End-of-day quote
Shanghai S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
86.74
CNY
|
+2.65%
|
|
+0.22%
|
+12.91%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
176,360
|
285,843
|
317,114
|
290,898
|
241,195
|
272,342
|
-
|
-
|
Enterprise Value (EV)
1 |
201,114
|
318,991
|
356,636
|
335,295
|
309,356
|
321,530
|
339,985
|
320,883
|
P/E ratio
|
17.4
x
|
28.5
x
|
12.9
x
|
17.9
x
|
14.3
x
|
13.8
x
|
11.1
x
|
10.2
x
|
Yield
|
2.31%
|
1.43%
|
2.48%
|
1.73%
|
2.12%
|
2.25%
|
2.66%
|
3.17%
|
Capitalization / Revenue
|
2.59
x
|
3.89
x
|
2.18
x
|
1.76
x
|
1.38
x
|
1.36
x
|
1.19
x
|
1.04
x
|
EV / Revenue
|
2.96
x
|
4.34
x
|
2.45
x
|
2.03
x
|
1.76
x
|
1.6
x
|
1.48
x
|
1.23
x
|
EV / EBITDA
|
11.9
x
|
18.7
x
|
9.73
x
|
11.9
x
|
10.1
x
|
8.45
x
|
7.3
x
|
6.1
x
|
EV / FCF
|
24.7
x
|
-50.9
x
|
331
x
|
90.1
x
|
-19
x
|
57.7
x
|
16.8
x
|
21
x
|
FCF Yield
|
4.05%
|
-1.97%
|
0.3%
|
1.11%
|
-5.26%
|
1.73%
|
5.96%
|
4.76%
|
Price to Book
|
4.16
x
|
5.86
x
|
4.63
x
|
3.79
x
|
2.72
x
|
2.56
x
|
2.16
x
|
1.98
x
|
Nbr of stocks (in thousands)
|
3,139,747
|
3,139,747
|
3,139,747
|
3,139,747
|
3,139,747
|
3,139,747
|
-
|
-
|
Reference price
2 |
56.17
|
91.04
|
101.0
|
92.65
|
76.82
|
86.74
|
86.74
|
86.74
|
Announcement Date
|
3/30/20
|
3/15/21
|
3/8/22
|
2/13/23
|
2/2/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
68,051
|
73,433
|
145,538
|
165,565
|
175,361
|
200,340
|
229,760
|
260,733
|
EBITDA
1 |
16,898
|
17,061
|
36,654
|
28,119
|
30,534
|
38,053
|
46,586
|
52,623
|
EBIT
1 |
12,297
|
11,825
|
29,425
|
19,839
|
20,389
|
24,661
|
30,870
|
33,550
|
Operating Margin
|
18.07%
|
16.1%
|
20.22%
|
11.98%
|
11.63%
|
12.31%
|
13.44%
|
12.87%
|
Earnings before Tax (EBT)
1 |
12,260
|
11,732
|
29,151
|
19,541
|
20,010
|
24,011
|
30,044
|
32,780
|
Net income
1 |
10,130
|
10,041
|
24,649
|
16,234
|
16,816
|
19,716
|
24,459
|
26,610
|
Net margin
|
14.89%
|
13.67%
|
16.94%
|
9.8%
|
9.59%
|
9.84%
|
10.65%
|
10.21%
|
EPS
2 |
3.230
|
3.200
|
7.850
|
5.170
|
5.360
|
6.279
|
7.790
|
8.474
|
Free Cash Flow
1 |
8,136
|
-6,269
|
1,077
|
3,723
|
-16,274
|
5,570
|
20,252
|
15,282
|
FCF margin
|
11.96%
|
-8.54%
|
0.74%
|
2.25%
|
-9.28%
|
2.78%
|
8.81%
|
5.86%
|
FCF Conversion (EBITDA)
|
48.15%
|
-
|
2.94%
|
13.24%
|
-
|
14.64%
|
43.47%
|
29.04%
|
FCF Conversion (Net income)
|
80.31%
|
-
|
4.37%
|
22.93%
|
-
|
28.25%
|
82.8%
|
57.43%
|
Dividend per Share
2 |
1.300
|
1.300
|
2.500
|
1.600
|
1.625
|
1.954
|
2.308
|
2.753
|
Announcement Date
|
3/30/20
|
3/15/21
|
3/8/22
|
2/13/23
|
2/2/24
|
-
|
-
|
-
|
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 |
38,219
|
41,784
|
47,334
|
