End-of-day quote
Shanghai S.E.
18:00:00 2024-05-19 EDT
|
5-day change
|
1st Jan Change
|
23.59
CNY
|
+1.03%
|
|
-3.40%
|
-8.64%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
6,364
|
8,830
|
10,029
|
10,488
|
9,582
|
-
|
-
|
Enterprise Value (EV)
1 |
6,364
|
8,830
|
10,029
|
10,488
|
9,582
|
9,582
|
9,582
|
P/E ratio
|
37.8
x
|
52.4
x
|
47.5
x
|
36.4
x
|
24.4
x
|
18.6
x
|
15.2
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
8.82
x
|
11
x
|
9.95
x
|
8.31
x
|
5.72
x
|
4.47
x
|
3.85
x
|
EV / Revenue
|
8.82
x
|
11
x
|
9.95
x
|
8.31
x
|
5.72
x
|
4.47
x
|
3.85
x
|
EV / EBITDA
|
-
|
37.6
x
|
32.6
x
|
25.7
x
|
18.5
x
|
14.5
x
|
11.7
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
5.86
x
|
5.98
x
|
5.33
x
|
4.13
x
|
3.57
x
|
2.88
x
|
Nbr of stocks (in thousands)
|
401,000
|
401,000
|
406,195
|
406,195
|
406,195
|
-
|
-
|
Reference price
2 |
15.87
|
22.02
|
24.69
|
25.82
|
23.59
|
23.59
|
23.59
|
Announcement Date
|
21-04-19
|
22-04-29
|
23-04-14
|
24-04-28
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
721.4
|
803.4
|
1,008
|
1,263
|
1,677
|
2,144
|
2,486
|
EBITDA
1 |
-
|
234.9
|
307.8
|
407.4
|
516.9
|
663
|
818.8
|
EBIT
1 |
-
|
193.6
|
241.3
|
330.7
|
455.1
|
595.3
|
730.8
|
Operating Margin
|
-
|
24.1%
|
23.93%
|
26.2%
|
27.14%
|
27.76%
|
29.4%
|
Earnings before Tax (EBT)
1 |
-
|
192
|
240.8
|
329.1
|
453.6
|
593.9
|
729.4
|
Net income
1 |
-
|
168.7
|
210.9
|
289.4
|
391.6
|
515.3
|
629.4
|
Net margin
|
-
|
21%
|
20.92%
|
22.92%
|
23.36%
|
24.03%
|
25.32%
|
EPS
2 |
0.4200
|
0.4200
|
0.5200
|
0.7100
|
0.9667
|
1.270
|
1.550
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
21-04-19
|
22-04-29
|
23-04-14
|
24-04-28
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
11.7%
|
13.3%
|
16.1%
|
16.9%
|
19.3%
|
18.9%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
10.5%
|
12.3%
|
12.6%
|
Assets
1 |
-
|
-
|
-
|
-
|
3,730
|
4,189
|
4,995
|
Book Value Per Share
2 |
-
|
3.760
|
4.130
|
4.840
|
5.710
|
6.600
|
8.190
|
Cash Flow per Share
2 |
-
|
0.5000
|
0.4100
|
0.9500
|
0.7800
|
1.040
|
1.360
|
Capex
1 |
-
|
250
|
216
|
305
|
321
|
214
|
327
|
Capex / Sales
|
-
|
31.12%
|
21.39%
|
24.15%
|
19.16%
|
10%
|
13.15%
|
Announcement Date
|
21-04-19
|
22-04-29
|
23-04-14
|
24-04-28
|
-
|
-
|
-
|
Last Close Price
23.59
CNY Average target price
31
CNY Spread / Average Target +31.41% Consensus |
1st Jan change
|
Capi.
|
---|
| -8.64% | 1.31B | | +34.35% | 693B | | +29.39% | 584B | | -3.49% | 372B | | +20.15% | 332B | | +6.19% | 294B | | +14.11% | 239B | | -3.03% | 211B | | +10.02% | 210B | | +9.21% | 168B |
Other Pharmaceuticals
|