End-of-day quote
Shenzhen S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
288.8
CNY
|
+1.30%
|
|
+6.42%
|
-0.62%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
221,134
|
517,884
|
461,774
|
382,132
|
351,450
|
349,273
|
-
|
-
|
Enterprise Value (EV)
1 |
206,861
|
502,020
|
446,498
|
359,043
|
332,776
|
317,142
|
308,179
|
287,654
|
P/E ratio
|
47.2
x
|
77.8
x
|
57.8
x
|
39.8
x
|
30.4
x
|
25
x
|
20.8
x
|
-
|
Yield
|
0.82%
|
0.59%
|
0.92%
|
1.42%
|
0.52%
|
2.3%
|
2.7%
|
-
|
Capitalization / Revenue
|
13.4
x
|
24.6
x
|
18.3
x
|
12.6
x
|
10.1
x
|
8.67
x
|
6.86
x
|
5.99
x
|
EV / Revenue
|
12.5
x
|
23.9
x
|
17.7
x
|
11.8
x
|
9.53
x
|
7.87
x
|
6.05
x
|
4.93
x
|
EV / EBITDA
|
35.8
x
|
63.3
x
|
45.7
x
|
30.4
x
|
23.8
x
|
19.8
x
|
16.2
x
|
12.8
x
|
EV / FCF
|
52.4
x
|
65.3
x
|
58.6
x
|
34.9
x
|
39.6
x
|
26
x
|
21.4
x
|
17
x
|
FCF Yield
|
1.91%
|
1.53%
|
1.71%
|
2.87%
|
2.52%
|
3.84%
|
4.66%
|
5.88%
|
Price to Book
|
11.9
x
|
22.2
x
|
17.2
x
|
12
x
|
10.6
x
|
7.24
x
|
5.79
x
|
-
|
Nbr of stocks (in thousands)
|
1,215,691
|
1,215,691
|
1,212,643
|
1,209,393
|
1,209,393
|
1,209,393
|
-
|
-
|
Reference price
2 |
181.9
|
426.0
|
380.8
|
316.0
|
290.6
|
288.8
|
288.8
|
288.8
|
Announcement Date
|
2/27/20
|
4/28/21
|
4/19/22
|
4/27/23
|
4/26/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
16,556
|
21,026
|
25,270
|
30,366
|
34,932
|
40,291
|
50,930
|
58,290
|
EBITDA
1 |
5,784
|
7,930
|
9,766
|
11,796
|
13,995
|
16,021
|
19,044
|
22,479
|
EBIT
1 |
5,379
|
7,455
|
9,066
|
10,991
|
13,070
|
15,495
|
18,535
|
21,495
|
Operating Margin
|
32.49%
|
35.46%
|
35.88%
|
36.19%
|
37.42%
|
38.46%
|
36.39%
|
36.88%
|
Earnings before Tax (EBT)
1 |
5,368
|
7,438
|
9,017
|
10,954
|
13,011
|
15,922
|
19,077
|
22,524
|
Net income
1 |
4,681
|
6,658
|
8,002
|
9,607
|
11,582
|
13,988
|
16,789
|
19,646
|
Net margin
|
28.27%
|
31.66%
|
31.66%
|
31.64%
|
33.16%
|
34.72%
|
32.97%
|
33.7%
|
EPS
2 |
3.850
|
5.476
|
6.587
|
7.937
|
9.558
|
11.54
|
13.87
|
-
|
Free Cash Flow
1 |
3,949
|
7,690
|
7,618
|
10,299
|
8,395
|
12,189
|
14,367
|
16,918
|
FCF margin
|
23.85%
|
36.58%
|
30.15%
|
33.92%
|
24.03%
|
30.25%
|
28.21%
|
29.02%
|
FCF Conversion (EBITDA)
|
68.27%
|
96.97%
|
78%
|
87.31%
|
59.99%
|
76.08%
|
75.44%
|
75.26%
|
FCF Conversion (Net income)
|
84.37%
|
115.51%
|
95.21%
|
107.2%
|
72.48%
|
87.14%
|
85.57%
|
86.12%
|
Dividend per Share
2 |
1.500
|
2.500
|
3.500
|
4.500
|
1.500
|
6.649
|
7.810
|
-
|
Announcement Date
|
2/27/20
|
4/28/21
|
4/19/22
|
