End-of-day quote
Shanghai S.E.
06:00:00 2024-04-29 pm EDT
|
5-day change
|
1st Jan Change
|
9.29
CNY
|
-0.85%
|
|
+1.75%
|
+3.34%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
10,138
|
12,228
|
14,124
|
10,018
|
10,086
|
10,422
|
-
|
-
|
Enterprise Value (EV)
1 |
10,138
|
12,228
|
14,124
|
10,018
|
10,086
|
10,422
|
10,422
|
10,422
|
P/E ratio
|
17.4
x
|
16.9
x
|
20.6
x
|
19.3
x
|
18.5
x
|
18.2
x
|
17.2
x
|
16.3
x
|
Yield
|
0.77%
|
0.78%
|
0.79%
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
2.78
x
|
2.71
x
|
1.99
x
|
1.59
x
|
1.58
x
|
1.6
x
|
1.59
x
|
1.64
x
|
EV / Revenue
|
2.78
x
|
2.71
x
|
1.99
x
|
1.59
x
|
1.58
x
|
1.6
x
|
1.59
x
|
1.64
x
|
EV / EBITDA
|
9.41
x
|
10.5
x
|
9.67
x
|
7.53
x
|
5.81
x
|
5.82
x
|
5.64
x
|
5.47
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.57
x
|
1.32
x
|
1.43
x
|
0.98
x
|
0.94
x
|
0.93
x
|
0.89
x
|
0.85
x
|
Nbr of stocks (in thousands)
|
913,307
|
1,121,859
|
1,121,859
|
1,121,859
|
1,121,859
|
1,121,859
|
-
|
-
|
Reference price
2 |
11.10
|
10.90
|
12.59
|
8.930
|
8.990
|
9.290
|
9.290
|
9.290
|
Announcement Date
|
4/9/20
|
3/23/21
|
3/25/22
|
3/24/23
|
3/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,647
|
4,512
|
7,102
|
6,286
|
6,381
|
6,508
|
6,541
|
6,369
|
EBITDA
1 |
1,078
|
1,166
|
1,461
|
1,330
|
1,735
|
1,790
|
1,847
|
1,905
|
EBIT
1 |
823.1
|
862
|
959.7
|
727.6
|
793.4
|
836.2
|
885.1
|
933.4
|
Operating Margin
|
22.57%
|
19.11%
|
13.51%
|
11.58%
|
12.43%
|
12.85%
|
13.53%
|
14.65%
|
Earnings before Tax (EBT)
1 |
822.1
|
863
|
964.3
|
730.5
|
795.7
|
838.5
|
887.4
|
935.6
|
Net income
1 |
616.3
|
625.4
|
686.5
|
519.5
|
546.5
|
577.4
|
611
|
644.2
|
Net margin
|
16.9%
|
13.86%
|
9.67%
|
8.27%
|
8.57%
|
8.87%
|
9.34%
|
10.11%
|
EPS
2 |
0.6372
|
0.6439
|
0.6119
|
0.4631
|
0.4872
|
0.5100
|
0.5400
|
0.5700
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
0.0850
|
0.0850
|
0.1000
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
4/9/20
|
3/23/21
|
3/25/22
|
3/24/23
|
3/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2022 Q1
|
---|
Net sales
|
-
|
EBITDA
|
-
|
EBIT
|
-
|
Operating Margin
|
-
|
Earnings before Tax (EBT)
|
-
|
Net income
1 |
149.6
|
Net margin
|
-
|
EPS
|
-
|
Dividend per Share
|
-
|
Announcement Date
|
4/29/22
|
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)
|
9.68%
|
8.2%
|
7.19%
|
5.16%
|
5.21%
|
5.24%
|
5.29%
|
5.33%
|
ROA (Net income/ Total Assets)
|
3.43%
|
2.61%
|
2.44%
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
17,956
|
23,971
|
28,167
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
7.080
|
8.250
|
8.770
|
9.160
|
9.540
|
9.960
|
10.40
|
10.90
|
Cash Flow per Share
2 |
1.800
|
0.9300
|
0.5100
|
1.590
|
1.090
|
1.580
|
1.680
|
1.710
|
Capex
1 |
3,976
|
4,479
|
1,990
|
1,010
|
890
|
439
|
178
|
50
|
Capex / Sales
|
109.04%
|
99.26%
|
28.03%
|
16.07%
|
13.95%
|
6.74%
|
2.72%
|
0.78%
|
Announcement Date
|
4/9/20
|
3/23/21
|
3/25/22
|
3/24/23
|
3/29/24
|
-
|
-
|
-
|
Last Close Price
9.29
CNY Average target price
10.97
CNY Spread / Average Target +18.08% Consensus |