End-of-day quote
Shanghai S.E.
18:00:00 2024-05-30 EDT
|
5-day change
|
1st Jan Change
|
65.01
CNY
|
+0.62%
|
|
+7.45%
|
-42.97%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
19,701
|
8,396
|
10,217
|
5,758
|
-
|
-
|
Enterprise Value (EV)
1 |
17,986
|
7,483
|
8,664
|
4,861
|
4,781
|
5,758
|
P/E ratio
|
219
x
|
66.2
x
|
113
x
|
49.3
x
|
32.3
x
|
24.2
x
|
Yield
|
-
|
-
|
0.27%
|
0.43%
|
2.02%
|
-
|
Capitalization / Revenue
|
41.4
x
|
15.2
x
|
18.2
x
|
6.66
x
|
5.3
x
|
3.89
x
|
EV / Revenue
|
37.8
x
|
13.6
x
|
15.4
x
|
5.62
x
|
4.4
x
|
3.89
x
|
EV / EBITDA
|
162
x
|
44.8
x
|
68.1
x
|
40
x
|
23.5
x
|
18.8
x
|
EV / FCF
|
-580
x
|
-50.9
x
|
259
x
|
-61.9
x
|
177
x
|
-
|
FCF Yield
|
-0.17%
|
-1.96%
|
0.39%
|
-1.61%
|
0.56%
|
-
|
Price to Book
|
8.49
x
|
3.42
x
|
4.27
x
|
2.32
x
|
2.14
x
|
2.05
x
|
Nbr of stocks (in thousands)
|
89,960
|
89,960
|
89,622
|
88,572
|
-
|
-
|
Reference price
2 |
219.0
|
93.33
|
114.0
|
65.01
|
65.01
|
65.01
|
Announcement Date
|
22-02-25
|
23-02-26
|
24-02-26
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
475.8
|
551.9
|
561.2
|
864.9
|
1,086
|
1,482
|
EBITDA
1 |
-
|
110.7
|
166.9
|
127.3
|
121.5
|
203.4
|
306.1
|
EBIT
1 |
-
|
76.77
|
137.9
|
91.18
|
96.11
|
183.1
|
252.4
|
Operating Margin
|
-
|
16.13%
|
25%
|
16.25%
|
11.11%
|
16.87%
|
17.03%
|
Earnings before Tax (EBT)
1 |
-
|
76.67
|
146.7
|
96.11
|
133.8
|
205.6
|
257.6
|
Net income
1 |
-
|
67.76
|
127.1
|
90.55
|
119
|
182
|
242.7
|
Net margin
|
-
|
14.24%
|
23.03%
|
16.14%
|
13.75%
|
16.76%
|
16.38%
|
EPS
2 |
0.5400
|
1.000
|
1.410
|
1.010
|
1.318
|
2.014
|
2.690
|
Free Cash Flow
1 |
-
|
-31.02
|
-146.9
|
33.44
|
-78.5
|
27
|
-
|
FCF margin
|
-
|
-6.52%
|
-26.62%
|
5.96%
|
-9.08%
|
2.49%
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
26.27%
|
-
|
13.27%
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
36.94%
|
-
|
14.84%
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
0.3100
|
0.2800
|
1.310
|
-
|
Announcement Date
|
21-12-06
|
22-02-25
|
23-02-26
|
24-02-26
|
-
|
-
|
-
|
Fiscal Period: December |
2022 S1
|
2022 Q4
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
---|
Net sales
1 |
-
|
152.7
|
-
|
144.8
|
176.7
|
321.5
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
22.98
|
-
|
-
|
51.32
|
71.54
|
Operating Margin
|
-
|
15.05%
|
-
|
-
|
29.04%
|
22.25%
|
Earnings before Tax (EBT)
1 |
-
|
22.6
|
-
|
-
|
52.52
|
72.76
|
Net income
1 |
69.16
|
20.06
|
26.35
|
-
|
47.58
|
64.19
|
Net margin
|
-
|
13.14%
|
-
|
-
|
26.93%
|
19.97%
|
EPS
2 |
0.7700
|
-
|
0.2900
|
0.1800
|
0.5300
|
0.7200
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
22-08-25
|
23-02-26
|
23-08-25
|
23-10-27
|
24-02-26
|
24-02-26
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
1,716
|
913
|
1,553
|
897
|
977
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-31
|
-147
|
33.4
|
-78.5
|
27
|
-
|
ROE (net income / shareholders' equity)
|
9.67%
|
5.31%
|
3.72%
|
4.71%
|
6.64%
|
8.46%
|
ROA (Net income/ Total Assets)
|
4.06%
|
4.87%
|
-
|
3%
|
5.95%
|
-
|
Assets
1 |
1,670
|
2,608
|
-
|
3,965
|
3,058
|
-
|
Book Value Per Share
2 |
25.80
|
27.30
|
26.70
|
28.10
|
30.40
|
31.80
|
Cash Flow per Share
2 |
-
|
0.1700
|
1.740
|
-1.510
|
1.920
|
-1.700
|
Capex
1 |
72.8
|
162
|
124
|
163
|
103
|
214
|
Capex / Sales
|
15.3%
|
29.32%
|
22.06%
|
18.88%
|
9.52%
|
14.41%
|
Announcement Date
|
22-02-25
|
23-02-26
|
24-02-26
|
-
|
-
|
-
|
Last Close Price
65.01
CNY Average target price
102.2
CNY Spread / Average Target +57.21% Consensus |
1st Jan change
|
Capi.
|
---|
| -42.97% | 795M | | +28.01% | 28.48B | | +33.89% | 5.36B | | +33.88% | 4.9B | | +15.84% | 1.48B | | +11.61% | 1.07B | | -22.67% | 999M | | +23.18% | 970M | | +2.55% | 438M | | -12.57% | 344M |
Other Office Equipment
|