End-of-day quote
Shanghai S.E.
06:00:00 2024-07-11 pm EDT
|
5-day change
|
1st Jan Change
|
4.07
CNY
|
+1.75%
|
|
+3.04%
|
-15.21%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,782
|
9,291
|
16,205
|
13,631
|
10,962
|
9,294
|
-
|
-
|
Enterprise Value (EV)
1 |
4,782
|
9,291
|
16,205
|
13,631
|
10,962
|
9,294
|
9,294
|
9,294
|
P/E ratio
|
51.3
x
|
159
x
|
23
x
|
24.7
x
|
18.6
x
|
14.5
x
|
13.1
x
|
12
x
|
Yield
|
-
|
-
|
-
|
2.01%
|
2.71%
|
3.44%
|
6.14%
|
-
|
Capitalization / Revenue
|
1.25
x
|
3.44
x
|
-
|
0.93
x
|
0.57
x
|
0.41
x
|
0.35
x
|
0.3
x
|
EV / Revenue
|
1.25
x
|
3.44
x
|
-
|
0.93
x
|
0.57
x
|
0.41
x
|
0.35
x
|
0.3
x
|
EV / EBITDA
|
-
|
16
x
|
-
|
15.3
x
|
10.9
x
|
10.2
x
|
9.34
x
|
8.68
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
2.87
x
|
-
|
3.49
x
|
2.58
x
|
2.01
x
|
1.85
x
|
1.67
x
|
Nbr of stocks (in thousands)
|
1,053,362
|
1,053,362
|
2,263,279
|
2,283,297
|
2,283,712
|
2,283,510
|
-
|
-
|
Reference price
2 |
4.540
|
8.820
|
7.160
|
5.970
|
4.800
|
4.070
|
4.070
|
4.070
|
Announcement Date
|
4/20/20
|
3/24/21
|
4/22/22
|
4/21/23
|
4/25/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,836
|
2,701
|
-
|
14,664
|
19,156
|
22,946
|
26,777
|
30,644
|
EBITDA
1 |
-
|
579.3
|
-
|
891.8
|
1,005
|
907.7
|
995.4
|
1,071
|
EBIT
1 |
-
|
100.9
|
-
|
815.5
|
890.1
|
965.1
|
1,076
|
1,184
|
Operating Margin
|
-
|
3.73%
|
-
|
5.56%
|
4.65%
|
4.21%
|
4.02%
|
3.86%
|
Earnings before Tax (EBT)
1 |
-
|
96.07
|
-
|
813.3
|
912.3
|
972.2
|
1,083
|
1,194
|
Net income
1 |
-
|
58.39
|
531.6
|
546.3
|
586
|
647.4
|
711.1
|
777.8
|
Net margin
|
-
|
2.16%
|
-
|
3.73%
|
3.06%
|
2.82%
|
2.66%
|
2.54%
|
EPS
2 |
0.0885
|
0.0554
|
0.3109
|
0.2413
|
0.2586
|
0.2800
|
0.3100
|
0.3400
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
0.1200
|
0.1300
|
0.1400
|
0.2500
|
-
|
Announcement Date
|
4/20/20
|
3/24/21
|
4/22/22
|
4/21/23
|
4/25/24
|
-
|
-
|
-
|
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)
|
-
|
1.81%
|
-
|
14.2%
|
14.4%
|
14.2%
|
14.3%
|
14%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
3.85%
|
3.83%
|
3.75%
|
3.7%
|
4.3%
|
Assets
1 |
-
|
-
|
-
|
14,174
|
15,299
|
17,263
|
19,218
|
18,087
|
Book Value Per Share
2 |
-
|
3.070
|
-
|
1.710
|
1.860
|
2.020
|
2.200
|
2.430
|
Cash Flow per Share
2 |
-
|
0.4200
|
-
|
0.3700
|
0.2400
|
1.040
|
2.020
|
0.2000
|
Capex
1 |
-
|
-
|
-
|
67.1
|
1,768
|
86.5
|
90
|
60
|
Capex / Sales
|
-
|
-
|
-
|
0.46%
|
9.23%
|
0.38%
|
0.34%
|
0.2%
|
Announcement Date
|
4/20/20
|
3/24/21
|
4/22/22
|
4/21/23
|
4/25/24
|
-
|
-
|
-
|
Last Close Price
4.07
CNY Average target price
6
CNY Spread / Average Target +47.42% Consensus |
1st Jan change
|
Capi.
|
---|
| -15.21% | 1.28B | | -21.10% | 8.65B | | -27.64% | 6.56B | | -26.44% | 5.69B | | +7.06% | 3.73B | | -12.42% | 3.32B | | +8.84% | 1.48B | | -14.67% | 1.25B | | -7.64% | 1.17B | | -2.84% | 877M |
Other Employment Services
|