End-of-day quote
Shenzhen S.E.
06:00:00 2024-05-20 pm EDT
|
5-day change
|
1st Jan Change
|
4.18
CNY
|
-3.91%
|
|
+0.72%
|
+27.44%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
24,527
|
27,053
|
36,632
|
32,843
|
41,548
|
52,948
|
-
|
-
|
Enterprise Value (EV)
1 |
24,527
|
27,053
|
36,632
|
32,843
|
41,548
|
52,948
|
52,948
|
52,948
|
P/E ratio
|
29.1
x
|
32.1
x
|
12
x
|
12
x
|
15.6
x
|
13.5
x
|
11.1
x
|
9.29
x
|
Yield
|
0.43%
|
1.56%
|
2.87%
|
1.6%
|
2.44%
|
2.51%
|
2.71%
|
3.35%
|
Capitalization / Revenue
|
0.26
x
|
0.27
x
|
0.28
x
|
0.27
x
|
0.3
x
|
0.36
x
|
0.35
x
|
0.28
x
|
EV / Revenue
|
0.26
x
|
0.27
x
|
0.28
x
|
0.27
x
|
0.3
x
|
0.36
x
|
0.35
x
|
0.28
x
|
EV / EBITDA
|
8.49
x
|
9.52
x
|
5.67
x
|
5.87
x
|
4.83
x
|
5.41
x
|
4.43
x
|
-
|
EV / FCF
|
-
|
-
|
17.9
x
|
-
|
12.9
x
|
-8.04
x
|
25.4
x
|
-8.39
x
|
FCF Yield
|
-
|
-
|
5.59%
|
-
|
7.73%
|
-12.4%
|
3.94%
|
-11.9%
|
Price to Book
|
1.33
x
|
1.43
x
|
1.69
x
|
1.29
x
|
1.31
x
|
1.53
x
|
1.36
x
|
1.27
x
|
Nbr of stocks (in thousands)
|
10,526,533
|
10,526,533
|
10,526,533
|
10,526,533
|
12,667,010
|
12,667,010
|
-
|
-
|
Reference price
2 |
2.330
|
2.570
|
3.480
|
3.120
|
3.280
|
4.180
|
4.180
|
4.180
|
Announcement Date
|
4/14/20
|
4/14/21
|
4/14/22
|
4/14/23
|
4/28/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
92,951
|
99,438
|
131,034
|
121,845
|
137,454
|
145,543
|
152,745
|
187,987
|
EBITDA
1 |
2,889
|
2,843
|
6,464
|
5,598
|
8,596
|
9,784
|
11,952
|
-
|
EBIT
1 |
1,449
|
1,416
|
4,530
|
4,006
|
5,396
|
7,490
|
9,143
|
10,778
|
Operating Margin
|
1.56%
|
1.42%
|
3.46%
|
3.29%
|
3.93%
|
5.15%
|
5.99%
|
5.73%
|
Earnings before Tax (EBT)
1 |
1,366
|
1,435
|
4,508
|
4,003
|
5,392
|
7,490
|
9,142
|
10,778
|
Net income
1 |
854.5
|
865.6
|
3,101
|
2,730
|
2,699
|
3,940
|
4,768
|
5,728
|
Net margin
|
0.92%
|
0.87%
|
2.37%
|
2.24%
|
1.96%
|
2.71%
|
3.12%
|
3.05%
|
EPS
2 |
0.0800
|
0.0800
|
0.2900
|
0.2600
|
0.2100
|
0.3100
|
0.3767
|
0.4500
|
Free Cash Flow
1 |
-
|
-
|
2,048
|
-
|
3,212
|
-6,588
|
2,084
|
-6,311
|
FCF margin
|
-
|
-
|
1.56%
|
-
|
2.34%
|
-4.53%
|
1.36%
|
-3.36%
|
FCF Conversion (EBITDA)
|
-
|
-
|
31.68%
|
-
|
37.37%
|
-
|
17.44%
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
66.03%
|
-
|
119.02%
|
-
|
43.71%
|
-
|
Dividend per Share
2 |
0.0100
|
0.0400
|
0.1000
|
0.0500
|
0.0800
|
0.1050
|
0.1133
|
0.1400
|
Announcement Date
|
4/14/20
|
4/14/21
|
4/14/22
|
4/14/23
|
4/28/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
2,048
|
-
|
3,212
|
-6,588
|
2,084
|
-6,311
|
ROE (net income / shareholders' equity)
|
4.66%
|
4.65%
|
15.3%
|
11.2%
|
8.83%
|
11.4%
|
12.3%
|
14%
|
ROA (Net income/ Total Assets)
|
1.8%
|
1.73%
|
6.02%
|
4.86%
|
-
|
5.1%
|
6.1%
|
-
|
Assets
1 |
47,472
|
50,036
|
51,535
|
56,138
|
-
|
77,245
|
78,164
|
-
|
Book Value Per Share
2 |
1.750
|
1.800
|
2.060
|
2.410
|
2.510
|
2.740
|
3.080
|
3.300
|
Cash Flow per Share
2 |
0.3900
|
0.2000
|
0.3200
|
0.6000
|
0.4700
|
0.7700
|
0.6800
|
-
|
Capex
1 |
2,310
|
1,448
|
1,365
|
1,334
|
2,712
|
7,950
|
6,714
|
6,501
|
Capex / Sales
|
2.48%
|
1.46%
|
1.04%
|
1.09%
|
1.97%
|
5.46%
|
4.4%
|
3.46%
|
Announcement Date
|
4/14/20
|
4/14/21
|
4/14/22
|
4/14/23
|
4/28/24
|
-
|
-
|
-
|
Last Close Price
4.18
CNY Average target price
5
CNY Spread / Average Target +19.62% Consensus |
1st Jan change
|
Capi.
|
---|
| +27.44% | 7.32B | | +60.31% | 47.67B | | +40.46% | 30.21B | | +16.52% | 14.89B | | +84.33% | 12.12B | | +35.25% | 8.66B | | +19.23% | 6.98B | | +70.85% | 6.08B | | +42.00% | 4.63B | | +94.10% | 3.64B |
Copper Ore Mining
|