|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Capitalization1 |
22 017 | 15 623 | 20 357 | 20 959 | 29 302 | 26 431 | - | - |
Enterprise Value (EV)1 |
25 191 | 18 010 | 21 385 | 22 199 | 28 454 | 24 502 | 23 839 | 22 709 |
P/E ratio |
34,9x | 18,2x | 22,8x | -41,8x | 467x | 191x | 25,8x | 19,7x |
Yield |
0,30% | 0,69% | 0,34% | - | 0,10% | 0,01% | 0,10% | 0,17% |
Capitalization / Revenue |
2,62x | 1,83x | 2,45x | 3,97x | 4,76x | 4,16x | 3,15x | 2,82x |
EV / Revenue |
2,99x | 2,11x | 2,57x | 4,20x | 4,62x | 3,86x | 2,84x | 2,42x |
EV / EBITDA |
12,7x | 8,32x | 10,1x | 88,2x | 40,6x | 17,3x | 9,24x | 7,42x |
Price to Book |
3,00x | 1,91x | 2,28x | 2,50x | 2,64x | 2,36x | 2,18x | 2,01x |
Nbr of stocks (in thousands) |
978 891 | 978 891 | 987 723 | 987 715 | 1 121 383 | 1 121 383 | - | - |
Reference price (CNY) |
22,5 | 16,0 | 20,6 | 21,2 | 26,1 | 23,6 | 23,6 | 23,6 |
Announcement Date |
03/29/2018 | 04/17/2019 | 04/20/2020 | 04/26/2021 | 03/05/2022 | - | - | - |
1 CNY in Million |
|
|
Income Statement Evolution (Annual data) |
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net sales1 |
8 417 | 8 539 | 8 311 | 5 282 | 6 153 | 6 349 | 8 403 | 9 383 |
EBITDA1 |
1 979 | 2 165 | 2 126 | 252 | 700 | 1 413 | 2 581 | 3 061 |
Operating profit (EBIT)1 |
1 036 | 1 281 | 1 274 | -568 | 4,03 | 275 | 1 373 | 1 634 |
Operating Margin |
12,3% | 15,0% | 15,3% | -10,7% | 0,07% | 4,33% | 16,3% | 17,4% |
Pre-Tax Profit (EBT)1 |
1 001 | 1 286 | 1 277 | -585 | 6,04 | -70,7 | 1 207 | 1 595 |
Net income1 |
631 | 857 | 885 | -496 | 55,7 | 189 | 1 038 | 1 270 |
Net margin |
7,50% | 10,0% | 10,6% | -9,39% | 0,90% | 2,98% | 12,4% | 13,5% |
EPS2 |
0,64 | 0,88 | 0,90 | -0,51 | 0,06 | 0,12 | 0,91 | 1,20 |
Dividend per Share2 |
0,07 | 0,11 | 0,07 | - | 0,03 | 0,00 | 0,02 | 0,04 |
Announcement Date |
03/29/2018 | 04/17/2019 | 04/20/2020 | 04/26/2021 | 03/05/2022 | - | - | - |
1 CNY in Million 2 CNY |
|
|
Income Statement Evolution (Quarterly data) |
|
Fiscal Period: December
|
2018 S1 |
2019 Q4 |
2020 Q2 |
2020 Q3 |
2020 Q4 |
2021 Q2 |
2021 Q3 |
2021 Q4 |
2022 Q1 |
2022 Q2 |
2022 Q3 |
2022 Q4 |
Net sales1 |
4 002 | 2 080 | 1 104 | 1 672 | 1 706 | 1 873 | 1 582 | 1 427 | 1 212 | 1 293 | 1 697 | 2 136 |
EBITDA |
- | - | - | - | - | - | - | - | - | - | - | - |
Operating profit (EBIT) |
- | 235 | - | - | 102 | 315 | - | -159 | -276 | - | - | - |
Operating Margin |
- | 11,3% | - | - | 5,96% | 16,8% | - | -11,1% | -22,8% | - | - | - |
Pre-Tax Profit (EBT)1 |
- | 240 | -219 | 184 | 91,4 | - | 67,3 | -159 | -271 | 506 | 216 | -14,1 |
Net income1 |
340 | 166 | -169 | 140 | 59,0 | - | 59,9 | -69,4 | -232 | 1 885 | 745 | -1 471 |
Net margin |
8,49% | 7,97% | -15,3% | 8,38% | 3,46% | - | 3,78% | -4,86% | -19,2% | 146% | 43,9% | -68,9% |
EPS2 |
- | 0,17 | -0,17 | 0,14 | 0,06 | 0,26 | 0,06 | -0,07 | -0,21 | -0,13 | 0,25 | -0,03 |
Dividend per Share |
- | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date |
08/29/2018 | 04/20/2020 | 08/27/2020 | 10/29/2020 | 04/26/2021 | 08/26/2021 | 10/19/2021 | 03/05/2022 | 04/28/2022 | - | - | - |
1 CNY in Million 2 CNY |
|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Debt1 |
3 174 | 2 387 | 1 028 | 1 240 | - | - | - | - |
Net Cash position1 |
- | - | - | - | 848 | 1 929 | 2 592 | 3 722 |
Leverage (Debt / EBITDA) |
1,60x | 1,10x | 0,48x | 4,93x | -1,21x | -1,37x | -1,00x | -1,22x |
Free Cash Flow1 |
1 589 | 1 382 | 1 034 | -137 | 1 610 | 295 | 1 240 | 1 728 |
ROE (Net Profit / Equities) |
8,98% | 11,1% | 10,4% | -5,72% | 0,67% | 1,36% | 8,83% | 10,2% |
Shareholders' equity1 |
7 025 | 7 742 | 8 542 | 8 671 | 8 310 | 13 902 | 11 757 | 12 418 |
ROA (Net Profit / Asset) |
3,70% | 5,09% | - | -2,94% | 0,21% | -0,10% | 2,96% | 4,05% |
Assets1 |
17 069 | 16 837 | - | 16 871 | 26 300 | -188 898 | 35 066 | 31 358 |
Book Value Per Share2 |
7,50 | 8,34 | 9,06 | 8,48 | 9,90 | 10,0 | 10,8 | 11,7 |
Cash Flow per Share2 |
2,11 | 1,96 | 1,83 | 0,45 | 2,32 | 2,03 | 2,45 | 2,94 |
Capex1 |
476 | 541 | 770 | 551 | 699 | 962 | 743 | 724 |
Capex / Sales |
5,65% | 6,34% | 9,27% | 10,4% | 11,4% | 15,1% | 8,85% | 7,72% |
Announcement Date |
03/29/2018 | 04/17/2019 | 04/20/2020 | 04/26/2021 | 03/05/2022 | - | - | - |
1 CNY in Million 2 CNY |
|
| |
|
Capitalization (CNY) |
26 431 000 185 |
Capitalization (USD) |
3 944 336 694 |
Net sales (CNY) |
6 153 086 600 |
Net sales (USD) |
918 234 084 |
Number of employees |
13 448 |
Sales / Employee (CNY) |
457 547 |
Sales / Employee (USD) |
68 280 |
Free-Float |
50,7% |
Free-Float capitalization (CNY) |
13 409 280 717 |
Free-Float capitalization (USD) |
2 001 086 512 |
Avg. Exchange 20 sessions (CNY) |
309 212 944 |
Avg. Exchange 20 sessions (USD) |
46 144 299 |
Average Daily Capital Traded |
1,17% |
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
|