End-of-day quote
Shanghai S.E.
06:00:00 2024-04-29 pm EDT
|
5-day change
|
1st Jan Change
|
10.85
CNY
|
-8.28%
|
|
-3.47%
|
+21.91%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,782
|
4,214
|
4,191
|
4,246
|
4,993
|
6,087
|
-
|
-
|
Enterprise Value (EV)
1 |
4,782
|
4,214
|
4,191
|
4,246
|
4,993
|
6,087
|
6,087
|
6,087
|
P/E ratio
|
14.8
x
|
11.6
x
|
10.8
x
|
9.36
x
|
9.89
x
|
10.9
x
|
9.38
x
|
8.32
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
-
|
2.21
x
|
1.78
x
|
1.52
x
|
1.47
x
|
1.55
x
|
1.33
x
|
1.15
x
|
EV / Revenue
|
-
|
2.21
x
|
1.78
x
|
1.52
x
|
1.47
x
|
1.55
x
|
1.33
x
|
1.15
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
8.25
x
|
7.61
x
|
7.22
x
|
6.76
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
1.61
x
|
-
|
-
|
1.46
x
|
1.56
x
|
1.37
x
|
1.21
x
|
Nbr of stocks (in thousands)
|
545,453
|
545,453
|
545,453
|
561,094
|
560,975
|
560,975
|
-
|
-
|
Reference price
2 |
8.767
|
7.725
|
7.683
|
7.567
|
8.900
|
10.85
|
10.85
|
10.85
|
Announcement Date
|
4/22/20
|
3/26/21
|
3/25/22
|
3/24/23
|
3/28/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
1,910
|
2,357
|
2,798
|
3,388
|
3,930
|
4,569
|
5,295
|
EBITDA
1 |
-
|
-
|
-
|
-
|
605.3
|
800.1
|
842.5
|
900.2
|
EBIT
1 |
-
|
428.7
|
-
|
-
|
558
|
643.4
|
744.3
|
837.3
|
Operating Margin
|
-
|
22.44%
|
-
|
-
|
16.47%
|
16.37%
|
16.29%
|
15.81%
|
Earnings before Tax (EBT)
1 |
-
|
422.7
|
-
|
-
|
557.7
|
642.9
|
744.2
|
837.1
|
Net income
1 |
324.8
|
363.2
|
-
|
442.8
|
488.3
|
559.9
|
647
|
732.7
|
Net margin
|
-
|
19.02%
|
-
|
15.83%
|
14.41%
|
14.25%
|
14.16%
|
13.84%
|
EPS
2 |
0.5917
|
0.6667
|
0.7083
|
0.8083
|
0.9000
|
1.000
|
1.157
|
1.303
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
4/22/20
|
3/26/21
|
3/25/22
|
3/24/23
|
3/28/24
|
-
|
-
|
-
|
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)
|
-
|
14.6%
|
-
|
-
|
15%
|
14.3%
|
14.6%
|
14.6%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
-
|
4.780
|
-
|
-
|
6.080
|
6.960
|
7.930
|
8.980
|
Cash Flow per Share
2 |
-
|
0.7400
|
-
|
-
|
0.4900
|
1.010
|
1.070
|
1.230
|
Capex
1 |
-
|
-
|
-
|
-
|
97.9
|
102
|
92
|
85
|
Capex / Sales
|
-
|
-
|
-
|
-
|
2.89%
|
2.6%
|
2.01%
|
1.61%
|
Announcement Date
|
4/22/20
|
3/26/21
|
3/25/22
|
3/24/23
|
3/28/24
|
-
|
-
|
-
|
Last Close Price
10.85
CNY Average target price
12.97
CNY Spread / Average Target +19.54% Consensus |
1st Jan change
|
Capi.
|
---|
| +21.91% | 841M | | -31.57% | 3.32B | | +6.50% | 2.69B | | -1.88% | 1.56B | | -9.51% | 1.08B | | -7.02% | 716M | | -4.00% | 604M | | -20.72% | 526M | | -16.08% | 498M | | -14.36% | 480M |
Management Consulting Services
|