End-of-day quote
Shenzhen S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
13.42
CNY
|
-1.03%
|
|
+1.13%
|
+3.15%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
9,681
|
9,750
|
13,545
|
11,160
|
10,446
|
10,775
|
-
|
Enterprise Value (EV)
1 |
9,681
|
9,750
|
13,545
|
11,160
|
8,339
|
6,006
|
4,466
|
P/E ratio
|
9.85
x
|
11.4
x
|
10.7
x
|
11.2
x
|
10.3
x
|
7.68
x
|
6.64
x
|
Yield
|
1.03%
|
3.21%
|
0.57%
|
1.8%
|
4.86%
|
2.24%
|
3.54%
|
Capitalization / Revenue
|
0.57
x
|
0.58
x
|
0.77
x
|
0.57
x
|
0.45
x
|
0.44
x
|
0.41
x
|
EV / Revenue
|
0.57
x
|
0.58
x
|
0.77
x
|
0.57
x
|
0.36
x
|
0.25
x
|
0.17
x
|
EV / EBITDA
|
4.27
x
|
4.55
x
|
5.27
x
|
4.45
x
|
2.78
x
|
2.33
x
|
1.64
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.06
x
|
0.94
x
|
1.25
x
|
1.02
x
|
0.87
x
|
0.9
x
|
0.79
x
|
Nbr of stocks (in thousands)
|
626,227
|
626,227
|
626,227
|
802,884
|
802,884
|
802,884
|
-
|
Reference price
2 |
15.46
|
15.57
|
21.63
|
13.90
|
13.01
|
13.42
|
13.42
|
Announcement Date
|
2/26/20
|
2/25/21
|
4/28/22
|
4/27/23
|
2/26/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
17,093
|
16,892
|
17,588
|
19,626
|
23,236
|
24,487
|
26,449
|
EBITDA
1 |
2,268
|
2,144
|
2,570
|
2,507
|
2,999
|
2,572
|
2,724
|
EBIT
1 |
1,483
|
1,298
|
1,685
|
1,506
|
1,708
|
2,026
|
2,358
|
Operating Margin
|
8.67%
|
7.68%
|
9.58%
|
7.67%
|
7.35%
|
8.27%
|
8.92%
|
Earnings before Tax (EBT)
1 |
1,512
|
1,333
|
1,694
|
1,500
|
1,695
|
2,021
|
2,350
|
Net income
1 |
981.1
|
849.4
|
1,265
|
1,007
|
1,028
|
1,421
|
1,645
|
Net margin
|
5.74%
|
5.03%
|
7.19%
|
5.13%
|
4.43%
|
5.8%
|
6.22%
|
EPS
2 |
1.570
|
1.360
|
2.020
|
1.240
|
1.260
|
1.747
|
2.020
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.1600
|
0.5000
|
0.1230
|
0.2500
|
0.6320
|
0.3000
|
0.4750
|
Announcement Date
|
2/26/20
|
2/25/21
|
4/28/22
|
4/27/23
|
2/26/24
|
-
|
-
|
Fiscal Period: December |
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
-
|
6,197
|
-
|
5,684
|
4,990
|
7,311
|
6,950
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
512.4
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
0.6300
|
0.4000
|
0.2300
|
0.2744
|
0.3600
|
0.5300
|
0.5300
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
8/23/23
|
10/26/23
|
2/26/24
|
4/25/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
2,106
|
4,769
|
6,309
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
11.4%
|
8.71%
|
11.9%
|
9.27%
|
8.87%
|
9.8%
|
11.5%
|
ROA (Net income/ Total Assets)
|
5.88%
|
4.69%
|
6.18%
|
4.5%
|
4.37%
|
4.5%
|
5.5%
|
Assets
1 |
16,697
|
18,119
|
20,450
|
22,394
|
23,510
|
31,574
|
29,915
|
Book Value Per Share
2 |
14.60
|
16.50
|
17.30
|
13.60
|
15.00
|
14.90
|
17.00
|
Cash Flow per Share
2 |
3.210
|
4.580
|
3.620
|
2.210
|
3.710
|
1.760
|
2.070
|
Capex
1 |
648
|
671
|
893
|
1,327
|
2,170
|
820
|
-
|
Capex / Sales
|
3.79%
|
3.97%
|
5.08%
|
6.76%
|
9.34%
|
3.35%
|
-
|
Announcement Date
|
2/26/20
|
2/25/21
|
4/28/22
|
4/27/23
|
2/26/24
|
-
|
-
|
Last Close Price
13.42
CNY Average target price
18
CNY Spread / Average Target +34.13% Consensus |
1st Jan change
|
Capi.
|
---|
| +3.15% | 1.49B | | +6.28% | 8.03B | | -1.98% | 5.07B | | +10.31% | 2.92B | | +2.97% | 2.61B | | -16.34% | 2.78B | | -3.12% | 2.27B | | +28.26% | 1.77B | | +35.33% | 1.62B | | -22.93% | 1.43B |
Automotive Accessories
|