End-of-day quote
Shenzhen S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
39.6
CNY
|
+0.20%
|
|
-4.35%
|
-30.31%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
40,671
|
124,620
|
223,061
|
116,956
|
55,466
|
38,307
|
-
|
-
|
Enterprise Value (EV)
1 |
43,710
|
127,464
|
228,561
|
127,136
|
55,466
|
49,744
|
50,249
|
52,250
|
P/E ratio
|
47.6
x
|
107
x
|
81.8
x
|
29.4
x
|
22
x
|
11.6
x
|
9.83
x
|
10.7
x
|
Yield
|
0.25%
|
0.12%
|
0.12%
|
-
|
-
|
0.95%
|
1.38%
|
2.82%
|
Capitalization / Revenue
|
12.9
x
|
29.1
x
|
27.9
x
|
9.29
x
|
4.61
x
|
2.84
x
|
2.07
x
|
1.95
x
|
EV / Revenue
|
13.8
x
|
29.8
x
|
28.6
x
|
10.1
x
|
4.61
x
|
3.68
x
|
2.72
x
|
2.67
x
|
EV / EBITDA
|
32
x
|
67.8
x
|
54.8
x
|
21.5
x
|
11.8
x
|
9.45
x
|
7.61
x
|
8.12
x
|
EV / FCF
|
-32.2
x
|
-79
x
|
-88.7
x
|
-26.7
x
|
-
|
-44.9
x
|
235
x
|
24.3
x
|
FCF Yield
|
-3.1%
|
-1.27%
|
-1.13%
|
-3.74%
|
-
|
-2.22%
|
0.42%
|
4.12%
|
Price to Book
|
8.94
x
|
11.3
x
|
16.1
x
|
6.6
x
|
-
|
1.35
x
|
1.21
x
|
1.04
x
|
Nbr of stocks (in thousands)
|
805,371
|
878,968
|
890,821
|
890,824
|
976,169
|
967,343
|
-
|
-
|
Reference price
2 |
50.50
|
141.8
|
250.4
|
131.3
|
56.82
|
39.60
|
39.60
|
39.60
|
Announcement Date
|
2/27/20
|
2/26/21
|
3/17/22
|
3/3/23
|
4/24/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,160
|
4,283
|
7,982
|
12,591
|
12,042
|
13,504
|
18,487
|
19,595
|
EBITDA
1 |
1,366
|
1,879
|
4,171
|
5,908
|
4,711
|
5,262
|
6,607
|
6,434
|
EBIT
1 |
1,063
|
1,317
|
3,217
|
4,843
|
3,232
|
2,133
|
4,626
|
3,984
|
Operating Margin
|
33.63%
|
30.74%
|
40.3%
|
38.46%
|
26.84%
|
15.8%
|
25.02%
|
20.33%
|
Earnings before Tax (EBT)
1 |
1,062
|
1,313
|
3,220
|
4,765
|
3,026
|
4,022
|
4,769
|
4,268
|
Net income
1 |
849.8
|
1,116
|
2,718
|
4,000
|
2,527
|
3,338
|
3,941
|
3,624
|
Net margin
|
26.9%
|
26.05%
|
34.04%
|
31.77%
|
20.98%
|
24.72%
|
21.32%
|
18.49%
|
EPS
2 |
1.060
|
1.330
|
3.060
|
4.460
|
2.580
|
3.414
|
4.030
|
3.697
|
Free Cash Flow
1 |
-1,356
|
-1,613
|
-2,577
|
-4,754
|
-
|
-1,107
|
213.5
|
2,152
|
FCF margin
|
-42.91%
|
-37.66%
|
-32.29%
|
-37.76%
|
-
|
-8.19%
|
1.15%
|
10.98%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
3.23%
|
33.45%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
5.42%
|
59.38%
|
Dividend per Share
2 |
0.1250
|
0.1700
|
0.3030
|
-
|
-
|
0.3771
|
0.5454
|
1.116
|
Announcement Date
|
2/27/20
|
2/26/21
|
3/17/22
|
3/3/23
|
4/24/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
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
|
2,614
|
2,592
|
3,164
|
5,756
|
3,523
