End-of-day quote
Shanghai S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
5.89
CNY
|
+1.38%
|
|
-0.17%
|
-11.56%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
8,226
|
6,583
|
7,466
|
8,769
|
7,546
|
6,673
|
-
|
-
|
Enterprise Value (EV)
1 |
8,226
|
6,583
|
7,466
|
8,769
|
7,546
|
6,673
|
6,673
|
6,673
|
P/E ratio
|
23.4
x
|
6.92
x
|
-7.4
x
|
18
x
|
11.3
x
|
8.3
x
|
6.73
x
|
5.57
x
|
Yield
|
-
|
-
|
-
|
0.26%
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.44
x
|
0.36
x
|
0.36
x
|
0.49
x
|
0.36
x
|
0.27
x
|
0.24
x
|
0.21
x
|
EV / Revenue
|
0.44
x
|
0.36
x
|
0.36
x
|
0.49
x
|
0.36
x
|
0.27
x
|
0.24
x
|
0.21
x
|
EV / EBITDA
|
9.93
x
|
4.43
x
|
-9.04
x
|
10.4
x
|
6.27
x
|
4.02
x
|
3.72
x
|
3.36
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.08
x
|
0.78
x
|
1.18
x
|
1.38
x
|
1.07
x
|
0.86
x
|
0.79
x
|
0.68
x
|
Nbr of stocks (in thousands)
|
1,133,002
|
1,133,002
|
1,133,002
|
1,133,002
|
1,133,002
|
1,133,002
|
-
|
-
|
Reference price
2 |
7.260
|
5.810
|
6.590
|
7.740
|
6.660
|
5.890
|
5.890
|
5.890
|
Announcement Date
|
3/30/20
|
3/29/21
|
3/21/22
|
3/28/23
|
3/27/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
18,805
|
18,050
|
20,789
|
18,056
|
20,954
|
24,387
|
27,829
|
32,042
|
EBITDA
1 |
828.6
|
1,485
|
-826
|
844.6
|
1,204
|
1,661
|
1,792
|
1,988
|
EBIT
1 |
658.5
|
1,294
|
-1,001
|
672.5
|
905.9
|
1,036
|
1,273
|
1,534
|
Operating Margin
|
3.5%
|
7.17%
|
-4.82%
|
3.72%
|
4.32%
|
4.25%
|
4.58%
|
4.79%
|
Earnings before Tax (EBT)
1 |
656.8
|
1,294
|
-1,003
|
673.6
|
904.4
|
1,037
|
1,274
|
1,535
|
Net income
1 |
352.8
|
948.4
|
-1,007
|
489.1
|
671.7
|
806.3
|
992.1
|
1,197
|
Net margin
|
1.88%
|
5.25%
|
-4.84%
|
2.71%
|
3.21%
|
3.31%
|
3.56%
|
3.74%
|
EPS
2 |
0.3100
|
0.8400
|
-0.8900
|
0.4300
|
0.5900
|
0.7100
|
0.8750
|
1.058
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
0.0200
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/30/20
|
3/29/21
|
3/21/22
|
3/28/23
|
3/27/24
|
-
|
-
|
-
|
Fiscal Period: December |
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
-
|
4,556
|
5,759
|
3,419
|
5,430
|
5,266
|
6,839
|
4,272
|
5,786
|
5,919
|
7,482
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
205.1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
0.1800
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
7/28/22
|
10/27/22
|
3/28/23
|
4/27/23
|
8/28/23
|
10/30/23
|
3/27/24
|
-
|
-
|
-
|
-
|
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)
|
4.7%
|
11.6%
|
-13.4%
|
7.73%
|
10%
|
9.99%
|
11.4%
|
11.7%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
1.77%
|
-
|
2.4%
|
2.7%
|
2.65%
|
Assets
1 |
-
|
-
|
-
|
27,555
|
-
|
33,594
|
36,744
|
45,180
|
Book Value Per Share
2 |
6.750
|
7.470
|
5.600
|
5.600
|
6.240
|
6.850
|
7.470
|
8.610
|
Cash Flow per Share
2 |
0.8600
|
1.870
|
0.9700
|
-0.1300
|
0.7600
|
0.9600
|
1.160
|
1.100
|
Capex
1 |
-
|
-
|
340
|
309
|
546
|
171
|
176
|
131
|
Capex / Sales
|
-
|
-
|
1.64%
|
1.71%
|
2.61%
|
0.7%
|
0.63%
|
0.41%
|
Announcement Date
|
3/30/20
|
3/29/21
|
3/21/22
|
3/28/23
|
3/27/24
|
-
|
-
|
-
|
Last Close Price
5.89
CNY Average target price
9.147
CNY Spread / Average Target +55.29% Consensus |
1st Jan change
|
Capi.
|
---|
| -11.56% | 921M | | -2.29% | 67.67B | | +2.13% | 59.37B | | +21.25% | 38.3B | | +11.23% | 30.73B | | +2.06% | 26.35B | | +22.89% | 22.01B | | +15.06% | 19.47B | | +22.99% | 17.6B | | +64.33% | 16.64B |
Other Construction & Engineering
|