End-of-day quote
Shanghai S.E.
06:00:00 2024-05-30 pm EDT
|
5-day change
|
1st Jan Change
|
21.13
HKD
|
-1.03%
|
|
-1.95%
|
-36.51%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
45,957
|
43,489
|
19,230
|
14,451
|
-
|
-
|
Enterprise Value (EV)
1 |
44,072
|
39,169
|
14,671
|
13,841
|
12,660
|
14,451
|
P/E ratio
|
-
|
13.6
x
|
26.2
x
|
48
x
|
12.8
x
|
20.9
x
|
Yield
|
1.2%
|
2.31%
|
0.06%
|
3.5%
|
1.94%
|
-
|
Capitalization / Revenue
|
4.21
x
|
1.98
x
|
1.62
x
|
0.91
x
|
0.7
x
|
0.54
x
|
EV / Revenue
|
4.04
x
|
1.79
x
|
1.24
x
|
0.87
x
|
0.61
x
|
0.54
x
|
EV / EBITDA
|
20.2
x
|
10.3
x
|
12
x
|
10.8
x
|
4.26
x
|
6.82
x
|
EV / FCF
|
-
|
19,591,676
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
0%
|
-
|
-
|
-
|
-
|
Price to Book
|
6.18
x
|
3.47
x
|
1.6
x
|
1.2
x
|
0.87
x
|
1.14
x
|
Nbr of stocks (in thousands)
|
538,437
|
574,118
|
577,815
|
683,887
|
-
|
-
|
Reference price
2 |
85.35
|
75.75
|
33.28
|
21.13
|
21.13
|
21.13
|
Announcement Date
|
2/15/22
|
4/10/23
|
4/25/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
10,915
|
21,909
|
11,859
|
15,901
|
20,754
|
26,672
|
EBITDA
1 |
2,182
|
3,806
|
1,223
|
1,280
|
2,973
|
2,119
|
EBIT
1 |
1,947
|
3,411
|
698.2
|
359.8
|
1,415
|
816.2
|
Operating Margin
|
17.84%
|
15.57%
|
5.89%
|
2.26%
|
6.82%
|
3.06%
|
Earnings before Tax (EBT)
1 |
-
|
3,330
|
694.6
|
356.1
|
1,300
|
812.6
|
Net income
1 |
-
|
3,033
|
740.6
|
302.7
|
1,149
|
690.7
|
Net margin
|
-
|
13.84%
|
6.24%
|
1.9%
|
5.54%
|
2.59%
|
EPS
2 |
-
|
5.575
|
1.272
|
0.4400
|
1.645
|
1.010
|
Free Cash Flow
|
-
|
1,999
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
9.13%
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
52.53%
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
65.91%
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
1.022
|
1.753
|
0.0200
|
0.7400
|
0.4100
|
-
|
Announcement Date
|
2/15/22
|
4/10/23
|
4/25/24
|
-
|
-
|
-
|
Fiscal Period: December |
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
2,281
|
2,191
|
2,652
|
2,766
|
2,629
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-141.4
|
-
|
-
|
-
|
Net margin
|
-
|
-6.45%
|
-
|
-
|
-
|
EPS
2 |
-1.010
|
-0.1920
|
0.2100
|
0.1800
|
0.1500
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
4/25/24
|
4/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
1,886
|
4,319
|
4,558
|
610
|
1,791
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
1,999
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
27.6%
|
32.6%
|
6.03%
|
2.52%
|
7.02%
|
5.45%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
5.6%
|
6%
|
-
|
Assets
1 |
-
|
-
|
-
|
5,405
|
19,151
|
-
|
Book Value Per Share
2 |
13.80
|
21.80
|
20.80
|
17.60
|
24.40
|
18.50
|
Cash Flow per Share
2 |
-
|
5.150
|
0.8500
|
5.080
|
8.050
|
-1.650
|
Capex
1 |
-
|
956
|
-
|
3,444
|
3,428
|
1,746
|
Capex / Sales
|
-
|
4.36%
|
-
|
21.66%
|
16.52%
|
6.55%
|
Announcement Date
|
2/15/22
|
4/10/23
|
4/25/24
|
-
|
-
|
-
|
Last Close Price
21.13
CNY Average target price
28.02
CNY Spread / Average Target +32.63% Consensus |