End-of-day quote
Shenzhen S.E.
06:00:00 2024-04-28 pm EDT
|
5-day change
|
1st Jan Change
|
3.88
CNY
|
+4.02%
|
|
+12.46%
|
-25.67%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
3,990
|
5,698
|
9,707
|
5,832
|
3,601
|
2,004
|
2,004
|
-
|
Enterprise Value (EV)
1 |
3,990
|
5,698
|
9,707
|
5,832
|
3,601
|
2,697
|
2,004
|
2,004
|
P/E ratio
|
9.97
x
|
11.5
x
|
21.1
x
|
-6.4
x
|
-4.85
x
|
-39.5
x
|
18
x
|
12.9
x
|
Yield
|
-
|
-
|
0.96%
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
2.81
x
|
1.96
x
|
2.51
x
|
1.58
x
|
1.23
x
|
1.37
x
|
0.78
x
|
0.67
x
|
EV / Revenue
|
2.81
x
|
1.96
x
|
2.51
x
|
1.58
x
|
1.23
x
|
1.37
x
|
0.78
x
|
0.67
x
|
EV / EBITDA
|
-
|
-
|
13.8
x
|
-7.94
x
|
-38.6
x
|
5.19
x
|
3.98
x
|
3.57
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
3.6
x
|
1.88
x
|
3.1
x
|
2.73
x
|
2.61
x
|
2.06
x
|
1.38
x
|
1.25
x
|
Nbr of stocks (in thousands)
|
385,920
|
516,581
|
516,581
|
516,581
|
516,581
|
516,581
|
516,581
|
-
|
Reference price
2 |
10.34
|
11.03
|
18.79
|
11.29
|
6.970
|
3.880
|
3.880
|
3.880
|
Announcement Date
|
2/26/19
|
2/28/20
|
4/27/21
|
4/26/22
|
4/26/23
|
4/26/24
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
1,422
|
2,908
|
3,865
|
3,693
|
2,917
|
1,969
|
2,567
|
2,990
|
EBITDA
1 |
-
|
-
|
701.9
|
-734.2
|
-93.29
|
386
|
503
|
562
|
EBIT
1 |
472.3
|
554.6
|
570.3
|
-907.1
|
-796.5
|
-63.38
|
128.2
|
179.1
|
Operating Margin
|
33.23%
|
19.07%
|
14.76%
|
-24.56%
|
-27.3%
|
-3.22%
|
4.99%
|
5.99%
|
Earnings before Tax (EBT)
1 |
463.5
|
553.2
|
552.7
|
-915.7
|
-802.2
|
-87.73
|
126.7
|
177.6
|
Net income
1 |
400.4
|
453.2
|
460.8
|
-911.7
|
-742.4
|
-68.34
|
110.2
|
155.7
|
Net margin
|
28.16%
|
15.58%
|
11.92%
|
-24.68%
|
-25.45%
|
-3.47%
|
4.29%
|
5.21%
|
EPS
2 |
1.037
|
0.9580
|
0.8920
|
-1.765
|
-1.437
|
-0.1323
|
0.2150
|
0.3000
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
0.1800
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/26/19
|
2/28/20
|
4/27/21
|
4/26/22
|
4/26/23
|
4/26/24
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
43.6%
|
19.6%
|
14.9%
|
-34.7%
|
-42.3%
|
-5.08%
|
7.62%
|
9.65%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
9.93%
|
-
|
-19.1%
|
0.92%
|
2.52%
|
3.86%
|
Assets
1 |
-
|
-
|
4,641
|
-
|
3,893
|
-1,883
|
4,375
|
4,035
|
Book Value Per Share
2 |
2.880
|
5.860
|
6.070
|
4.130
|
2.670
|
2.540
|
2.820
|
3.120
|
Cash Flow per Share
2 |
0.1200
|
1.310
|
1.560
|
0.0900
|
0.6600
|
0.3000
|
0.8900
|
0.9700
|
Capex
1 |
-
|
-
|
337
|
376
|
69.8
|
39.8
|
213
|
214
|
Capex / Sales
|
-
|
-
|
8.73%
|
10.19%
|
2.39%
|
2.02%
|
8.28%
|
7.16%
|
Announcement Date
|
2/26/19
|
2/28/20
|
4/27/21
|
4/26/22
|
4/26/23
|
4/26/24
|
-
|
-
|
Last Close Price
3.88
CNY Average target price
5.8
CNY Spread / Average Target +49.48% Consensus |
1st Jan change
|
Capi.
|
---|
| -25.67% | 266M | | +10.09% | 18.86B | | 0.00% | 17.37B | | -1.32% | 10.65B | | -7.81% | 10.26B | | +7.52% | 6.72B | | +10.34% | 5.94B | | +0.06% | 4.55B | | -19.01% | 3.83B | | -3.97% | 3.48B |
Cosmetics & Perfumes
|