|
Fiscal Period: December
|
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
Capitalization1 |
2 718 | 2 270 | 2 190 | 1 737 | 1 543 | 817 |
Enterprise Value (EV)1 |
2 439 | 2 025 | 2 043 | 1 601 | 924 | 629 |
P/E ratio |
14,2x | 9,88x | 9,30x | 6,13x | 2,99x | 51,7x |
Yield |
1,06% | 1,52% | 1,12% | - | 15,9% | - |
Capitalization / Revenue |
5,24x | 3,78x | 3,05x | 2,31x | 2,89x | 1,39x |
EV / Revenue |
4,70x | 3,37x | 2,84x | 2,13x | 1,73x | 1,07x |
EV / EBITDA |
11,3x | 8,08x | 6,47x | 4,78x | 7,94x | 57,3x |
Enterprise Value (EV) / FCF |
-99,5x | -73,9x | -19,3x | -22,0x | -39,5x | -5,29x |
FCF Yield |
-1,00% | -1,35% | -5,17% | -4,54% | -2,53% | -18,9% |
Price to Book |
2,63x | 1,92x | 1,60x | 1,06x | 0,72x | 0,42x |
Nbr of stocks (in thousands) |
1 238 710 | 1 238 710 | 1 222 385 | 1 222 385 | 1 222 385 | 1 222 385 |
Reference price (CNY) |
2,19 | 1,83 | 1,79 | 1,42 | 1,26 | 0,67 |
Announcement Date |
04/25/2017 | 04/26/2018 | 04/24/2019 | 04/27/2020 | 04/23/2021 | 04/28/2022 |
1 CNY in Million |
|
|
Income Statement Evolution (Annual data) |
|
Fiscal Period: December
|
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
Net sales1 |
519 | 601 | 719 | 750 | 534 | 586 |
EBITDA1 |
217 | 251 | 316 | 335 | 116 | 11,0 |
Operating profit (EBIT)1 |
211 | 243 | 308 | 328 | 109 | 3,92 |
Operating Margin |
40,7% | 40,4% | 42,9% | 43,7% | 20,4% | 0,67% |
Pre-Tax Profit (EBT)1 |
221 | 252 | 272 | 334 | 527 | 17,6 |
Net income1 |
191 | 230 | 236 | 283 | 516 | 15,8 |
Net margin |
36,9% | 38,2% | 32,9% | 37,8% | 96,7% | 2,70% |
EPS2 |
0,15 | 0,19 | 0,19 | 0,23 | 0,42 | 0,01 |
Free Cash Flow1 |
-24,5 | -27,4 | -106 | -72,7 | -23,4 | -119 |
FCF margin |
-4,72% | -4,56% | -14,7% | -9,69% | -4,38% | -20,3% |
FCF Conversion |
-11,3% | -10,9% | -33,5% | -21,7% | -20,1% | -1 083% |
Dividend per Share2 |
0,02 | 0,03 | 0,02 | - | 0,20 | - |
Announcement Date |
04/25/2017 | 04/26/2018 | 04/24/2019 | 04/27/2020 | 04/23/2021 | 04/28/2022 |
1 CNY in Million 2 CNY |
|
|
|
Fiscal Period: December
|
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
Net Debt1 |
- | - | - | - | - | - |
Net Cash position1 |
279 | 244 | 146 | 136 | 619 | 188 |
Leverage (Debt / EBITDA) |
-1,29x | -0,97x | -0,46x | -0,41x | -5,32x | -17,1x |
Free Cash Flow1 |
-24,5 | -27,4 | -106 | -72,7 | -23,4 | -119 |
ROE (Net Profit / Equities) |
20,0% | 20,7% | 18,5% | 18,7% | 23,7% | 0,73% |
Shareholders' equity1 |
958 | 1 108 | 1 274 | 1 517 | 2 178 | 2 154 |
ROA (Net Profit / Asset) |
11,8% | 11,5% | 12,5% | 11,2% | 3,00% | 0,10% |
Assets1 |
1 615 | 1 999 | 1 888 | 2 524 | 17 224 | 15 527 |
Book Value Per Share2 |
0,84 | 0,95 | 1,12 | 1,34 | 1,76 | 1,59 |
Cash Flow per Share2 |
0,22 | 0,19 | 0,16 | 0,12 | 0,57 | 0,16 |
Capex1 |
1,55 | 3,56 | 3,25 | 3,51 | 1,61 | 3,07 |
Capex / Sales |
0,30% | 0,59% | 0,45% | 0,47% | 0,30% | 0,52% |
Announcement Date |
04/25/2017 | 04/26/2018 | 04/24/2019 | 04/27/2020 | 04/23/2021 | 04/28/2022 |
1 CNY in Million 2 CNY |
|
| |
|
Capitalization (HKD) |
440 058 456 |
Capitalization (USD) |
56 205 539 |
Net sales (CNY) |
586 413 000 |
Net sales (USD) |
86 448 241 |
Number of employees |
488 |
Sales / Employee (CNY) |
1 201 666 |
Sales / Employee (USD) |
177 148 |
Free-Float |
38,5% |
Free-Float capitalization (HKD) |
169 374 312 |
Free-Float capitalization (USD) |
21 632 977 |
Avg. Exchange 20 sessions (CNY) |
698 220 |
Avg. Exchange 20 sessions (USD) |
102 931 |
Average Daily Capital Traded |
0,16% |
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
|