End-of-day quote
Shanghai S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
10.61
CNY
|
+1.05%
|
|
-2.57%
|
+7.50%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
23,066
|
21,235
|
17,825
|
17,825
|
-
|
Enterprise Value (EV)
1 |
23,066
|
21,235
|
16,582
|
17,825
|
17,825
|
P/E ratio
|
28.6
x
|
27.5
x
|
17
x
|
14.3
x
|
12.3
x
|
Yield
|
-
|
2.37%
|
4.56%
|
3.86%
|
4.34%
|
Capitalization / Revenue
|
0.45
x
|
0.45
x
|
0.29
x
|
0.27
x
|
0.24
x
|
EV / Revenue
|
0.45
x
|
0.45
x
|
0.29
x
|
0.27
x
|
0.24
x
|
EV / EBITDA
|
23.3
x
|
17.4
x
|
13.5
x
|
10.3
x
|
8.95
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
3.52
x
|
3.07
x
|
2.25
x
|
2.24
x
|
2.07
x
|
Nbr of stocks (in thousands)
|
1,680,000
|
1,680,000
|
1,680,000
|
1,680,000
|
-
|
Reference price
2 |
13.73
|
12.64
|
10.61
|
10.61
|
10.61
|
Announcement Date
|
2/24/22
|
4/21/23
|
4/28/24
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
33,788
|
50,758
|
47,124
|
56,364
|
66,496
|
75,070
|
EBITDA
1 |
598.2
|
990.1
|
1,221
|
1,224
|
1,733
|
1,992
|
EBIT
1 |
558.2
|
953.7
|
859.8
|
1,189
|
1,503
|
1,742
|
Operating Margin
|
1.65%
|
1.88%
|
1.82%
|
2.11%
|
2.26%
|
2.32%
|
Earnings before Tax (EBT)
1 |
629
|
1,001
|
946.5
|
1,203
|
1,550
|
1,792
|
Net income
1 |
500.2
|
794.4
|
765.3
|
973.5
|
1,246
|
1,443
|
Net margin
|
1.48%
|
1.57%
|
1.62%
|
1.73%
|
1.87%
|
1.92%
|
EPS
2 |
0.3300
|
0.4800
|
0.4600
|
0.5800
|
0.7400
|
0.8600
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
0.3000
|
0.4500
|
0.4100
|
0.4600
|
Announcement Date
|
4/20/21
|
2/24/22
|
4/21/23
|
4/28/24
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
10.1%
|
12.9%
|
11.4%
|
13.6%
|
15.7%
|
16.8%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
6.76%
|
8.05%
|
9.51%
|
10.4%
|
Assets
1 |
-
|
-
|
11,325
|
12,404
|
13,100
|
13,849
|
Book Value Per Share
2 |
3.470
|
3.900
|
4.120
|
4.400
|
4.730
|
5.120
|
Cash Flow per Share
2 |
0.3700
|
0.4900
|
0.7100
|
0.9400
|
1.300
|
0.0600
|
Capex
1 |
-
|
-
|
40.7
|
60.1
|
64.4
|
75.5
|
Capex / Sales
|
-
|
-
|
0.09%
|
0.11%
|
0.1%
|
0.1%
|
Announcement Date
|
4/20/21
|
2/24/22
|
4/21/23
|
4/28/24
|
-
|
-
|
Last Close Price
10.61
CNY Average target price
14.31
CNY Spread / Average Target +34.87% Consensus |
1st Jan change
|
Capi.
|
---|
| +7.50% | 2.46B | | -2.12% | 38.16B | | -4.82% | 13.93B | | +17.87% | 12.8B | | +11.43% | 4.19B | | +6.65% | 2.43B | | -6.25% | 1.5B | | -20.28% | 1.3B | | -11.51% | 1.13B | | -32.82% | 1.06B |
Jewelry
|