End-of-day quote
Shanghai S.E.
06:00:00 2024-07-04 pm EDT
|
5-day change
|
1st Jan Change
|
17.57
CNY
|
+0.92%
|
|
-1.18%
|
-17.04%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
20,768
|
23,546
|
27,464
|
21,622
|
14,322
|
11,881
|
-
|
-
|
Enterprise Value (EV)
1 |
20,303
|
23,332
|
26,943
|
21,115
|
14,184
|
11,048
|
10,602
|
10,220
|
P/E ratio
|
37.3
x
|
54.3
x
|
42.1
x
|
45.5
x
|
28.2
x
|
19.9
x
|
17.4
x
|
15.3
x
|
Yield
|
0.81%
|
0.58%
|
0.72%
|
0.66%
|
1.09%
|
1.53%
|
1.64%
|
1.84%
|
Capitalization / Revenue
|
2.73
x
|
3.35
x
|
3.59
x
|
3.04
x
|
2.17
x
|
1.64
x
|
1.52
x
|
1.42
x
|
EV / Revenue
|
2.67
x
|
3.32
x
|
3.52
x
|
2.97
x
|
2.15
x
|
1.53
x
|
1.36
x
|
1.22
x
|
EV / EBITDA
|
21.8
x
|
30.3
x
|
28
x
|
28.5
x
|
19
x
|
13.6
x
|
12.2
x
|
10.8
x
|
EV / FCF
|
28.2
x
|
43.3
x
|
31.5
x
|
38.3
x
|
-889
x
|
10.7
x
|
14.7
x
|
15
x
|
FCF Yield
|
3.54%
|
2.31%
|
3.17%
|
2.61%
|
-0.11%
|
9.32%
|
6.79%
|
6.67%
|
Price to Book
|
3.3
x
|
3.62
x
|
3.94
x
|
2.98
x
|
1.86
x
|
1.46
x
|
1.38
x
|
1.29
x
|
Nbr of stocks (in thousands)
|
671,248
|
677,969
|
679,634
|
678,873
|
676,224
|
676,224
|
-
|
-
|
Reference price
2 |
30.94
|
34.73
|
40.41
|
31.85
|
21.18
|
17.57
|
17.57
|
17.57
|
Announcement Date
|
2/19/20
|
2/2/21
|
3/16/22
|
3/14/23
|
3/15/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
7,597
|
7,032
|
7,646
|
7,106
|
6,598
|
7,233
|
7,822
|
8,392
|
EBITDA
1 |
930.3
|
769.3
|
961.2
|
739.6
|
747.5
|
810.3
|
871
|
944.5
|
EBIT
1 |
700.2
|
533.8
|
752.3
|
543.5
|
556.1
|
719.6
|
831
|
940.7
|
Operating Margin
|
9.22%
|
7.59%
|
9.84%
|
7.65%
|
8.43%
|
9.95%
|
10.62%
|
11.21%
|
Earnings before Tax (EBT)
1 |
702
|
534
|
764.3
|
548.9
|
563.5
|
681.7
|
781.5
|
868.7
|
Net income
1 |
557.1
|
430.2
|
649.3
|
472
|
500
|
595.4
|
684.8
|
775.6
|
Net margin
|
7.33%
|
6.12%
|
8.49%
|
6.64%
|
7.58%
|
8.23%
|
8.76%
|
9.24%
|
EPS
2 |
0.8300
|
0.6400
|
0.9600
|
0.7000
|
0.7500
|
0.8815
|
1.013
|
1.147
|
Free Cash Flow
1 |
718.9
|
538.2
|
854.1
|
551.6
|
-15.96
|
1,030
|
720.1
|
682
|
FCF margin
|
9.46%
|
7.65%
|
11.17%
|
7.76%
|
-0.24%
|
14.24%
|
9.21%
|
8.13%
|
FCF Conversion (EBITDA)
|
77.27%
|
69.96%
|
88.86%
|
74.58%
|
-
|
127.13%
|
82.67%
|
72.21%
|
FCF Conversion (Net income)
|
129.04%
|
125.11%
|
131.55%
|
116.86%
|
-
|
173%
|
105.15%
|
87.94%
|
Dividend per Share
2 |
0.2500
|
0.2000
|
0.2900
|
0.2100
|
0.2300
|
0.2690
|
0.2877
|
0.3233
|
Announcement Date
|
2/19/20
|
2/2/21
|
3/16/22
|
3/14/23
|
3/15/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
4,210
|
1,816
|
2,117
|
1,598
|
3,715
|
1,639
|
1,752
|
3,392
|
1,980
|
1,650
|
3,629
|
1,462
|
1,506
|
2,968
|
1,905
|
1,746
|
1,657
|
1,717
|
2,193
|
1,988
|
EBITDA
1 |
-
|
