End-of-day quote
Shanghai S.E.
06:00:00 2024-04-29 pm EDT
|
5-day change
|
1st Jan Change
|
64.57
CNY
|
-9.98%
|
|
-7.95%
|
-29.20%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
8,679
|
14,820
|
16,104
|
11,051
|
7,824
|
-
|
-
|
Enterprise Value (EV)
1 |
8,679
|
14,820
|
16,104
|
11,051
|
7,824
|
7,824
|
7,824
|
P/E ratio
|
43.4
x
|
48.7
x
|
30.5
x
|
22.5
x
|
13.6
x
|
11.7
x
|
8.35
x
|
Yield
|
-
|
-
|
0.39%
|
1.4%
|
0.9%
|
1.16%
|
1.53%
|
Capitalization / Revenue
|
8.44
x
|
8.55
x
|
5.79
x
|
3.05
x
|
1.83
x
|
1.59
x
|
1.21
x
|
EV / Revenue
|
8.44
x
|
8.55
x
|
5.79
x
|
3.05
x
|
1.83
x
|
1.59
x
|
1.21
x
|
EV / EBITDA
|
38.3
x
|
37.8
x
|
27.6
x
|
16.6
x
|
11.1
x
|
8.49
x
|
6.42
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
30.2
x
|
-7.64
x
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
3.31%
|
-13.1%
|
-
|
Price to Book
|
5.51
x
|
8.12
x
|
4.17
x
|
2.58
x
|
1.61
x
|
1.43
x
|
1.25
x
|
Nbr of stocks (in thousands)
|
108,000
|
108,000
|
121,171
|
121,171
|
121,171
|
-
|
-
|
Reference price
2 |
80.36
|
137.2
|
132.9
|
91.20
|
64.57
|
64.57
|
64.57
|
Announcement Date
|
4/27/21
|
2/17/22
|
4/27/23
|
4/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,028
|
1,733
|
2,782
|
3,618
|
4,286
|
4,934
|
6,467
|
EBITDA
1 |
226.4
|
392.4
|
582.8
|
667.5
|
707
|
922
|
1,219
|
EBIT
1 |
201.6
|
348.2
|
515.8
|
554.2
|
615
|
752
|
1,067
|
Operating Margin
|
19.62%
|
20.09%
|
18.54%
|
15.32%
|
14.35%
|
15.24%
|
16.5%
|
Earnings before Tax (EBT)
1 |
203.1
|
348.3
|
510.4
|
555.2
|
614
|
749.7
|
1,065
|
Net income
1 |
166.5
|
304.1
|
485.6
|
492.1
|
576
|
670
|
937
|
Net margin
|
16.2%
|
17.54%
|
17.46%
|
13.6%
|
13.44%
|
13.58%
|
14.49%
|
EPS
2 |
1.850
|
2.816
|
4.363
|
4.061
|
4.757
|
5.530
|
7.730
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
259
|
-1,024
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
6.04%
|
-20.75%
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
36.63%
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
44.97%
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
0.5180
|
1.280
|
0.5800
|
0.7467
|
0.9900
|
Announcement Date
|
4/27/21
|
2/17/22
|
4/27/23
|
4/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
-
|
823.6
|
749.4
|
1,077
|
1,424
|
1,117
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
125.1
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
1.033
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/30/23
|
4/29/24
|
4/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
259
|
-1,024
|
-
|
ROE (net income / shareholders' equity)
|
16.9%
|
17.9%
|
19.9%
|
12.1%
|
11.4%
|
13.4%
|
14.9%
|
ROA (Net income/ Total Assets)
|
-
|
11%
|
10.6%
|
-
|
7.33%
|
9.05%
|
9.82%
|
Assets
1 |
-
|
2,756
|
4,565
|
-
|
7,858
|
7,403
|
9,542
|
Book Value Per Share
2 |
14.60
|
16.90
|
31.90
|
35.40
|
40.10
|
45.30
|
51.80
|
Cash Flow per Share
2 |
0.1200
|
0.0600
|
1.370
|
1.130
|
4.410
|
5.520
|
9.790
|
Capex
1 |
154
|
-
|
391
|
232
|
509
|
1,119
|
747
|
Capex / Sales
|
15%
|
-
|
14.07%
|
6.42%
|
11.88%
|
22.68%
|
11.55%
|
Announcement Date
|
4/27/21
|
2/17/22
|
4/27/23
|
4/29/24
|
-
|
-
|
-
|
Last Close Price
64.57
CNY Average target price
92.62
CNY Spread / Average Target +43.45% Consensus |
1st Jan change
|
Capi.
|
---|
| -29.20% | 1.08B | | -0.81% | 25.48B | | +17.20% | 20.84B | | -7.59% | 12.04B | | +24.52% | 11.2B | | +10.90% | 10.86B | | +9.59% | 10.04B | | -5.13% | 7.91B | | +1.09% | 6.99B | | -4.15% | 6.54B |
Iron, Steel Mills & Foundries
|