End-of-day quote
Shanghai S.E.
06:00:00 2024-05-13 pm EDT
|
5-day change
|
1st Jan Change
|
113
CNY
|
+0.96%
|
|
-1.43%
|
+13.64%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
17,722
|
35,799
|
41,872
|
47,484
|
39,438
|
44,568
|
-
|
-
|
Enterprise Value (EV)
1 |
16,689
|
34,681
|
40,377
|
47,484
|
39,438
|
40,493
|
39,329
|
37,853
|
P/E ratio
|
44.9
x
|
75.1
x
|
74.1
x
|
58.4
x
|
33.5
x
|
29.6
x
|
24.6
x
|
20.1
x
|
Yield
|
0.67%
|
0.4%
|
0.41%
|
-
|
-
|
1.13%
|
1.37%
|
1.63%
|
Capitalization / Revenue
|
5.67
x
|
9.54
x
|
9.04
x
|
7.44
x
|
4.43
x
|
4.01
x
|
3.35
x
|
2.78
x
|
EV / Revenue
|
5.34
x
|
9.24
x
|
8.71
x
|
7.44
x
|
4.43
x
|
3.64
x
|
2.95
x
|
2.36
x
|
EV / EBITDA
|
32.7
x
|
53.9
x
|
52.6
x
|
-
|
25.9
x
|
20
x
|
16.1
x
|
12.8
x
|
EV / FCF
|
92
x
|
235
x
|
63.5
x
|
-
|
-
|
29.9
x
|
21
x
|
15.9
x
|
FCF Yield
|
1.09%
|
0.43%
|
1.57%
|
-
|
-
|
3.34%
|
4.76%
|
6.29%
|
Price to Book
|
8.74
x
|
15
x
|
14.6
x
|
-
|
-
|
8.32
x
|
6.65
x
|
5.39
x
|
Nbr of stocks (in thousands)
|
394,488
|
394,189
|
393,980
|
396,927
|
396,757
|
394,547
|
-
|
-
|
Reference price
2 |
44.92
|
90.82
|
106.3
|
119.6
|
99.40
|
113.0
|
113.0
|
113.0
|
Announcement Date
|
4/1/20
|
4/22/21
|
4/21/22
|
4/12/23
|
4/18/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,124
|
3,752
|
4,633
|
6,385
|
8,905
|
11,114
|
13,318
|
16,042
|
EBITDA
1 |
510.9
|
642.9
|
767.3
|
-
|
1,525
|
2,021
|
2,450
|
2,949
|
EBIT
1 |
461.6
|
555.1
|
671.4
|
1,058
|
1,503
|
1,903
|
2,322
|
2,795
|
Operating Margin
|
14.78%
|
14.79%
|
14.49%
|
16.56%
|
16.88%
|
17.12%
|
17.43%
|
17.42%
|
Earnings before Tax (EBT)
1 |
456.2
|
547.6
|
667.8
|
1,054
|
1,495
|
1,898
|
2,317
|
2,798
|
Net income
1 |
392.7
|
476
|
576.1
|
817.4
|
1,194
|
1,511
|
1,825
|
2,228
|
Net margin
|
12.57%
|
12.69%
|
12.43%
|
12.8%
|
13.41%
|
13.6%
|
13.71%
|
13.89%
|
EPS
2 |
1.000
|
1.209
|
1.434
|
2.050
|
2.970
|
3.813
|
4.600
|
5.615
|
Free Cash Flow
1 |
181.4
|
147.5
|
635.6
|
-
|
-
|
1,354
|
1,874
|
2,381
|
FCF margin
|
5.81%
|
3.93%
|
13.72%
|
-
|
-
|
12.19%
|
14.07%
|
14.84%
|
FCF Conversion (EBITDA)
|
35.5%
|
22.94%
|
82.83%
|
-
|
-
|
67.01%
|
76.47%
|
80.75%
|
FCF Conversion (Net income)
|
46.19%
|
30.99%
|
110.32%
|
-
|
-
|
89.63%
|
102.64%
|
106.85%
|
Dividend per Share
2 |
0.3010
|
0.3674
|
0.4388
|
-
|
-
|
1.282
|
1.546
|
1.841
|
Announcement Date
|
4/1/20
|
4/22/21
|
4/21/22
|
4/12/23
|
4/18/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
1,918
|
1,621
|
1,254
|
1,372
|
2,626
|
1,336
|
2,423
|
3,760
|
1,622
