End-of-day quote
Shanghai S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
27.82
CNY
|
+1.90%
|
|
-3.20%
|
-28.65%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,519
|
10,923
|
17,099
|
13,221
|
9,433
|
-
|
-
|
Enterprise Value (EV)
1 |
4,519
|
10,542
|
17,126
|
12,725
|
8,523
|
7,970
|
9,433
|
P/E ratio
|
64.9
x
|
63.1
x
|
21.9
x
|
8.92
x
|
9.44
x
|
5.84
x
|
5.67
x
|
Yield
|
-
|
0.27%
|
0.47%
|
1.15%
|
3.36%
|
3.7%
|
4.9%
|
Capitalization / Revenue
|
-
|
6.97
x
|
4.79
x
|
2.14
x
|
1.51
x
|
1.05
x
|
0.92
x
|
EV / Revenue
|
-
|
6.73
x
|
4.8
x
|
2.06
x
|
1.36
x
|
0.88
x
|
0.92
x
|
EV / EBITDA
|
-
|
40.5
x
|
16.8
x
|
6.59
x
|
6.26
x
|
3.88
x
|
4.31
x
|
EV / FCF
|
-
|
-
|
775
x
|
14.1
x
|
-61.8
x
|
3,985
x
|
-
|
FCF Yield
|
-
|
-
|
0.13%
|
7.07%
|
-1.62%
|
0.03%
|
-
|
Price to Book
|
-
|
9.47
x
|
8.79
x
|
3.36
x
|
2
x
|
1.46
x
|
1.37
x
|
Nbr of stocks (in thousands)
|
317,229
|
317,229
|
319,104
|
339,088
|
339,088
|
-
|
-
|
Reference price
2 |
14.24
|
34.43
|
53.59
|
38.99
|
27.82
|
27.82
|
27.82
|
Announcement Date
|
2/25/21
|
2/21/22
|
2/27/23
|
2/27/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
1,567
|
3,571
|
6,184
|
6,265
|
9,010
|
10,240
|
EBITDA
1 |
-
|
260.2
|
1,018
|
1,932
|
1,361
|
2,054
|
2,191
|
EBIT
1 |
-
|
211.7
|
898.6
|
1,684
|
1,140
|
1,828
|
1,869
|
Operating Margin
|
-
|
13.51%
|
25.17%
|
27.24%
|
18.2%
|
20.29%
|
18.25%
|
Earnings before Tax (EBT)
1 |
-
|
187.1
|
884.3
|
1,649
|
1,499
|
1,871
|
1,971
|
Net income
1 |
58.86
|
172.7
|
788.6
|
1,461
|
1,316
|
1,682
|
1,758
|
Net margin
|
-
|
11.02%
|
22.09%
|
23.63%
|
21.01%
|
18.67%
|
17.17%
|
EPS
2 |
0.2194
|
0.5459
|
2.450
|
4.370
|
2.948
|
4.763
|
4.908
|
Free Cash Flow
1 |
-
|
-
|
22.09
|
899.4
|
-138
|
2
|
-
|
FCF margin
|
-
|
-
|
0.62%
|
14.54%
|
-2.2%
|
0.02%
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
2.17%
|
46.56%
|
-
|
0.1%
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
2.8%
|
61.56%
|
-
|
0.12%
|
-
|
Dividend per Share
2 |
-
|
0.0918
|
0.2500
|
0.4500
|
0.9355
|
1.031
|
1.364
|
Announcement Date
|
2/25/21
|
2/21/22
|
2/27/23
|
2/27/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
593.9
|
-
|
-
|
-
|
-
|
1,259
|
1,262
|
1,690
|
1,420
|
1,231
|
1,754
|
1,554
|
-
|
-
|
EBITDA
|
78.12
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
89.1
|
-
|
-
|
-
|
-
|
393.4
|
437.6
|
521.5
|
258.7
|
203.7
|
347.5
|
336
|
-
|
-
|
Operating Margin
|
15%
|
-
|
-
|
-
|
-
|
31.24%
|
34.69%
|
30.87%
|
18.22%
|
16.54%
|
19.82%
|
21.62%
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
458.8
|
211.7
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
27.16%
|
14.91%
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
0.1939
|
-
|
0.3143
|
0.5929
|
1.114
|
1.029
|
0.7600
|
1.330
|
0.6200
|
0.5026
|
0.8976
|
0.8910
|
-
|
-
|
Dividend per Share
2 |
0.0918
|
-
|
-
|
-
|
0.2500
|
-
|
-
|
-
|
-
|
-
|
-
|
0.9811
|
-
|
-
|
Announcement Date
|
2/21/22
|
4/28/22
|
8/23/22
|
10/27/22
|
2/27/23
|
4/27/23
|
8/8/23
|
10/26/23
|
4/24/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
26.7
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
382
|
-
|
496
|
911
|
1,464
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
0.0262
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
22.1
|
899
|
-138
|
2
|
-
|
ROE (net income / shareholders' equity)
|
-
|
16.2%
|
49.5%
|
46.2%
|
22.7%
|
25.5%
|
24.2%
|
ROA (Net income/ Total Assets)
|
-
|
6.61%
|
17.8%
|
18.9%
|
9.5%
|
11.5%
|
9.76%
|
Assets
1 |
-
|
2,612
|
4,441
|
7,712
|
13,854
|
14,680
|
18,025
|
Book Value Per Share
2 |
-
|
3.640
|
6.090
|
11.60
|
13.90
|
19.10
|
20.30
|
Cash Flow per Share
2 |
-
|
0.2400
|
0.7000
|
3.520
|
5.410
|
4.240
|
6.650
|
Capex
1 |
-
|
83.2
|
203
|
294
|
378
|
416
|
451
|
Capex / Sales
|
-
|
5.31%
|
5.69%
|
4.76%
|
6.03%
|
4.62%
|
4.4%
|
Announcement Date
|
2/25/21
|
2/21/22
|
2/27/23
|
2/27/24
|
-
|
-
|
-
|
Last Close Price
27.82
CNY Average target price
36.32
CNY Spread / Average Target +30.54% Consensus |
1st Jan change
|
Capi.
|
---|
| -28.65% | 1.3B | | +8.22% | 2.04B | | +0.43% | 1.99B | | -6.79% | 1.91B | | -16.05% | 1.38B | | -5.37% | 1.38B | | +15.70% | 1.36B | | -17.02% | 1.24B | | -0.74% | 1.18B | | +33.33% | 1.14B |
Machine Tools
|