End-of-day quote
Shanghai S.E.
06:00:00 2024-07-11 pm EDT
|
5-day change
|
1st Jan Change
|
13.12
CNY
|
-2.60%
|
|
-7.48%
|
-47.31%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
27,171
|
51,603
|
33,307
|
37,585
|
28,359
|
14,942
|
-
|
-
|
Enterprise Value (EV)
1 |
25,784
|
49,252
|
32,838
|
36,233
|
27,369
|
13,426
|
12,856
|
12,174
|
P/E ratio
|
41.5
x
|
48.4
x
|
42.1
x
|
36.3
x
|
24.2
x
|
10.6
x
|
8.8
x
|
7.28
x
|
Yield
|
1.15%
|
1.02%
|
1.19%
|
1.52%
|
1.24%
|
2.38%
|
3.39%
|
3.46%
|
Capitalization / Revenue
|
2.44
x
|
3.54
x
|
1.99
x
|
1.77
x
|
1.16
x
|
0.51
x
|
0.42
x
|
0.35
x
|
EV / Revenue
|
2.31
x
|
3.38
x
|
1.96
x
|
1.71
x
|
1.12
x
|
0.46
x
|
0.36
x
|
0.28
x
|
EV / EBITDA
|
21.3
x
|
27.5
x
|
13.6
x
|
19.2
x
|
12.9
x
|
4.32
x
|
3.62
x
|
2.83
x
|
EV / FCF
|
21.2
x
|
42
x
|
117
x
|
13.1
x
|
19.7
x
|
4.44
x
|
4.66
x
|
3.78
x
|
FCF Yield
|
4.71%
|
2.38%
|
0.86%
|
7.61%
|
5.09%
|
22.5%
|
21.5%
|
26.5%
|
Price to Book
|
6.65
x
|
9.93
x
|
6.3
x
|
6.24
x
|
4.16
x
|
1.89
x
|
1.63
x
|
1.38
x
|
Nbr of stocks (in thousands)
|
1,078,303
|
1,138,102
|
1,138,968
|
1,138,947
|
1,138,902
|
1,138,848
|
-
|
-
|
Reference price
2 |
25.20
|
45.34
|
29.24
|
33.00
|
24.90
|
13.12
|
13.12
|
13.12
|
Announcement Date
|
4/28/20
|
4/19/21
|
4/27/22
|
4/27/23
|
4/28/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
11,141
|
14,583
|
16,759
|
21,248
|
24,531
|
29,398
|
35,643
|
42,794
|
EBITDA
1 |
1,211
|
1,788
|
2,408
|
1,883
|
2,119
|
3,110
|
3,556
|
4,297
|
EBIT
1 |
918.3
|
1,448
|
1,041
|
1,421
|
1,632
|
2,077
|
2,481
|
2,977
|
Operating Margin
|
8.24%
|
9.93%
|
6.21%
|
6.69%
|
6.65%
|
7.07%
|
6.96%
|
6.96%
|
Earnings before Tax (EBT)
1 |
919.5
|
1,446
|
1,044
|
1,415
|
1,628
|
1,956
|
2,369
|
2,862
|
Net income
1 |
702.7
|
1,062
|
791.2
|
1,036
|
1,166
|
1,404
|
1,697
|
2,050
|
Net margin
|
6.31%
|
7.28%
|
4.72%
|
4.87%
|
4.76%
|
4.77%
|
4.76%
|
4.79%
|
EPS
2 |
0.6076
|
0.9375
|
0.6944
|
0.9083
|
1.030
|
1.234
|
1.491
|
1.802
|
Free Cash Flow
1 |
1,214
|
1,174
|
281.7
|
2,759
|
1,392
|
3,023
|
2,759
|
3,222
|
FCF margin
|
10.9%
|
8.05%
|
1.68%
|
12.99%
|
5.67%
|
10.28%
|
7.74%
|
7.53%
|
FCF Conversion (EBITDA)
|
100.27%
|
65.67%
|
11.7%
|
146.56%
|
65.68%
|
97.21%
|
77.58%
|
74.99%
|
FCF Conversion (Net income)
|
172.76%
|
110.52%
|
35.6%
|
266.4%
|
119.32%
|
215.38%
|
162.53%
|
157.17%
|
Dividend per Share
2 |
0.2894
|
0.4630
|
0.3472
|
0.5000
|
0.3100
|
0.3126
|
0.4450
|
0.4540
|
Announcement Date
|
4/28/20
|
4/19/21
|
4/27/22
|
4/27/23
|
4/28/24
|
-
|
-
|
-
|
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 |
