End-of-day quote
Shenzhen S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
14.92
CNY
|
-1.13%
|
|
-2.36%
|
+22.09%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
5,876
|
4,324
|
4,716
|
5,473
|
6,682
|
-
|
-
|
Enterprise Value (EV)
1 |
5,876
|
4,324
|
4,716
|
5,473
|
6,682
|
6,682
|
6,682
|
P/E ratio
|
52.7
x
|
51.5
x
|
38
x
|
25.5
x
|
23.8
x
|
18.4
x
|
14.5
x
|
Yield
|
1.36%
|
-
|
1.87%
|
2.45%
|
2.39%
|
3.02%
|
3.79%
|
Capitalization / Revenue
|
6.46
x
|
3.89
x
|
3.23
x
|
2.65
x
|
2.49
x
|
1.99
x
|
1.63
x
|
EV / Revenue
|
6.46
x
|
3.89
x
|
3.23
x
|
2.65
x
|
2.49
x
|
1.99
x
|
1.63
x
|
EV / EBITDA
|
39.1
x
|
33.9
x
|
26.1
x
|
17.4
x
|
18.3
x
|
14.3
x
|
11.4
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
6.77
x
|
4.94
x
|
4.91
x
|
4.21
x
|
4.49
x
|
3.95
x
|
3.36
x
|
Nbr of stocks (in thousands)
|
400,010
|
400,010
|
400,010
|
447,879
|
447,879
|
-
|
-
|
Reference price
2 |
14.69
|
10.81
|
11.79
|
12.22
|
14.92
|
14.92
|
14.92
|
Announcement Date
|
3/31/21
|
3/17/22
|
3/20/23
|
3/11/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
909.1
|
1,111
|
1,462
|
2,065
|
2,680
|
3,350
|
4,102
|
EBITDA
1 |
150.2
|
127.5
|
180.9
|
314.4
|
365
|
466.4
|
585.4
|
EBIT
1 |
123.7
|
99.85
|
148.4
|
266.6
|
346.9
|
437
|
560.5
|
Operating Margin
|
13.61%
|
8.99%
|
10.15%
|
12.91%
|
12.94%
|
13.04%
|
13.67%
|
Earnings before Tax (EBT)
1 |
127.3
|
91.24
|
142.2
|
259.4
|
348.5
|
434.9
|
560.5
|
Net income
1 |
103.3
|
84.94
|
124.7
|
209.2
|
285.7
|
361.7
|
462.7
|
Net margin
|
11.36%
|
7.64%
|
8.53%
|
10.13%
|
10.66%
|
10.8%
|
11.28%
|
EPS
2 |
0.2790
|
0.2100
|
0.3100
|
0.4800
|
0.6267
|
0.8117
|
1.026
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.2000
|
-
|
0.2200
|
0.3000
|
0.3567
|
0.4500
|
0.5650
|
Announcement Date
|
3/31/21
|
3/17/22
|
3/20/23
|
3/11/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
14.1%
|
9.7%
|
13.6%
|
17.4%
|
19.5%
|
21.5%
|
23.3%
|
ROA (Net income/ Total Assets)
|
11.6%
|
8.2%
|
10.5%
|
13.4%
|
15.4%
|
16.2%
|
18.1%
|
Assets
1 |
892.3
|
1,036
|
1,186
|
1,557
|
1,852
|
2,226
|
2,554
|
Book Value Per Share
2 |
2.170
|
2.190
|
2.400
|
2.900
|
3.320
|
3.780
|
4.440
|
Cash Flow per Share
2 |
0.0300
|
0.4800
|
0.2300
|
0.3500
|
0.6900
|
0.7900
|
1.090
|
Capex
1 |
-
|
63.9
|
166
|
159
|
124
|
91
|
74.7
|
Capex / Sales
|
-
|
5.75%
|
11.33%
|
7.68%
|
4.63%
|
2.72%
|
1.82%
|
Announcement Date
|
3/31/21
|
3/17/22
|
3/20/23
|
3/11/24
|
-
|
-
|
-
|
Last Close Price
14.92
CNY Average target price
16.83
CNY Spread / Average Target +12.81% Consensus |