
|
15.04
|
-
|
-
|
Operating Margin
|
40.32%
|
31.93%
|
38.35%
|
-
|
30%
|
20.74%
|
28.25%
|
32.96%
|
12.36%
|
-0.94%
|
26.66%
|
26.92%
|
20.15%
|
9.87%
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
146.7
|
-
|
92.82
|
47.84
|
70.4
|
121.3
|
27.97
|
-1.098
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
132.3
|
195.5
|
84.25
|
45.14
|
65.61
|
108
|
31.14
|
3.465
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
34.58%
|
-
|
27.24%
|
19.56%
|
26.18%
|
29.31%
|
13.73%
|
2.9%
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
0.6960
|
0.5178
|
1.084
|
-
|
0.6902
|
0.3700
|
-
|
0.8849
|
0.2600
|
0.0280
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.7770
|
-
|
-
|
-
|
-
|
0.8500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.012
|
-
|
-
|
Announcement Date
|
2/22/22
|
4/25/22
|
8/22/22
|
8/22/22
|
10/24/22
|
2/23/23
|
4/24/23
|
8/28/23
|
10/30/23
|
2/23/24
|
4/29/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
1,622
|
592
|
551
|
652
|
645
|
780
|
681
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
39.4
|
-177
|
78.5
|
237
|
180
|
249
|
ROE (net income / shareholders' equity)
|
-
|
12.7%
|
13%
|
7.05%
|
8.41%
|
10.3%
|
11.4%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
12.1%
|
-
|
7.54%
|
9.03%
|
11%
|
Assets
1 |
-
|
-
|
2,691
|
-
|
3,449
|
3,792
|
3,682
|
Book Value Per Share
2 |
-
|
20.60
|
22.80
|
23.70
|
25.30
|
27.70
|
30.10
|
Cash Flow per Share
2 |
-
|
1.420
|
0.3700
|
1.650
|
0.9100
|
2.680
|
0.1300
|
Capex
1 |
-
|
134
|
222
|
123
|
77.3
|
58.8
|
57
|
Capex / Sales
|
-
|
15.3%
|
19.45%
|
12.75%
|
7.09%
|
4.52%
|
3.75%
|
Announcement Date
|
2/24/21
|
2/22/22
|
2/23/23
|
2/23/24
|
-
|
-
|
-
|
Last Close Price
68.72
CNY Average target price
88.83
CNY Spread / Average Target +29.26% Consensus |
1st Jan change
|
Capi.
|
---|
| -38.64% | 1.17B | | -19.51% | 9.39B | | +17.87% | 3.81B | | +24.61% | 1.8B | | +91.40% | 1.22B | | -31.14% | 1.13B | | +50.75% | 1.09B | | -29.81% | 962M | | +28.90% | 900M | | -15.73% | 650M |
Photographic Equipment
|