End-of-day quote
Shanghai S.E.
06:00:00 2024-07-15 pm EDT
|
5-day change
|
1st Jan Change
|
7.4
CNY
|
+1.09%
|
|
+2.35%
|
-18.50%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
28,127
|
49,206
|
34,266
|
32,402
|
33,817
|
27,309
|
-
|
-
|
Enterprise Value (EV)
1 |
28,127
|
49,206
|
34,266
|
32,402
|
33,817
|
27,309
|
27,309
|
27,309
|
P/E ratio
|
21.7
x
|
26.4
x
|
14.8
x
|
25.4
x
|
19.7
x
|
14.5
x
|
14.5
x
|
13.4
x
|
Yield
|
0.54%
|
0.43%
|
0.62%
|
0.46%
|
1.54%
|
1.16%
|
1.08%
|
1.2%
|
Capitalization / Revenue
|
6.47
x
|
8.12
x
|
4.81
x
|
5.65
x
|
5.02
x
|
4.33
x
|
3.92
x
|
3.74
x
|
EV / Revenue
|
6.47
x
|
8.12
x
|
4.81
x
|
5.65
x
|
5.02
x
|
4.33
x
|
3.92
x
|
3.74
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.36
x
|
2.19
x
|
1.4
x
|
1.04
x
|
1.04
x
|
0.81
x
|
0.77
x
|
0.74
x
|
Nbr of stocks (in thousands)
|
3,024,359
|
3,024,359
|
3,024,359
|
3,724,359
|
3,724,359
|
3,690,458
|
-
|
-
|
Reference price
2 |
9.300
|
16.27
|
11.33
|
8.700
|
9.080
|
7.400
|
7.400
|
7.400
|
Announcement Date
|
4/1/20
|
4/1/21
|
4/1/22
|
4/25/23
|
4/24/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
4,350
|
6,063
|
7,127
|
5,733
|
6,730
|
6,310
|
6,975
|
7,301
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,652
|
2,341
|
2,923
|
1,380
|
2,130
|
2,305
|
2,148
|
2,359
|
Operating Margin
|
37.99%
|
38.61%
|
41.01%
|
24.07%
|
31.65%
|
36.53%
|
30.79%
|
32.31%
|
Earnings before Tax (EBT)
1 |
1,706
|
2,424
|
2,986
|
1,380
|
2,130
|
2,105
|
2,331
|
2,528
|
Net income
1 |
1,299
|
1,863
|
2,317
|
1,198
|
1,718
|
1,900
|
1,982
|
2,064
|
Net margin
|
29.85%
|
30.72%
|
32.52%
|
20.9%
|
25.53%
|
30.11%
|
28.42%
|
28.26%
|
EPS
2 |
0.4290
|
0.6160
|
0.7660
|
0.3430
|
0.4620
|
0.5088
|
0.5109
|
0.5536
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.0500
|
0.0700
|
0.0700
|
0.0400
|
0.1400
|
0.0856
|
0.0802
|
0.0884
|
Announcement Date
|
4/1/20
|
4/1/21
|
4/1/22
|
4/25/23
|
4/24/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
2,896
|
2,208
|
912.1
|
1,590
|
1,572
|
1,659
|
1,952
|
1,375
|
1,702
|
1,483
|
1,717
|
1,717
|
1,786
|
1,751
|
1,823
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
935.6
|
145.6
|
563.2
|
379.6
|
291.6
|
770
|
323.6
|
456
|
438.4
|
638.8
|
635.8
|
659.5
|
646.2
|
674.7
|
Net income
1 |
1,002
|
779.1
|
124.4
|
418.5
|
279.7
|
375.7
|
597.4
|
277
|
361.6
|
366.9
|
536.8
|
526.9
|
535.7
|
532.7
|
561.2
|
Net margin
|
34.58%
|
35.29%
|
13.64%
|
26.32%
|
17.79%
|
22.65%
|
30.6%
|
20.15%
|
21.25%
|
24.74%
|
31.25%
|
30.68%
|
29.99%
|
30.43%
|
30.78%
|
EPS
2 |
-
|
0.2570
|
0.0410
|
0.1260
|
0.0740
|
0.1020
|
0.1600
|
0.0750
|
0.0970
|
0.0990
|
0.1441
|
0.1415
|
0.1438
|
0.1430
|
0.1507
|
Dividend per Share
|
-
|
0.0700
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
8/27/20
|
4/1/22
|
4/28/22
|
8/30/22
|
10/27/22
|
4/25/23
|
4/25/23
|
8/30/23
|
10/30/23
|
4/24/24
|
-
|
-
|
-
|
-
|
-
|
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)
|
6.48%
|
8.63%
|
9.9%
|
4.17%
|
5.39%
|
5.21%
|
5.67%
|
5.91%
|
ROA (Net income/ Total Assets)
|
-
|
3.16%
|
2.97%
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
58,888
|
77,972
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
6.850
|
7.430
|
8.070
|
8.360
|
8.740
|
9.150
|
9.590
|
10.00
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
4/1/20
|
4/1/21
|
4/1/22
|
4/25/23
|
4/24/24
|
-
|
-
|
-
|
Average target price
10.5
CNY Spread / Average Target +41.89% Consensus |
1st Jan change
|
Capi.
|
---|
| -18.50% | 3.76B | | -25.57% | 22.71B | | -8.47% | 15.37B | | -8.23% | 11.68B | | -28.27% | 10.25B | | -11.95% | 8.24B | | -23.62% | 6.13B | | -0.19% | 5.51B | | -15.28% | 5.05B | | -6.02% | 3.81B |
Brokerage Services
|