End-of-day quote
Shanghai S.E.
06:00:00 2024-07-14 pm EDT
|
5-day change
|
1st Jan Change
|
13.68
CNY
|
0.00%
|
|
+4.03%
|
-4.74%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
6,609
|
11,271
|
15,045
|
11,979
|
10,928
|
10,407
|
-
|
-
|
Enterprise Value (EV)
1 |
6,609
|
11,271
|
15,045
|
11,979
|
10,928
|
10,407
|
10,407
|
10,407
|
P/E ratio
|
27
x
|
34.3
x
|
37.4
x
|
22.8
x
|
23.2
x
|
17.3
x
|
12.6
x
|
10.2
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
-
|
0.39
x
|
-
|
-
|
0.24
x
|
0.17
x
|
0.15
x
|
0.13
x
|
EV / Revenue
|
-
|
0.39
x
|
-
|
-
|
0.24
x
|
0.17
x
|
0.15
x
|
0.13
x
|
EV / EBITDA
|
-
|
22.8
x
|
-
|
-
|
14.9
x
|
10.7
x
|
7.91
x
|
6.39
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
3.29
x
|
-
|
-
|
1.68
x
|
1.5
x
|
1.36
x
|
1.22
x
|
Nbr of stocks (in thousands)
|
569,021
|
569,021
|
591,157
|
761,068
|
760,982
|
760,727
|
-
|
-
|
Reference price
2 |
11.62
|
19.81
|
25.45
|
15.74
|
14.36
|
13.68
|
13.68
|
13.68
|
Announcement Date
|
4/21/20
|
4/14/21
|
4/14/22
|
4/12/23
|
4/17/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
28,926
|
-
|
-
|
45,086
|
60,654
|
70,968
|
81,093
|
EBITDA
1 |
-
|
493.4
|
-
|
-
|
731.3
|
973.8
|
1,316
|
1,628
|
EBIT
1 |
-
|
414
|
-
|
-
|
608.2
|
777.2
|
1,061
|
1,326
|
Operating Margin
|
-
|
1.43%
|
-
|
-
|
1.35%
|
1.28%
|
1.5%
|
1.64%
|
Earnings before Tax (EBT)
1 |
-
|
413
|
-
|
-
|
607.4
|
776.6
|
1,061
|
1,325
|
Net income
1 |
232.3
|
326.1
|
387.1
|
407
|
468.3
|
597.8
|
816.6
|
1,020
|
Net margin
|
-
|
1.13%
|
-
|
-
|
1.04%
|
0.99%
|
1.15%
|
1.26%
|
EPS
2 |
0.4308
|
0.5769
|
0.6800
|
0.6900
|
0.6200
|
0.7900
|
1.090
|
1.340
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
4/21/20
|
4/14/21
|
4/14/22
|
4/12/23
|
4/17/24
|
-
|
-
|
-
|
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)
|
-
|
9.82%
|
-
|
-
|
7.59%
|
8.71%
|
10.8%
|
12.1%
|
ROA (Net income/ Total Assets)
|
-
|
3.81%
|
-
|
-
|
3.98%
|
-
|
-
|
-
|
Assets
1 |
-
|
8,553
|
-
|
-
|
11,775
|
-
|
-
|
-
|
Book Value Per Share
2 |
-
|
6.020
|
-
|
-
|
8.550
|
9.150
|
10.00
|
11.20
|
Cash Flow per Share
2 |
-
|
0.1000
|
-
|
-
|
0.9800
|
-8.190
|
6.590
|
-7.510
|
Capex
1 |
-
|
220
|
-
|
-
|
202
|
531
|
374
|
373
|
Capex / Sales
|
-
|
0.76%
|
-
|
-
|
0.45%
|
0.87%
|
0.53%
|
0.46%
|
Announcement Date
|
4/21/20
|
4/14/21
|
4/14/22
|
4/12/23
|
4/17/24
|
-
|
-
|
-
|
Last Close Price
13.68
CNY Average target price
18.72
CNY Spread / Average Target +36.84% Consensus |
1st Jan change
|
Capi.
|
---|
| -4.74% | 1.43B | | +5.38% | 4.75B | | -14.58% | 3.3B | | -.--% | 1.49B | | +55.81% | 1.47B | | +82.85% | 881M | | +19.64% | 829M | | +45.76% | 722M | | -49.20% | 378M | | +72.15% | 190M |
Other Precious Metals & Minerals
|