|
3,311
|
2,568
|
3,000
|
3,525
|
2,949
|
2,328
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
1,170
|
-
|
1,574
|
-
|
1,630
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
1,130
|
1,054
|
1,337
|
-
|
1,426
|
1,026
|
846.1
|
890.3
|
942.7
|
552.9
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
43.23%
|
40.68%
|
42.25%
|
-
|
40.47%
|
30.98%
|
32.94%
|
29.68%
|
26.74%
|
18.75%
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
1,130
|
1,106
|
1,356
|
-
|
1,441
|
861.8
|
-
|
908.6
|
895.6
|
451.6
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
966.8
|
915.7
|
1,104
|
2,020
|
1,206
|
774.5
|
-
|
755.4
|
748.9
|
373.1
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
36.99%
|
35.32%
|
34.89%
|
35.09%
|
34.24%
|
23.39%
|
-
|
25.18%
|
21.25%
|
12.65%
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
1 |
1.090
|
1.030
|
1.230
|
-
|
1.350
|
0.8500
|
0.7300
|
0.8200
|
0.7700
|
0.2800
|
-
|
0.4900
|
0.4900
|
0.4900
|
-
|
-
|
Dividend per Share
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.5925
|
-
|
-
|
-
|
0.7981
|
Announcement Date
|
3/17/22
|
4/20/22
|
8/31/22
|
8/31/22
|
10/24/22
|
3/3/23
|
4/26/23
|
8/23/23
|
10/31/23
|
4/24/24
|
4/25/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
3,039
|
2,844
|
5,499
|
10,180
|
-
|
11,437
|
11,942
|
13,943
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.225
x
|
1.513
x
|
1.318
x
|
1.723
x
|
-
|
2.174
x
|
1.808
x
|
2.167
x
|
Free Cash Flow
1 |
-1,356
|
-1,613
|
-2,577
|
-4,754
|
-
|
-1,107
|
214
|
2,152
|
ROE (net income / shareholders' equity)
|
20.4%
|
17.1%
|
21.9%
|
25.4%
|
-
|
11.4%
|
12.3%
|
9.51%
|
ROA (Net income/ Total Assets)
|
8.54%
|
6.78%
|
11.6%
|
12.4%
|
-
|
2.85%
|
6.81%
|
3%
|
Assets
1 |
9,948
|
16,450
|
23,347
|
32,372
|
-
|
117,124
|
57,844
|
120,799
|
Book Value Per Share
2 |
5.650
|
12.50
|
15.50
|
19.90
|
-
|
29.30
|
32.70
|
38.10
|
Cash Flow per Share
2 |
0.9500
|
1.270
|
1.590
|
0.5600
|
-
|
3.890
|
4.440
|
-
|
Capex
1 |
2,119
|
2,668
|
3,996
|
5,258
|
-
|
3,640
|
3,922
|
5,520
|
Capex / Sales
|
67.07%
|
62.3%
|
50.06%
|
41.76%
|
-
|
26.95%
|
21.22%
|
28.17%
|
Announcement Date
|
2/27/20
|
2/26/21
|
3/17/22
|
3/3/23
|
4/24/24
|
-
|
-
|
-
|
Last Close Price
39.6
CNY Average target price
52.9
CNY Spread / Average Target +33.57% Consensus |
1st Jan change
|
Capi.
|
---|
| -30.31% | 5.29B | | +4.47% | 40.29B | | -25.15% | 20.6B | | -14.52% | 13.21B | | -8.75% | 9.69B | | -13.48% | 9.66B | | -4.50% | 6.61B | | +3.01% | 6.42B | | -21.00% | 3.3B | | -34.73% | 3.06B |
Plastics
|