End-of-day quote
Shanghai S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
20.58
CNY
|
+3.21%
|
|
-1.72%
|
-27.87%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
47,875
|
163,167
|
138,316
|
61,783
|
44,574
|
-
|
-
|
Enterprise Value (EV)
1 |
47,875
|
169,433
|
136,418
|
66,772
|
44,574
|
59,635
|
40,440
|
P/E ratio
|
36.2
x
|
90.7
x
|
37.3
x
|
11.8
x
|
10.8
x
|
5.62
x
|
4.04
x
|
Yield
|
-
|
0.29%
|
0.75%
|
2.22%
|
2.18%
|
3.8%
|
4.35%
|
Capitalization / Revenue
|
1.63
x
|
3.67
x
|
1.63
x
|
0.54
x
|
0.37
x
|
0.3
x
|
0.26
x
|
EV / Revenue
|
1.63
x
|
3.67
x
|
1.63
x
|
0.54
x
|
0.37
x
|
0.3
x
|
0.26
x
|
EV / EBITDA
|
-
|
46.1
x
|
22.1
x
|
6.06
x
|
4.24
x
|
3.28
x
|
2.63
x
|
EV / FCF
|
-
|
-30.6
x
|
119
x
|
11.9
x
|
39.8
x
|
3.79
x
|
5.08
x
|
FCF Yield
|
-
|
-3.27%
|
0.84%
|
8.43%
|
2.51%
|
26.4%
|
19.7%
|
Price to Book
|
-
|
9.75
x
|
5.26
x
|
2.01
x
|
1.23
x
|
1.03
x
|
1.23
x
|
Nbr of stocks (in thousands)
|
2,068,026
|
2,068,026
|
2,169,325
|
2,165,534
|
2,165,873
|
-
|
-
|
Reference price
2 |
23.15
|
78.90
|
63.76
|
28.53
|
20.58
|
20.58
|
20.58
|
Announcement Date
|
2/24/21
|
2/22/22
|
2/23/23
|
2/23/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
29,418
|
44,480
|
85,052
|
113,392
|
119,343
|
147,418
|
170,297
|
EBITDA
1 |
-
|
-
|
3,540
|
6,273
|
10,199
|
10,518
|
13,579
|
16,977
|
EBIT
1 |
-
|
1,433
|
2,261
|
4,078
|
6,955
|
5,404
|
10,056
|
10,939
|
Operating Margin
|
-
|
4.87%
|
5.08%
|
4.79%
|
6.13%
|
4.53%
|
6.82%
|
6.42%
|
Earnings before Tax (EBT)
1 |
-
|
1,407
|
2,274
|
3,984
|
6,533
|
8,713
|
9,652
|
9,491
|
Net income
1 |
640.6
|
1,229
|
1,804
|
3,680
|
5,531
|
4,268
|
8,005
|
7,865
|
Net margin
|
-
|
4.18%
|
4.06%
|
4.33%
|
4.88%
|
3.58%
|
5.43%
|
4.62%
|
EPS
2 |
0.3600
|
0.6400
|
0.8700
|
1.710
|
2.420
|
1.909
|
3.661
|
5.090
|
Free Cash Flow
1 |
-
|
-
|
-5,329
|
1,161
|
5,205
|
1,121
|
11,768
|
8,771
|
FCF margin
|
-
|
-
|
-11.98%
|
1.37%
|
4.59%
|
0.94%
|
7.98%
|
5.15%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
18.51%
|
51.04%
|
10.66%
|
86.66%
|
51.66%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
31.55%
|
94.11%
|
26.27%
|
147.01%
|
111.52%
|
Dividend per Share
2 |
-
|
-
|
0.2300
|
0.4780
|
0.6330
|
0.4488
|
0.7816
|
0.8960
|
Announcement Date
|
5/20/20
|
2/24/21
|
2/22/22
|
2/23/23
|
2/23/24
|
-
|
-
|
-
|
Fiscal Period: December |
2022 Q1
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
-
|
-
|
-
|
26,853
|
21,319
|
28,065
|
31,736
|
32,272
|
18,256
|
34,067
|
37,413
|
44,716
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
543.2
|
1,269
|
1,133
|
-
|
1,768
|
1,772
|
1,537
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
8.29%
|
6.31%
|
4.84%
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
4/27/22
|
8/25/22
|
10/30/22
|
2/23/23
|
4/26/23
|
8/29/23
|
10/27/23
|
2/23/24
|
4/25/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
6,265
|
-
|
4,989
|
-
|
15,061
|
-
|
Net Cash position
|
-
|
-
|
-
|
1,898
|
-
|
-
|
-
|
4,134
|
Leverage (Debt/EBITDA)
|
-
|
-
|
1.77
x
|
-
|
0.4892
x
|
-
|
1.109
x
|
-
|
Free Cash Flow
1 |
-
|
-
|
-5,329
|
1,161
|
5,205
|
1,121
|
11,768
|
8,771
|
ROE (net income / shareholders' equity)
|
-
|
8.94%
|
11.3%
|
16.2%
|
19%
|
11.3%
|
18.3%
|
17.1%
|
ROA (Net income/ Total Assets)
|
-
|
3%
|
3.44%
|
4.55%
|
-
|
3.8%
|
5.77%
|
9%
|
Assets
1 |
-
|
40,935
|
52,477
|
80,883
|
-
|
112,313
|
138,651
|
87,385
|
Book Value Per Share
2 |
-
|
-
|
8.090
|
12.10
|
14.20
|
16.80
|
20.00
|
16.70
|
Cash Flow per Share
2 |
-
|
1.450
|
0.5300
|
4.250
|
11.00
|
1.590
|
5.390
|
-
|
Capex
1 |
-
|
-
|
6,427
|
8,076
|
18,791
|
9,103
|
7,326
|
7,304
|
Capex / Sales
|
-
|
-
|
14.45%
|
9.5%
|
16.57%
|
7.63%
|
4.97%
|
4.29%
|
Announcement Date
|
5/20/20
|
2/24/21
|
2/22/22
|
2/23/23
|
2/23/24
|
-
|
-
|
-
|
Last Close Price
20.58
CNY Average target price
27.85
CNY Spread / Average Target +35.34% Consensus |