|
2,005
|
3,627
|
1,622
|
3,656
|
5,278
|
2,182
|
2,499
|
1,983
|
4,525
|
2,457
|
3,039
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
252.1
|
244.5
|
206.4
|
195
|
458.4
|
220.4
|
435.8
|
656.1
|
282.2
|
385.6
|
655.4
|
345.1
|
520.5
|
828.3
|
395.7
|
489.7
|
402
|
694.9
|
-
|
-
|
Operating Margin
|
13.14%
|
15.08%
|
16.45%
|
14.22%
|
17.45%
|
16.49%
|
17.98%
|
17.45%
|
17.4%
|
19.23%
|
18.07%
|
21.28%
|
14.24%
|
15.69%
|
18.14%
|
19.59%
|
20.27%
|
15.36%
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
240.8
|
-
|
195
|
-
|
220.3
|
432.6
|
652.9
|
-
|
392.5
|
-
|
306.6
|
515.8
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
226.1
|
211.8
|
-
|
138.5
|
296.9
|
198.4
|
322.1
|
520.5
|
-
|
291.5
|
499.5
|
246.5
|
447.9
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
11.79%
|
13.07%
|
-
|
10.1%
|
11.31%
|
14.85%
|
13.29%
|
13.84%
|
-
|
14.53%
|
13.77%
|
15.2%
|
12.25%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
-
|
0.5102
|
0.3980
|
0.3500
|
-
|
0.5000
|
0.8071
|
1.307
|
0.5214
|
0.7186
|
-
|
0.6100
|
1.120
|
-
|
0.7500
|
0.9400
|
0.7800
|
1.315
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.145
|
-
|
-
|
-
|
1.422
|
Announcement Date
|
8/24/21
|
4/21/22
|
4/21/22
|
8/25/22
|
8/25/22
|
10/27/22
|
4/12/23
|
4/12/23
|
4/20/23
|
8/29/23
|
8/29/23
|
10/24/23
|
4/18/24
|
4/18/24
|
4/18/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
1,033
|
1,117
|
1,495
|
-
|
-
|
4,075
|
5,239
|
6,715
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
181
|
147
|
636
|
-
|
-
|
1,354
|
1,874
|
2,381
|
ROE (net income / shareholders' equity)
|
21.1%
|
19.8%
|
21.9%
|
-
|
-
|
29.5%
|
28.5%
|
27.9%
|
ROA (Net income/ Total Assets)
|
13.4%
|
9.96%
|
13.9%
|
-
|
-
|
18.5%
|
18.9%
|
19%
|
Assets
1 |
2,920
|
4,779
|
4,135
|
-
|
-
|
8,179
|
9,645
|
11,726
|
Book Value Per Share
2 |
5.140
|
6.060
|
7.300
|
-
|
-
|
13.60
|
17.00
|
21.00
|
Cash Flow per Share
2 |
0.6000
|
-
|
2.060
|
-
|
-
|
4.140
|
5.260
|
6.110
|
Capex
1 |
164
|
184
|
194
|
-
|
-
|
224
|
245
|
242
|
Capex / Sales
|
5.24%
|
4.91%
|
4.19%
|
-
|
-
|
2.01%
|
1.84%
|
1.51%
|
Announcement Date
|
4/1/20
|
4/22/21
|
4/21/22
|
4/12/23
|
4/18/24
|
-
|
-
|
-
|
Average target price
135.4
CNY Spread / Average Target +19.89% Consensus |
1st Jan change
|
Capi.
|
---|
| +13.64% | 6.16B | | +0.48% | 264B | | +18.26% | 20.44B | | +11.36% | 12.29B | | -11.84% | 9.5B | | +16.55% | 7.6B | | -6.69% | 4.24B | | -14.99% | 3.92B | | -7.58% | 3.67B | | -3.27% | 3.65B |
Cosmetics & Perfumes
|