Real-time Estimate
Cboe BZX
11:44:46 2024-06-10 am EDT
|
5-day change
|
1st Jan Change
|
21.24
USD
|
-0.84%
|
|
-1.30%
|
+27.75%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
88,613
|
60,711
|
51,556
|
69,068
|
-
|
-
|
Enterprise Value (EV)
1 |
76,387
|
50,959
|
42,440
|
53,999
|
51,803
|
46,396
|
P/E ratio
|
-47.4
x
|
585
x
|
48.3
x
|
43.7
x
|
29.6
x
|
21.3
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
20.8
x
|
13.5
x
|
8.66
x
|
8.91
x
|
7.12
x
|
5.83
x
|
EV / Revenue
|
17.9
x
|
11.3
x
|
7.13
x
|
6.97
x
|
5.34
x
|
3.92
x
|
EV / EBITDA
|
79
x
|
72.5
x
|
-
|
19.7
x
|
14
x
|
10.5
x
|
EV / FCF
|
55.3
x
|
76.9
x
|
-
|
16.6
x
|
12.2
x
|
9.06
x
|
FCF Yield
|
1.81%
|
1.3%
|
-
|
6.02%
|
8.21%
|
11%
|
Price to Book
|
5.49
x
|
5.22
x
|
-
|
4.37
x
|
3.64
x
|
3.07
x
|
Nbr of stocks (in thousands)
|
399,950
|
432,116
|
437,334
|
444,963
|
-
|
-
|
Reference price
2 |
221.6
|
140.5
|
117.9
|
155.2
|
155.2
|
155.2
|
Announcement Date
|
3/23/22
|
3/20/23
|
3/12/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
4,259
|
4,511
|
5,952
|
7,753
|
9,705
|
11,843
|
EBITDA
1 |
-
|
967.4
|
702.8
|
-
|
2,737
|
3,698
|
4,415
|
EBIT
1 |
-
|
887.3
|
562.7
|
1,638
|
2,415
|
3,298
|
4,294
|
Operating Margin
|
-
|
20.83%
|
12.47%
|
27.52%
|
31.15%
|
33.98%
|
36.26%
|
Earnings before Tax (EBT)
1 |
-
|
-1,012
|
117
|
1,222
|
1,637
|
2,571
|
3,553
|
Net income
1 |
-941.9
|
-1,235
|
107.2
|
1,099
|
1,590
|
2,287
|
3,017
|
Net margin
|
-
|
-29%
|
2.38%
|
18.47%
|
20.5%
|
23.56%
|
25.47%
|
EPS
2 |
-
|
-4.670
|
0.2400
|
2.440
|
3.549
|
5.240
|
7.301
|
Free Cash Flow
1 |
-
|
1,381
|
662.9
|
-
|
3,250
|
4,251
|
5,122
|
FCF margin
|
-
|
32.44%
|
14.7%
|
-
|
41.93%
|
43.8%
|
43.25%
|
FCF Conversion (EBITDA)
|
-
|
142.8%
|
94.33%
|
-
|
118.75%
|
114.95%
|
116.02%
|
FCF Conversion (Net income)
|
-
|
-
|
618.14%
|
-
|
204.47%
|
185.91%
|
169.8%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
5/21/21
|
3/23/22
|
3/20/23
|
3/12/24
|
-
|
-
|
-
|
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
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
1,091
|
1,138
|
1,112
|
1,179
|
1,082
|
1,278
|
1,488
|
1,607
|
1,580
|
1,704
|
1,951
|
2,080
|
2,070
|
2,081
|
2,337
|
EBITDA
1 |
-
|
-
|
96.31
|
341.1
|
-
|
-
|
-
|
-
|
-
|
-
|
582
|
653
|
659
|
-
|
-
|
EBIT
1 |
368.8
|
130
|
226.1
|
302.9
|
-96.24
|
135
|
433.9
|
549.4
|
519.7
|
392.6
|
634.2
|
695.5
|
732.3
|
-
|
-
|
Operating Margin
|
33.81%
|
11.42%
|
20.33%
|
25.7%
|
-8.89%
|
10.57%
|
29.17%
|
34.19%
|
32.88%
|
23.04%
|
32.5%
|
33.44%
|
35.37%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
262.5
|
0.396
|
108.9
|
239.5
|
-216.9
|
54.64
|
329.1
|
457.6
|
380.5
|
259.4
|
350.7
|
434.1
|
400.2
|
-
|
-
|
Net income
1 |
233.1
|
-12.17
|
107.4
|
211.7
|
-184.8
|
32.66
|
309.6
|
425.7
|
331.2
|
245
|
410.1
|
428.2
|
508.5
|
-
|
-
|
Net margin
|
21.37%
|
-1.07%
|
9.65%
|
17.96%
|
-17.07%
|
2.56%
|
20.81%
|
26.5%
|
20.96%
|
14.38%
|
21.02%
|
20.59%
|
24.56%
|
-
|
-
|
EPS
2 |
0.5100
|
-0.0300
|
0.2400
|
0.4600
|
-0.4300
|
-
|
0.6900
|
0.9500
|
0.7300
|
0.5400
|
0.8773
|
1.034
|
0.9914
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/23/22
|
6/24/22
|
8/23/22
|
11/29/22
|
3/20/23
|
5/24/23
|
8/29/23
|
11/14/23
|
3/12/24
|
5/21/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
12,227
|
9,752
|
9,116
|
15,069
|
17,265
|
22,672
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
1,381
|
663
|
-
|
3,250
|
4,251
|
5,122
|
ROE (net income / shareholders' equity)
|
-
|
12.2%
|
7.17%
|
17.2%
|
18.8%
|
19.6%
|
19.4%
|
ROA (Net income/ Total Assets)
|
-
|
9.11%
|
5.62%
|
13.2%
|
14.2%
|
13.6%
|
11.4%
|
Assets
1 |
-
|
-13,564
|
1,909
|
8,352
|
11,234
|
16,828
|
26,576
|
Book Value Per Share
2 |
-
|
40.30
|
26.90
|
-
|
35.60
|
42.60
|
50.50
|
Cash Flow per Share
2 |
-
|
6.200
|
2.200
|
6.680
|
8.250
|
10.50
|
12.60
|
Capex
1 |
-
|
260
|
340
|
-
|
632
|
421
|
394
|
Capex / Sales
|
-
|
6.1%
|
7.54%
|
-
|
8.15%
|
4.33%
|
3.32%
|
Announcement Date
|
5/21/21
|
3/23/22
|
3/20/23
|
3/12/24
|
-
|
-
|
-
|
Last Close Price
155.2
CNY Average target price
189.2
CNY Spread / Average Target +21.92% Consensus |
1st Jan change
|
Capi.
|
---|
| +28.96% | 9.53B | | -13.24% | 5.44B | | -11.92% | 1.98B | | -14.52% | 929M | | -19.55% | 728M | | -4.15% | 679M | | +10.85% | 240M | | -53.90% | 175M | | -7.67% | 164M | | -24.33% | 81.29M |
Online Job Portals
|