End-of-day quote
Shenzhen S.E.
06:00:00 2024-07-09 pm EDT
|
5-day change
|
1st Jan Change
|
13.2
CNY
|
+2.40%
|
|
+6.02%
|
-3.37%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
13,330
|
30,169
|
26,678
|
17,159
|
15,805
|
15,273
|
-
|
-
|
Enterprise Value (EV)
1 |
11,846
|
28,661
|
26,636
|
12,959
|
11,992
|
9,963
|
9,186
|
15,273
|
P/E ratio
|
39.2
x
|
84.3
x
|
28.4
x
|
47.8
x
|
91.1
x
|
36.4
x
|
24.8
x
|
20.5
x
|
Yield
|
2.01%
|
0.15%
|
0.39%
|
0.67%
|
0.37%
|
-
|
-
|
-
|
Capitalization / Revenue
|
4.05
x
|
6.96
x
|
5.28
x
|
4.43
x
|
3.74
x
|
2.92
x
|
2.49
x
|
2.09
x
|
EV / Revenue
|
3.6
x
|
6.62
x
|
5.27
x
|
3.35
x
|
2.84
x
|
1.9
x
|
1.5
x
|
2.09
x
|
EV / EBITDA
|
16.7
x
|
28
x
|
18.3
x
|
16.5
x
|
24.1
x
|
9.62
x
|
7.05
x
|
8.7
x
|
EV / FCF
|
-
|
-
|
-17,668,887
x
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-0%
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
2.39
x
|
5.04
x
|
3.84
x
|
1.45
x
|
1.32
x
|
1.25
x
|
1.19
x
|
1.14
x
|
Nbr of stocks (in thousands)
|
895,233
|
895,233
|
895,233
|
1,157,013
|
1,157,013
|
1,157,013
|
-
|
-
|
Reference price
2 |
14.89
|
33.70
|
29.80
|
14.83
|
13.66
|
13.20
|
13.20
|
13.20
|
Announcement Date
|
4/20/20
|
3/22/21
|
4/27/22
|
3/27/23
|
4/15/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,293
|
4,332
|
5,055
|
3,874
|
4,221
|
5,238
|
6,131
|
7,309
|
EBITDA
1 |
710.3
|
1,024
|
1,455
|
785.9
|
496.9
|
1,036
|
1,303
|
1,754
|
EBIT
1 |
392.8
|
695.9
|
1,088
|
327.7
|
207.5
|
441.8
|
640.6
|
857.7
|
Operating Margin
|
11.93%
|
16.06%
|
21.52%
|
8.46%
|
4.91%
|
8.43%
|
10.45%
|
11.74%
|
Earnings before Tax (EBT)
1 |
390.9
|
466.8
|
1,079
|
347.4
|
183.2
|
415.6
|
640.9
|
822.9
|
Net income
1 |
338.8
|
358.7
|
943.1
|
327
|
173.5
|
418.6
|
619.3
|
746.3
|
Net margin
|
10.29%
|
8.28%
|
18.66%
|
8.44%
|
4.11%
|
7.99%
|
10.1%
|
10.21%
|
EPS
2 |
0.3800
|
0.4000
|
1.050
|
0.3100
|
0.1500
|
0.3625
|
0.5325
|
0.6450
|
Free Cash Flow
|
-
|
-
|
-1,507
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-29.82%
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.3000
|
0.0500
|
0.1160
|
0.1000
|
0.0500
|
-
|
-
|
-
|
Announcement Date
|
4/20/20
|
3/22/21
|
4/27/22
|
3/27/23
|
4/15/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2023 S2
|
---|
Net sales
|
1,100
|
1,102
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,146
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
82.85
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3.86%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
83.26
|
Net income
|
63.76
|
180.3
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
88.41
|
Net margin
|
5.8%
|
16.36%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4.12%
|
EPS
1 |
0.0700
|
0.2000
|
0.1700
|
-0.0700
|
0.0100
|
0.0500
|
0.0300
|
0.0200
|
0.0500
|
0.0700
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
4/27/22
|
4/27/22
|
8/18/22
|
10/28/22
|
3/27/23
|
4/28/23
|
8/28/23
|
10/20/23
|
4/15/24
|
4/15/24
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
1,484
|
1,509
|
42.4
|
4,199
|
3,813
|
5,309
|
6,086
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-1,507
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
6.19%
|
6.21%
|
14.6%
|
3.17%
|
1.46%
|
3.43%
|
4.88%
|
5.65%
|
ROA (Net income/ Total Assets)
|
-
|
4.55%
|
-
|
-
|
-
|
2.4%
|
3.6%
|
4.4%
|
Assets
1 |
-
|
7,891
|
-
|
-
|
-
|
17,442
|
17,203
|
16,961
|
Book Value Per Share
2 |
6.230
|
6.690
|
7.760
|
10.30
|
10.30
|
10.60
|
11.10
|
11.60
|
Cash Flow per Share
2 |
0.8900
|
0.7400
|
0.7100
|
0.4500
|
0.3100
|
-0.8200
|
1.950
|
0.9100
|
Capex
1 |
227
|
1,256
|
2,142
|
604
|
325
|
1,908
|
1,904
|
1,393
|
Capex / Sales
|
6.88%
|
29%
|
42.38%
|
15.6%
|
7.69%
|
36.42%
|
31.06%
|
19.05%
|
Announcement Date
|
4/20/20
|
3/22/21
|
4/27/22
|
3/27/23
|
4/15/24
|
-
|
-
|
-
|
Last Close Price
13.2
CNY Average target price
12.95
CNY Spread / Average Target -1.89% Consensus |