4/27/23
|
4/26/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
5,878
|
6,943
|
8,412
|
15,356
|
7,940
|
7,070
|
15,010
|
8,364
|
10,111
|
18,476
|
8,828
|
7,628
|
16,456
|
9,373
|
11,739
|
11,016
|
10,027
|
-
|
-
|
EBITDA
|
1,330
|
2,560
|
3,502
|
-
|
3,213
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,471
|
2,402
|
3,604
|
6,005
|
3,214
|
1,771
|
-
|
2,900
|
4,430
|
-
|
3,871
|
1,869
|
-
|
3,572
|
4,167
|
4,513
|
-
|
-
|
-
|
Operating Margin
|
25.02%
|
34.59%
|
42.84%
|
39.11%
|
40.48%
|
25.06%
|
-
|
34.67%
|
43.81%
|
-
|
43.85%
|
24.5%
|
-
|
38.11%
|
35.5%
|
40.97%
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
1,434
|
2,406
|
3,603
|
6,008
|
3,220
|
1,725
|
4,945
|
-
|
4,422
|
7,310
|
3,877
|
1,824
|
5,701
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
1,339
|
2,105
|
3,183
|
5,288
|
2,815
|
1,505
|
4,320
|
-
|
3,871
|
6,442
|
3,392
|
1,748
|
5,140
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
22.77%
|
30.32%
|
37.83%
|
34.43%
|
35.45%
|
21.29%
|
28.78%
|
-
|
38.28%
|
34.87%
|
38.43%
|
22.91%
|
31.24%
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
1.105
|
1.738
|
2.631
|
-
|
2.330
|
1.240
|
-
|
2.125
|
3.191
|
-
|
2.803
|
1.440
|
-
|
2.609
|
3.485
|
3.450
|
1.810
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.5630
|
-
|
-
|
Announcement Date
|
4/19/22
|
4/19/22
|
8/19/22
|
8/19/22
|
10/27/22
|
4/27/23
|
4/27/23
|
4/27/23
|
8/29/23
|
8/29/23
|
10/27/23
|
4/26/24
|
4/26/24
|
4/26/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
14,273
|
15,865
|
15,276
|
23,088
|
18,673
|
32,131
|
41,094
|
61,619
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
3,949
|
7,690
|
7,618
|
10,299
|
8,395
|
12,189
|
14,367
|
16,918
|
ROE (net income / shareholders' equity)
|
27.9%
|
32.3%
|
31.9%
|
33.4%
|
33.6%
|
31.4%
|
30.8%
|
25.9%
|
ROA (Net income/ Total Assets)
|
19.8%
|
22.6%
|
22.4%
|
22.6%
|
-
|
23.6%
|
24.1%
|
-
|
Assets
1 |
23,625
|
29,470
|
35,705
|
42,424
|
-
|
59,303
|
69,661
|
-
|
Book Value Per Share
2 |
15.30
|
19.10
|
22.20
|
26.40
|
27.30
|
39.90
|
49.90
|
-
|
Cash Flow per Share
2 |
3.880
|
7.300
|
7.400
|
10.00
|
9.120
|
11.90
|
13.60
|
-
|
Capex
1 |
773
|
1,180
|
1,381
|
1,842
|
2,667
|
1,678
|
1,751
|
2,736
|
Capex / Sales
|
4.67%
|
5.61%
|
5.46%
|
6.07%
|
7.63%
|
4.16%
|
3.44%
|
4.69%
|
Announcement Date
|
2/27/20
|
4/28/21
|
4/19/22
|
4/27/23
|
4/26/24
|
-
|
-
|
-
|
Last Close Price
288.8
CNY Average target price
396.6
CNY Spread / Average Target +37.32% Consensus |