217.7
|
272
|
-
|
-
|
239.9
|
222.7
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
59.85
|
37.19
|
211.9
|
152.4
|
152.4
|
EBIT
|
343.4
|
247.5
|
234.8
|
-30.53
|
204.3
|
170.5
|
168.7
|
339.2
|
253.2
|
92.89
|
346.1
|
96.88
|
113.1
|
210
|
272.5
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
8.16%
|
13.63%
|
11.09%
|
-1.91%
|
5.5%
|
10.4%
|
9.63%
|
10%
|
12.79%
|
5.63%
|
9.54%
|
6.63%
|
7.51%
|
7.08%
|
14.3%
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
256.5
|
235.3
|
-28.88
|
-
|
172.5
|
169.9
|
342.4
|
250.8
|
96.2
|
-
|
99.35
|
117.2
|
216.5
|
275.2
|
72.65
|
49.99
|
224.7
|
174.2
|
174.2
|
Net income
1 |
285.8
|
228.8
|
199.4
|
-41.69
|
157.7
|
155.5
|
158.8
|
314.4
|
230.4
|
70.55
|
301
|
93.13
|
105.9
|
199.1
|
256.2
|
54.13
|
47.06
|
199
|
154.6
|
154.6
|
Net margin
|
6.79%
|
12.6%
|
9.42%
|
-2.61%
|
4.24%
|
9.49%
|
9.06%
|
9.27%
|
11.64%
|
4.28%
|
8.29%
|
6.37%
|
7.03%
|
6.71%
|
13.45%
|
3.1%
|
2.84%
|
11.59%
|
7.05%
|
7.78%
|
EPS
2 |
-
|
0.3400
|
0.3000
|
-0.0700
|
-
|
0.2400
|
0.2300
|
-
|
0.3400
|
0.1100
|
-
|
0.1400
|
0.1600
|
-
|
0.3800
|
0.1500
|
0.1550
|
0.1600
|
0.2286
|
0.2286
|
Dividend per Share
2 |
-
|
0.2900
|
-
|
-
|
-
|
-
|
0.2100
|
-
|
-
|
-
|
-
|
-
|
0.2300
|
-
|
-
|
-
|
-
|
0.2584
|
-
|
-
|
Announcement Date
|
8/24/21
|
3/16/22
|
4/28/22
|
8/19/22
|
8/19/22
|
10/25/22
|
3/14/23
|
3/14/23
|
4/25/23
|
8/28/23
|
8/28/23
|
10/25/23
|
3/15/24
|
3/15/24
|
4/22/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
465
|
214
|
521
|
507
|
139
|
833
|
1,279
|
1,661
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
719
|
538
|
854
|
552
|
-16
|
1,030
|
720
|
682
|
ROE (net income / shareholders' equity)
|
9.21%
|
6.73%
|
9.63%
|
6.64%
|
6.67%
|
7.24%
|
7.85%
|
8.34%
|
ROA (Net income/ Total Assets)
|
5.23%
|
3.83%
|
5.54%
|
3.87%
|
4.17%
|
5.08%
|
5.5%
|
6.12%
|
Assets
1 |
10,654
|
11,221
|
11,720
|
12,207
|
12,000
|
11,732
|
12,441
|
12,681
|
Book Value Per Share
2 |
9.360
|
9.590
|
10.20
|
10.70
|
11.40
|
12.00
|
12.80
|
13.60
|
Cash Flow per Share
2 |
1.120
|
0.9500
|
1.470
|
0.9800
|
0.1500
|
1.170
|
1.300
|
1.220
|
Capex
1 |
29.9
|
105
|
139
|
113
|
119
|
111
|
132
|
128
|
Capex / Sales
|
0.39%
|
1.5%
|
1.82%
|
1.59%
|
1.81%
|
1.54%
|
1.69%
|
1.52%
|
Announcement Date
|
2/19/20
|
2/2/21
|
3/16/22
|
3/14/23
|
3/15/24
|
-
|
-
|
-
|
Last Close Price
17.57
CNY Average target price
20.02
CNY Spread / Average Target +13.94% Consensus |
1st Jan change
|
Capi.
|
---|
| -17.04% | 1.63B | | +12.74% | 390B | | +13.92% | 138B | | +21.75% | 79.62B | | -4.36% | 71.68B | | -27.28% | 38.13B | | -14.96% | 35.06B | | +0.41% | 33.01B | | +9.36% | 18.3B | | +21.45% | 16.83B |
Other Personal Products
|