End-of-day quote
Shanghai S.E.
06:00:00 2024-06-25 pm EDT
|
5-day change
|
1st Jan Change
|
19.13
CNY
|
-1.24%
|
|
-2.89%
|
+29.43%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
34,736
|
24,226
|
23,464
|
30,370
|
-
|
-
|
Enterprise Value (EV)
1 |
34,736
|
24,226
|
16,563
|
21,416
|
18,420
|
14,952
|
P/E ratio
|
9.12
x
|
6.66
x
|
9.41
x
|
9.44
x
|
7.86
x
|
6.86
x
|
Yield
|
3.15%
|
2.29%
|
-
|
2.26%
|
4.97%
|
5.08%
|
Capitalization / Revenue
|
1.56
x
|
1.03
x
|
1.14
x
|
1.22
x
|
1.06
x
|
0.98
x
|
EV / Revenue
|
1.56
x
|
1.03
x
|
0.8
x
|
0.86
x
|
0.64
x
|
0.48
x
|
EV / EBITDA
|
5.69
x
|
3.92
x
|
3.9
x
|
3.3
x
|
2.49
x
|
1.72
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
3.16
x
|
1.79
x
|
1.52
x
|
1.65
x
|
1.41
x
|
1.2
x
|
Nbr of stocks (in thousands)
|
1,587,556
|
1,587,556
|
1,587,556
|
1,587,556
|
-
|
-
|
Reference price
2 |
21.88
|
15.26
|
14.78
|
19.13
|
19.13
|
19.13
|
Announcement Date
|
3/2/22
|
4/10/23
|
4/23/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
15,111
|
22,227
|
23,470
|
20,621
|
24,862
|
28,624
|
30,938
|
EBITDA
1 |
-
|
6,110
|
6,184
|
4,242
|
6,496
|
7,389
|
8,712
|
EBIT
1 |
-
|
5,650
|
5,721
|
3,749
|
4,974
|
5,899
|
6,722
|
Operating Margin
|
-
|
25.42%
|
24.38%
|
18.18%
|
20.01%
|
20.61%
|
21.73%
|
Earnings before Tax (EBT)
1 |
-
|
5,652
|
5,722
|
3,754
|
4,916
|
5,718
|
6,363
|
Net income
1 |
-
|
3,627
|
3,637
|
2,488
|
3,180
|
3,734
|
4,183
|
Net margin
|
-
|
16.32%
|
15.5%
|
12.07%
|
12.79%
|
13.05%
|
13.52%
|
EPS
2 |
1.660
|
2.400
|
2.290
|
1.570
|
2.027
|
2.432
|
2.788
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
0.6900
|
0.3500
|
-
|
0.4321
|
0.9502
|
0.9726
|
Announcement Date
|
5/17/21
|
3/2/22
|
4/10/23
|
4/23/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
---|
Net sales
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
Net income
1 |
1,202
|
1,374
|
749.1
|
2,123
|
Net margin
|
-
|
-
|
-
|
-
|
EPS
|
-
|
0.8700
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/2/22
|
4/28/22
|
8/29/22
|
8/29/22
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
6,902
|
8,954
|
11,950
|
15,417
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
45.5%
|
29.9%
|
17.2%
|
18.4%
|
18.4%
|
17.9%
|
ROA (Net income/ Total Assets)
|
-
|
24.7%
|
-
|
9.08%
|
8.8%
|
8.75%
|
8.1%
|
Assets
1 |
-
|
14,684
|
-
|
27,408
|
36,134
|
42,677
|
51,638
|
Book Value Per Share
2 |
-
|
6.920
|
8.520
|
9.730
|
11.60
|
13.60
|
15.90
|
Cash Flow per Share
2 |
-
|
3.700
|
3.420
|
3.300
|
3.410
|
3.900
|
4.420
|
Capex
1 |
-
|
382
|
1,286
|
550
|
650
|
556
|
406
|
Capex / Sales
|
-
|
1.72%
|
5.48%
|
2.67%
|
2.61%
|
1.94%
|
1.31%
|
Announcement Date
|
5/17/21
|
3/2/22
|
4/10/23
|
4/23/24
|
-
|
-
|
-
|
Last Close Price
19.13
CNY Average target price
22.55
CNY Spread / Average Target +17.87% Consensus |
1st Jan change
|
Capi.
|
---|
| +29.43% | 4.23B | | +10.77% | 1.62B | | -24.65% | 852M | | 0.00% | 683M | | +9.90% | 390M | | -30.15% | 148M | | +17.19% | 79.22M |
Air Freight
|