End-of-day quote
Shanghai S.E.
06:00:00 2024-07-04 pm EDT
|
5-day change
|
1st Jan Change
|
17.46
CNY
|
+0.52%
|
|
-3.38%
|
-35.60%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,295
|
7,095
|
10,417
|
11,610
|
8,783
|
5,688
|
-
|
-
|
Enterprise Value (EV)
1 |
4,295
|
7,095
|
10,417
|
11,610
|
8,783
|
5,688
|
5,688
|
5,688
|
P/E ratio
|
18.2
x
|
35.4
x
|
60.3
x
|
61.1
x
|
36.4
x
|
16
x
|
12.4
x
|
-
|
Yield
|
-
|
-
|
-
|
-
|
0.74%
|
1.09%
|
1.37%
|
-
|
Capitalization / Revenue
|
-
|
7.47
x
|
8.64
x
|
-
|
4.27
x
|
2.22
x
|
1.85
x
|
1.6
x
|
EV / Revenue
|
-
|
7.47
x
|
8.64
x
|
-
|
4.27
x
|
2.22
x
|
1.85
x
|
1.6
x
|
EV / EBITDA
|
-
|
22
x
|
35.5
x
|
-
|
-
|
10.7
x
|
8.21
x
|
6.64
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
2.89
x
|
3.91
x
|
-
|
2.59
x
|
1.42
x
|
1.36
x
|
1.15
x
|
Nbr of stocks (in thousands)
|
310,575
|
308,740
|
307,020
|
310,341
|
323,982
|
325,792
|
-
|
-
|
Reference price
2 |
13.83
|
22.98
|
33.93
|
37.41
|
27.11
|
17.46
|
17.46
|
17.46
|
Announcement Date
|
4/29/20
|
4/27/21
|
4/28/22
|
3/20/23
|
4/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
949.5
|
1,206
|
-
|
2,055
|
2,566
|
3,070
|
3,566
|
EBITDA
1 |
-
|
323
|
293.1
|
-
|
-
|
534
|
693
|
857
|
EBIT
1 |
-
|
232.3
|
201.4
|
-
|
259.6
|
446
|
527
|
744
|
Operating Margin
|
-
|
24.46%
|
16.7%
|
-
|
12.63%
|
17.38%
|
17.17%
|
20.86%
|
Earnings before Tax (EBT)
1 |
-
|
231.5
|
200.5
|
-
|
260.7
|
446
|
526.5
|
745
|
Net income
1 |
236.8
|
201
|
176.1
|
198.5
|
242
|
354.4
|
460.1
|
673
|
Net margin
|
-
|
21.17%
|
14.6%
|
-
|
11.77%
|
13.81%
|
14.99%
|
18.87%
|
EPS
2 |
0.7600
|
0.6500
|
0.5630
|
0.6120
|
0.7440
|
1.090
|
1.410
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
0.2000
|
0.1900
|
0.2400
|
-
|
Announcement Date
|
4/29/20
|
4/27/21
|
4/28/22
|
3/20/23
|
4/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
8.25%
|
6.89%
|
-
|
7.08%
|
9.31%
|
11%
|
13.6%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
4.76%
|
7.2%
|
7.5%
|
10.3%
|
Assets
1 |
-
|
-
|
-
|
-
|
5,084
|
4,923
|
6,135
|
6,534
|
Book Value Per Share
2 |
-
|
7.960
|
8.670
|
-
|
10.50
|
12.30
|
12.80
|
15.20
|
Cash Flow per Share
2 |
-
|
0.8100
|
0.6500
|
-
|
0.7100
|
0.9600
|
1.320
|
-
|
Capex
1 |
-
|
-
|
-
|
-
|
342
|
127
|
314
|
78
|
Capex / Sales
|
-
|
-
|
-
|
-
|
16.66%
|
4.95%
|
10.21%
|
2.19%
|
Announcement Date
|
4/29/20
|
4/27/21
|
4/28/22
|
3/20/23
|
4/29/24
|
-
|
-
|
-
|
Last Close Price
17.46
CNY Average target price
26
CNY Spread / Average Target +48.91% Consensus |
1st Jan change
|
Capi.
|
---|
| -35.60% | 783M | | +2.42% | 7.73B | | -10.15% | 4.63B | | +2.37% | 2.83B | | -4.04% | 2.39B | | -33.53% | 2.17B | | +31.03% | 1.81B | | -24.80% | 1.76B | | +35.58% | 1.62B | | +0.15% | 1.44B |
Automotive Accessories
|