41,302
|
35,145
|
41,939
|
45,687
|
44,928
|
42,807
|
46,161
|
50,337
|
51,822
|
50,690
|
57,600
|
62,700
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
5,629
|
6,456
|
6,207
|
3,872
|
3,304
|
5,000
|
5,276
|
5,316
|
4,797
|
5,370
|
6,131
|
6,609
|
6,530
|
-
|
-
|
Operating Margin
|
14.73%
|
15.45%
|
13.11%
|
9.37%
|
9.4%
|
11.92%
|
11.55%
|
11.83%
|
11.21%
|
11.63%
|
12.18%
|
12.75%
|
12.88%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
5,534
|
6,445
|
6,181
|
3,806
|
3,109
|
4,932
|
5,227
|
5,266
|
4,584
|
5,311
|
5,627
|
6,116
|
6,116
|
-
|
-
|
Net income
1 |
5,107
|
5,374
|
5,009
|
3,225
|
2,625
|
4,053
|
4,515
|
4,135
|
4,113
|
4,157
|
4,459
|
4,992
|
5,127
|
-
|
-
|
Net margin
|
13.36%
|
12.86%
|
10.58%
|
7.81%
|
7.47%
|
9.66%
|
9.88%
|
9.2%
|
9.61%
|
9.01%
|
8.86%
|
9.63%
|
10.11%
|
-
|
-
|
EPS
2 |
1.630
|
1.710
|
1.600
|
1.020
|
0.8400
|
1.290
|
1.440
|
1.320
|
1.310
|
1.320
|
1.685
|
1.555
|
1.543
|
-
|
-
|
Dividend per Share
2 |
2.500
|
-
|
-
|
-
|
1.600
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2.434
|
0.7036
|
0.7036
|
Announcement Date
|
3/8/22
|
4/25/22
|
7/28/22
|
10/24/22
|
2/13/23
|
4/14/23
|
7/27/23
|
10/13/23
|
2/2/24
|
4/18/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
24,754
|
33,149
|
39,522
|
44,397
|
68,161
|
49,188
|
67,644
|
48,541
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.465
x
|
1.943
x
|
1.078
x
|
1.579
x
|
2.232
x
|
1.293
x
|
1.452
x
|
0.9224
x
|
Free Cash Flow
1 |
8,136
|
-6,269
|
1,077
|
3,723
|
-16,274
|
5,570
|
20,252
|
15,282
|
ROE (net income / shareholders' equity)
|
25.4%
|
22.2%
|
42%
|
22.8%
|
20.4%
|
19.6%
|
20.2%
|
18.9%
|
ROA (Net income/ Total Assets)
|
11%
|
8.71%
|
15.2%
|
8.3%
|
7.41%
|
7.31%
|
8.36%
|
7.5%
|
Assets
1 |
91,965
|
115,313
|
162,056
|
195,576
|
227,077
|
269,725
|
292,713
|
354,608
|
Book Value Per Share
2 |
13.50
|
15.50
|
21.80
|
24.50
|
28.20
|
33.80
|
40.10
|
43.90
|
Cash Flow per Share
2 |
8.260
|
5.370
|
8.890
|
11.60
|
8.530
|
10.90
|
14.20
|
15.00
|
Capex
1 |
17,815
|
23,119
|
26,845
|
32,614
|
43,070
|
37,097
|
30,100
|
30,242
|
Capex / Sales
|
26.18%
|
31.48%
|
18.45%
|
19.7%
|
24.56%
|
18.52%
|
13.1%
|
11.6%
|
Announcement Date
|
3/30/20
|
3/15/21
|
3/8/22
|
2/13/23
|
2/2/24
|
-
|
-
|
-
|
Last Close Price
86.74
CNY Average target price
108.2
CNY Spread / Average Target +24.78% Consensus |
1st Jan change
|
Capi.
|
---|
| +12.91% | 37.58B | | +5.14% | 103B | | -5.63% | 63.04B | | +39.52% | 39.06B | | +7.41% | 33.24B | | +6.85% | 19.22B | | +12.86% | 16.83B | | +7.73% | 15.03B | | +16.93% | 14.96B | | -16.39% | 13.52B |
Other Commodity Chemicals
|