End-of-day quote
Shanghai S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
13.35
CNY
|
+3.65%
|
|
-0.67%
|
+34.04%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
29,266
|
42,705
|
39,893
|
39,699
|
48,279
|
64,712
|
-
|
-
|
Enterprise Value (EV)
1 |
38,525
|
50,572
|
46,727
|
43,792
|
55,314
|
64,729
|
62,323
|
64,712
|
P/E ratio
|
170
x
|
25.9
x
|
23.5
x
|
18.8
x
|
16.3
x
|
18.3
x
|
17.8
x
|
11.3
x
|
Yield
|
0.23%
|
1.82%
|
2.73%
|
3.43%
|
4.04%
|
2.76%
|
2.8%
|
-
|
Capitalization / Revenue
|
0.75
x
|
0.89
x
|
0.71
x
|
0.69
x
|
0.79
x
|
1.05
x
|
1.02
x
|
0.76
x
|
EV / Revenue
|
0.99
x
|
1.05
x
|
0.83
x
|
0.77
x
|
0.9
x
|
1.05
x
|
0.98
x
|
0.76
x
|
EV / EBITDA
|
13
x
|
10.8
x
|
9.27
x
|
8.36
x
|
8.46
x
|
8.36
x
|
8.75
x
|
5.32
x
|
EV / FCF
|
65.4
x
|
-
|
-
|
-
|
11.4
x
|
12.6
x
|
11.2
x
|
10.7
x
|
FCF Yield
|
1.53%
|
-
|
-
|
-
|
8.77%
|
7.95%
|
8.9%
|
9.35%
|
Price to Book
|
2.13
x
|
1.82
x
|
1.61
x
|
1.53
x
|
1.86
x
|
2.35
x
|
2.17
x
|
1.92
x
|
Nbr of stocks (in thousands)
|
3,451,137
|
4,847,313
|
4,847,313
|
4,847,313
|
4,847,313
|
4,847,313
|
-
|
-
|
Reference price
2 |
8.480
|
8.810
|
8.230
|
8.190
|
9.960
|
13.35
|
13.35
|
13.35
|
Announcement Date
|
4/30/20
|
4/29/21
|
4/20/22
|
4/26/23
|
4/27/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
38,963
|
47,995
|
56,102
|
57,151
|
61,264
|
61,869
|
63,328
|
85,433
|
EBITDA
1 |
2,962
|
4,674
|
5,041
|
5,238
|
6,537
|
7,747
|
7,119
|
12,167
|
EBIT
1 |
1,164
|
2,501
|
2,724
|
3,020
|
4,399
|
5,346
|
5,259
|
9,296
|
Operating Margin
|
2.99%
|
5.21%
|
4.86%
|
5.28%
|
7.18%
|
8.64%
|
8.3%
|
10.88%
|
Earnings before Tax (EBT)
1 |
985
|
2,406
|
2,533
|
3,048
|
4,305
|
5,252
|
5,437
|
9,202
|
Net income
1 |
178.8
|
1,555
|
1,698
|
2,117
|
2,978
|
3,545
|
3,637
|
5,712
|
Net margin
|
0.46%
|
3.24%
|
3.03%
|
3.7%
|
4.86%
|
5.73%
|
5.74%
|
6.69%
|
EPS
2 |
0.0500
|
0.3400
|
0.3500
|
0.4368
|
0.6100
|
0.7300
|
0.7500
|
1.180
|
Free Cash Flow
1 |
588.6
|
-
|
-
|
-
|
4,849
|
5,143
|
5,544
|
6,052
|
FCF margin
|
1.51%
|
-
|
-
|
-
|
7.92%
|
8.31%
|
8.75%
|
7.08%
|
FCF Conversion (EBITDA)
|
19.88%
|
-
|
-
|
-
|
74.18%
|
66.39%
|
77.87%
|
49.74%
|
FCF Conversion (Net income)
|
329.28%
|
-
|
-
|
-
|
162.84%
|
145.08%
|
152.44%
|
105.95%
|
Dividend per Share
2 |
0.0193
|
0.1604
|
0.2243
|
0.2810
|
0.4020
|
0.3680
|
0.3740
|
-
|
Announcement Date
|
4/30/20
|
4/29/21
|
4/20/22
|
4/26/23
|
4/27/24
|
-
|
-
|
-
|
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
|
---|
Net sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
1 |
0.0600
|
0.1000
|
0.1500
|
0.1000
|
0.0900
|
0.1200
|
0.1800
|
0.1300
|
0.1800
|
0.1600
|
0.0900
|
0.0500
|
0.1800
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
4/20/22
|
4/20/22
|
8/26/22
|
10/27/22
|
4/26/23
|
4/26/23
|
8/28/23
|
10/27/23
|
4/27/24
|
4/27/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
9,259
|
7,867
|
6,834
|
4,093
|
7,035
|
17.6
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
2,389
|
-
|
Leverage (Debt/EBITDA)
|
3.126
x
|
1.683
x
|
1.356
x
|
0.7814
x
|
1.076
x
|
0.002277
x
|
-
|
-
|
Free Cash Flow
1 |
589
|
-
|
-
|
-
|
4,849
|
5,143
|
5,544
|
6,052
|
ROE (net income / shareholders' equity)
|
1.31%
|
7.64%
|
7.02%
|
8.35%
|
11.9%
|
13.3%
|
12.1%
|
17.9%
|
ROA (Net income/ Total Assets)
|
0.46%
|
3.43%
|
-
|
4.4%
|
-
|
6.96%
|
7.21%
|
-
|
Assets
1 |
39,118
|
45,351
|
-
|
48,137
|
-
|
50,910
|
50,442
|
-
|
Book Value Per Share
2 |
3.980
|
4.830
|
5.130
|
5.340
|
5.350
|
5.670
|
6.160
|
6.960
|
Cash Flow per Share
2 |
0.6300
|
0.9400
|
0.9100
|
1.170
|
1.330
|
1.230
|
1.490
|
1.600
|
Capex
1 |
1,598
|
1,535
|
1,274
|
1,115
|
1,574
|
1,899
|
1,987
|
2,489
|
Capex / Sales
|
4.1%
|
3.2%
|
2.27%
|
1.95%
|
2.57%
|
3.07%
|
3.14%
|
2.91%
|
Announcement Date
|
4/30/20
|
4/29/21
|
4/20/22
|
4/26/23
|
4/27/24
|
-
|
-
|
-
|
Last Close Price
13.35
CNY Average target price
13.76
CNY Spread / Average Target +3.10% Consensus |
1st Jan change
|
Capi.
|
---|
| +34.04% | 8.93B | | +14.44% | 23.6B | | +18.12% | 15.6B | | +40.67% | 5.54B | | +2.27% | 5.25B | | +26.93% | 3.29B | | -6.45% | 2.36B | | +19.82% | 2.31B | | +15.77% | 1.68B | | +19.29% | 1.5B |
Other Gold
|