End-of-day quote
Shanghai S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
15.85
CNY
|
-4.58%
|
|
-1.49%
|
+28.97%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
35,959
|
36,338
|
57,294
|
69,123
|
55,695
|
-
|
-
|
Enterprise Value (EV)
1 |
32,777
|
32,426
|
54,697
|
65,027
|
49,846
|
45,788
|
41,317
|
P/E ratio
|
22.6
x
|
20.2
x
|
25.4
x
|
17.6
x
|
12.1
x
|
10.7
x
|
10.4
x
|
Yield
|
1.19%
|
1.3%
|
0.9%
|
1.24%
|
2.35%
|
2.45%
|
2.58%
|
Capitalization / Revenue
|
1.15
x
|
1.04
x
|
1.27
x
|
1.29
x
|
0.85
x
|
0.76
x
|
0.72
x
|
EV / Revenue
|
1.05
x
|
0.93
x
|
1.21
x
|
1.21
x
|
0.76
x
|
0.63
x
|
0.54
x
|
EV / EBITDA
|
10.5
x
|
9.76
x
|
12.3
x
|
9.01
x
|
6.16
x
|
5.17
x
|
4.3
x
|
EV / FCF
|
74.6
x
|
-18.8
x
|
-36.7
x
|
24.5
x
|
21.5
x
|
11.7
x
|
8.83
x
|
FCF Yield
|
1.34%
|
-5.31%
|
-2.73%
|
4.08%
|
4.65%
|
8.56%
|
11.3%
|
Price to Book
|
3.87
x
|
2.12
x
|
2.53
x
|
2.59
x
|
1.67
x
|
1.48
x
|
1.34
x
|
Nbr of stocks (in thousands)
|
2,842,647
|
3,159,831
|
3,434,896
|
3,440,652
|
3,442,225
|
-
|
-
|
Reference price
2 |
12.65
|
11.50
|
16.68
|
20.09
|
15.85
|
15.85
|
15.85
|
Announcement Date
|
4/28/20
|
4/28/21
|
2/18/22
|
1/9/23
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
31,151
|
34,907
|
45,131
|
53,546
|
65,609
|
73,088
|
77,006
|
EBITDA
1 |
3,119
|
3,322
|
4,453
|
7,221
|
8,094
|
8,863
|
9,607
|
EBIT
1 |
2,265
|
2,218
|
2,797
|
5,085
|
5,705
|
6,541
|
7,252
|
Operating Margin
|
7.27%
|
6.35%
|
6.2%
|
9.5%
|
8.7%
|
8.95%
|
9.42%
|
Earnings before Tax (EBT)
1 |
2,220
|
2,202
|
2,722
|
5,047
|
5,675
|
6,498
|
7,361
|
Net income
1 |
1,668
|
1,767
|
2,092
|
3,920
|
4,303
|
5,060
|
5,174
|
Net margin
|
5.35%
|
5.06%
|
4.64%
|
7.32%
|
6.56%
|
6.92%
|
6.72%
|
EPS
2 |
0.5604
|
0.5700
|
0.6573
|
1.140
|
1.311
|
1.477
|
1.530
|
Free Cash Flow
1 |
439.5
|
-1,722
|
-1,491
|
2,654
|
2,319
|
3,922
|
4,677
|
FCF margin
|
1.41%
|
-4.93%
|
-3.3%
|
4.96%
|
3.53%
|
5.37%
|
6.07%
|
FCF Conversion (EBITDA)
|
14.09%
|
-
|
-
|
36.76%
|
28.65%
|
44.25%
|
48.68%
|
FCF Conversion (Net income)
|
26.36%
|
-
|
-
|
67.72%
|
53.88%
|
77.51%
|
90.39%
|
Dividend per Share
2 |
0.1500
|
0.1500
|
0.1500
|
0.2500
|
0.3717
|
0.3882
|
0.4091
|
Announcement Date
|
4/28/20
|
4/28/21
|
2/18/22
|
1/9/23
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
|
-
|
-
|
14,589
|
11,828
|
13,310
|
-
|
13,758
|
14,721
|
12,914
|
14,086
|
13,759
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
1,803
|
-
|
1,611
|
-
|
1,645
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
1,557
|
1,162
|
1,224
|
-
|
1,274
|
1,411
|
1,204
|
1,280
|
1,021
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
10.67%
|
9.83%
|
9.19%
|
-
|
9.26%
|
9.58%
|
9.32%
|
9.09%
|
7.42%
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
970.9
|
645.6
|
-
|
870.3
|
900.3
|
1,771
|
-
|
-
|
905.8
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
7.36%
|
6.76%
|
-
|
-
|
-
|
7.01%
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
0.3600
|
0.2527
|
0.2600
|
-
|
0.2897
|
0.3342
|
0.2630
|
0.2773
|
0.2319
|
-
|
-
|
-
|
Dividend per Share
1 |
-
|
-
|
0.1500
|
-
|
-
|
-
|
-
|
0.2500
|
-
|
-
|
-
|
-
|
-
|
0.3121
|
Announcement Date
|
8/27/20
|
8/26/21
|
2/18/22
|
4/26/22
|
7/7/22
|
7/7/22
|
10/15/22
|
1/9/23
|
4/25/23
|
8/22/23
|
10/26/23
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
3,182
|
3,912
|
2,597
|
4,096
|
5,849
|
9,908
|
14,378
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
440
|
-1,722
|
-1,491
|
2,654
|
2,319
|
3,922
|
4,677
|
ROE (net income / shareholders' equity)
|
13.7%
|
12%
|
11.2%
|
15.9%
|
14.4%
|
14.4%
|
13.6%
|
ROA (Net income/ Total Assets)
|
7.92%
|
5.03%
|
6.86%
|
10.7%
|
9.55%
|
9.58%
|
9.2%
|
Assets
1 |
21,065
|
35,124
|
30,479
|
36,739
|
45,062
|
52,828
|
56,243
|
Book Value Per Share
2 |
3.270
|
5.420
|
6.580
|
7.750
|
9.520
|
10.70
|
11.80
|
Cash Flow per Share
2 |
1.280
|
-
|
1.290
|
2.150
|
2.150
|
2.390
|
2.840
|
Capex
1 |
3,359
|
5,213
|
5,559
|
4,736
|
4,427
|
3,445
|
4,502
|
Capex / Sales
|
10.78%
|
14.93%
|
12.32%
|
8.85%
|
6.75%
|
4.71%
|
5.85%
|
Announcement Date
|
4/28/20
|
4/28/21
|
2/18/22
|
1/9/23
|
-
|
-
|
-
|
Last Close Price
15.85
CNY Average target price
18.05
CNY Spread / Average Target +13.90% Consensus |
1st Jan change
|
Capi.
|
---|
| +28.97% | 7.53B | | -10.05% | 24.29B | | -0.63% | 17.39B | | +16.35% | 16.32B | | +14.93% | 2.34B | | +18.49% | 1.92B | | -3.66% | 1.17B | | -5.26% | 735M | | +28.65% | 665M | | -24.38% | 478M |
Courier Services
|