End-of-day quote
Shanghai S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
15.36
CNY
|
+3.09%
|
|
+0.20%
|
-9.75%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
23,252
|
22,302
|
23,778
|
15,988
|
25,427
|
22,859
|
-
|
-
|
Enterprise Value (EV)
1 |
29,451
|
23,121
|
23,086
|
14,968
|
23,635
|
20,000
|
19,080
|
18,155
|
P/E ratio
|
23.4
x
|
19.7
x
|
10.1
x
|
-63.3
x
|
23.6
x
|
19.4
x
|
15.8
x
|
15
x
|
Yield
|
2.14%
|
2.23%
|
2.08%
|
3.07%
|
1.94%
|
2.22%
|
2.34%
|
2.6%
|
Capitalization / Revenue
|
1.22
x
|
1.64
x
|
2.99
x
|
1.86
x
|
2.93
x
|
2.43
x
|
2.27
x
|
2.24
x
|
EV / Revenue
|
1.55
x
|
1.7
x
|
2.9
x
|
1.74
x
|
2.72
x
|
2.13
x
|
1.9
x
|
1.78
x
|
EV / EBITDA
|
16.7
x
|
11.2
x
|
7.32
x
|
50.8
x
|
14.2
x
|
8.65
x
|
7.64
x
|
7.37
x
|
EV / FCF
|
-
|
16,649,673
x
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
0%
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
2.1
x
|
1.87
x
|
1.83
x
|
1.3
x
|
2.06
x
|
1.71
x
|
1.59
x
|
1.48
x
|
Nbr of stocks (in thousands)
|
1,507,920
|
1,507,920
|
1,500,163
|
1,485,873
|
1,493,950
|
1,488,200
|
-
|
-
|
Reference price
2 |
15.42
|
14.79
|
15.85
|
10.76
|
17.02
|
15.36
|
15.36
|
15.36
|
Announcement Date
|
4/25/20
|
4/23/21
|
3/30/22
|
3/27/23
|
4/15/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
18,998
|
13,576
|
7,952
|
8,593
|
8,674
|
9,407
|
10,060
|
10,188
|
EBITDA
1 |
1,762
|
2,062
|
3,153
|
294.6
|
1,663
|
2,312
|
2,498
|
2,462
|
EBIT
1 |
1,338
|
1,472
|
2,733
|
-153
|
1,228
|
1,530
|
1,648
|
1,706
|
Operating Margin
|
7.04%
|
10.85%
|
34.37%
|
-1.78%
|
14.16%
|
16.26%
|
16.38%
|
16.75%
|
Earnings before Tax (EBT)
1 |
1,331
|
1,457
|
2,724
|
-160.5
|
1,221
|
1,608
|
1,773
|
1,879
|
Net income
1 |
1,001
|
1,126
|
2,359
|
-256.5
|
1,071
|
1,179
|
1,468
|
1,528
|
Net margin
|
5.27%
|
8.29%
|
29.66%
|
-2.99%
|
12.35%
|
12.53%
|
14.59%
|
15%
|
EPS
2 |
0.6600
|
0.7500
|
1.570
|
-0.1700
|
0.7200
|
0.7900
|
0.9744
|
1.022
|
Free Cash Flow
|
-
|
1,389
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
10.23%
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
67.33%
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
123.34%
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.3300
|
0.3300
|
0.3300
|
0.3300
|
0.3300
|
0.3406
|
0.3594
|
0.3997
|
Announcement Date
|
4/25/20
|
4/23/21
|
3/30/22
|
3/27/23
|
4/15/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,103
|
2,049
|
2,541
|
2,471
|
2,896
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
0.5800
|
-0.3719
|
0.1000
|
0.0500
|
0.0500
|
0.1774
|
0.2900
|
0.2200
|
0.0300
|
0.1976
|
-
|
-
|
-
|
0.2800
|
0.2700
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/30/22
|
4/25/22
|
8/19/22
|
10/25/22
|
3/27/23
|
4/24/23
|
8/25/23
|
10/27/23
|
4/15/24
|
4/25/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
6,199
|
818
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
692
|
1,020
|
1,792
|
2,859
|
3,778
|
4,703
|
Leverage (Debt/EBITDA)
|
3.518
x
|
0.3968
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
1,389
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
9.28%
|
9.76%
|
18.4%
|
-2.04%
|
8.75%
|
8.67%
|
10.4%
|
10.2%
|
ROA (Net income/ Total Assets)
|
4.07%
|
5.56%
|
14.3%
|
-
|
-
|
7.23%
|
7.64%
|
8.2%
|
Assets
1 |
24,593
|
20,253
|
16,518
|
-
|
-
|
16,300
|
19,205
|
18,638
|
Book Value Per Share
2 |
7.360
|
7.910
|
8.660
|
8.270
|
8.250
|
9.000
|
9.640
|
10.40
|
Cash Flow per Share
2 |
1.110
|
1.180
|
1.870
|
1.520
|
1.720
|
0.7400
|
1.210
|
1.270
|
Capex
1 |
729
|
403
|
503
|
402
|
668
|
704
|
416
|
405
|
Capex / Sales
|
3.84%
|
2.96%
|
6.32%
|
4.68%
|
7.7%
|
7.48%
|
4.13%
|
3.97%
|
Announcement Date
|
4/25/20
|
4/23/21
|
3/30/22
|
3/27/23
|
4/15/24
|
-
|
-
|
-
|
Last Close Price
15.36
CNY Average target price
12.1
CNY Spread / Average Target -21.22% Consensus |
1st Jan change
|
Capi.
|
---|
| -9.75% | 3.15B | | -15.13% | 4.51B | | +2.14% | 3.1B | | -6.82% | 2.42B | | +47.87% | 1.97B | | +0.09% | 1.65B | | -7.89% | 1.68B | | -12.97% | 1.53B | | +33.40% | 1.38B | | +34.29% | 1.3B |
Alternative Medicine
|