End-of-day quote
Shenzhen S.E.
06:00:00 2024-07-02 pm EDT
|
5-day change
|
1st Jan Change
|
16.75
CNY
|
-2.33%
|
|
-2.45%
|
-18.17%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
7,224
|
7,408
|
7,695
|
6,771
|
9,163
|
7,498
|
-
|
-
|
Enterprise Value (EV)
1 |
7,224
|
7,408
|
7,695
|
6,771
|
9,163
|
7,498
|
7,498
|
7,498
|
P/E ratio
|
54.7
x
|
54.5
x
|
49.5
x
|
29.9
x
|
28
x
|
22
x
|
15.3
x
|
13.3
x
|
Yield
|
-
|
-
|
-
|
0.67%
|
0.82%
|
1.61%
|
2.15%
|
-
|
Capitalization / Revenue
|
9.87
x
|
10
x
|
-
|
5.66
x
|
6.12
x
|
3.91
x
|
2.97
x
|
2.37
x
|
EV / Revenue
|
9.87
x
|
10
x
|
-
|
5.66
x
|
6.12
x
|
3.91
x
|
2.97
x
|
2.37
x
|
EV / EBITDA
|
41.1
x
|
-
|
-
|
25.8
x
|
23.8
x
|
20.2
x
|
15.4
x
|
12.4
x
|
EV / FCF
|
-
|
-
|
-
|
73,346,048
x
|
66,441,918
x
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
0%
|
0%
|
-
|
-
|
-
|
Price to Book
|
5.32
x
|
5.07
x
|
-
|
2.97
x
|
3.52
x
|
2.6
x
|
2.24
x
|
1.96
x
|
Nbr of stocks (in thousands)
|
400,010
|
400,010
|
444,011
|
444,011
|
447,653
|
447,653
|
-
|
-
|
Reference price
2 |
18.06
|
18.52
|
17.33
|
15.25
|
20.47
|
16.75
|
16.75
|
16.75
|
Announcement Date
|
2/27/20
|
2/26/21
|
4/25/22
|
4/14/23
|
4/15/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
732.1
|
739.1
|
-
|
1,195
|
1,496
|
1,919
|
2,526
|
3,159
|
EBITDA
1 |
175.6
|
-
|
-
|
262.2
|
384.5
|
370.9
|
486.1
|
602.3
|
EBIT
1 |
148
|
150.6
|
-
|
237.7
|
344.5
|
369.1
|
523.9
|
606.4
|
Operating Margin
|
20.21%
|
20.37%
|
-
|
19.89%
|
23.02%
|
19.24%
|
20.74%
|
19.2%
|
Earnings before Tax (EBT)
1 |
148.1
|
149.2
|
-
|
238.6
|
344.1
|
368.9
|
524.3
|
606.5
|
Net income
1 |
132.8
|
136.6
|
149.1
|
225
|
324.6
|
340.4
|
490.9
|
563.8
|
Net margin
|
18.14%
|
18.48%
|
-
|
18.83%
|
21.69%
|
17.74%
|
19.43%
|
17.85%
|
EPS
2 |
0.3300
|
0.3400
|
0.3500
|
0.5100
|
0.7300
|
0.7600
|
1.096
|
1.260
|
Free Cash Flow
|
-
|
-
|
-
|
92.32
|
137.9
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
7.72%
|
9.22%
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
35.21%
|
35.87%
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
41.02%
|
42.48%
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
0.1020
|
0.1680
|
0.2700
|
0.3600
|
-
|
Announcement Date
|
2/27/20
|
2/26/21
|
4/25/22
|
4/14/23
|
4/15/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
92.3
|
138
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
10.2%
|
9.77%
|
-
|
10.4%
|
13.3%
|
11.8%
|
14.7%
|
14.8%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
10.6%
|
9.4%
|
10.4%
|
11.4%
|
Assets
1 |
-
|
-
|
-
|
-
|
3,050
|
3,621
|
4,720
|
4,946
|
Book Value Per Share
2 |
3.400
|
3.650
|
-
|
5.130
|
5.820
|
6.450
|
7.490
|
8.540
|
Cash Flow per Share
2 |
0.5400
|
0.2600
|
-
|
0.2800
|
0.4000
|
0.6600
|
0.8300
|
0.4500
|
Capex
1 |
74.5
|
73.4
|
-
|
32.1
|
39.4
|
18
|
12.3
|
10.4
|
Capex / Sales
|
10.18%
|
9.93%
|
-
|
2.69%
|
2.64%
|
0.94%
|
0.49%
|
0.33%
|
Announcement Date
|
2/27/20
|
2/26/21
|
4/25/22
|
4/14/23
|
4/15/24
|
-
|
-
|
-
|
Last Close Price
16.75
CNY Average target price
23
CNY Spread / Average Target +37.31% Consensus |
1st Jan change
|
Capi.
|
---|
| -18.17% | 1.03B | | -12.87% | 192B | | +6.23% | 172B | | +7.45% | 161B | | +1.69% | 96.97B | | +51.64% | 94.22B | | +15.24% | 84.86B | | +7.24% | 80.73B | | +4.53% | 48.04B | | -28.21% | 47.84B |
Other IT Services & Consulting
|