4,404
|
4,677
|
5,044
|
5,097
|
6,430
|
5,947
|
6,045
|
5,731
|
6,808
|
6,752
|
7,220
|
7,275
|
8,317
|
8,351
|
9,135
|
EBITDA
1 |
-
|
614
|
498.6
|
426.9
|
-
|
-
|
-
|
-
|
-
|
570.9
|
952.7
|
952.7
|
855.6
|
1,000
|
1,051
|
EBIT
1 |
-41.44
|
492.4
|
438.9
|
291.9
|
197.6
|
684.1
|
576.8
|
371.6
|
27.43
|
570.9
|
617.7
|
503.6
|
338.5
|
578.8
|
632.9
|
Operating Margin
|
-0.94%
|
10.53%
|
8.7%
|
5.73%
|
3.07%
|
11.5%
|
9.54%
|
6.48%
|
0.4%
|
8.45%
|
8.56%
|
6.92%
|
4.07%
|
6.93%
|
6.93%
|
Earnings before Tax (EBT)
1 |
-34.41
|
493.8
|
443.4
|
288.6
|
189
|
679.4
|
547.3
|
363.7
|
37.46
|
572
|
498
|
498
|
424
|
563.5
|
612.5
|
Net income
1 |
-27.1
|
384.2
|
330
|
209.1
|
112.5
|
496.8
|
420.7
|
256.9
|
-7.86
|
398.5
|
356.9
|
356.9
|
315.3
|
403.8
|
438.9
|
Net margin
|
-0.62%
|
8.22%
|
6.54%
|
4.1%
|
1.75%
|
8.35%
|
6.96%
|
4.48%
|
-0.12%
|
5.9%
|
4.94%
|
4.91%
|
3.79%
|
4.84%
|
4.81%
|
EPS
2 |
-0.0347
|
0.3403
|
0.2848
|
0.1833
|
0.1000
|
0.4333
|
0.3767
|
0.2200
|
0.3500
|
0.3500
|
0.3811
|
0.3311
|
0.1656
|
0.3415
|
0.3627
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.3100
|
-
|
-
|
-
|
0.3794
|
Announcement Date
|
4/27/22
|
4/27/22
|
8/29/22
|
10/27/22
|
4/27/23
|
4/27/23
|
8/29/23
|
10/30/23
|
4/28/24
|
4/28/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
1,387
|
2,351
|
469
|
1,352
|
990
|
1,516
|
2,086
|
2,767
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1,214
|
1,174
|
282
|
2,759
|
1,392
|
3,023
|
2,759
|
3,222
|
ROE (net income / shareholders' equity)
|
20.4%
|
22.7%
|
14.6%
|
17.9%
|
18%
|
18.5%
|
20%
|
20%
|
ROA (Net income/ Total Assets)
|
9.24%
|
10.1%
|
5.33%
|
5.43%
|
5.07%
|
5.46%
|
6.05%
|
6.23%
|
Assets
1 |
7,605
|
10,502
|
14,834
|
19,088
|
22,989
|
25,708
|
28,066
|
32,932
|
Book Value Per Share
2 |
3.790
|
4.560
|
4.640
|
5.290
|
5.990
|
6.930
|
8.040
|
9.520
|
Cash Flow per Share
2 |
1.530
|
1.720
|
1.370
|
3.300
|
2.790
|
2.270
|
2.950
|
3.530
|
Capex
1 |
494
|
780
|
1,273
|
997
|
1,782
|
1,002
|
1,178
|
1,298
|
Capex / Sales
|
4.43%
|
5.35%
|
7.6%
|
4.69%
|
7.26%
|
3.41%
|
3.3%
|
3.03%
|
Announcement Date
|
4/28/20
|
4/19/21
|
4/27/22
|
4/27/23
|
4/28/24
|
-
|
-
|
-
|
Last Close Price
13.12
CNY Average target price
30.54
CNY Spread / Average Target +132.81% Consensus |
1st Jan change
|
Capi.
|
---|
| -47.31% | 2.06B | | -55.96% | 9.93B | | -44.37% | 9.29B | | -23.35% | 6.82B | | -2.08% | 6.45B | | +92.40% | 5.26B | | -2.63% | 4.62B | | +5.79% | 4.56B | | -31.67% | 3.81B | | +4.94% | 3.06B |
Other Drug Retailers
|