End-of-day quote
Shanghai S.E.
18:00:00 2024-06-27 EDT
|
5-day change
|
1st Jan Change
|
7.43
CNY
|
+1.09%
|
|
+1.23%
|
+11.06%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
83,582
|
80,642
|
86,107
|
107,671
|
122,770
|
136,350
|
-
|
-
|
Enterprise Value (EV)
1 |
83,582
|
80,642
|
86,107
|
107,671
|
122,770
|
136,350
|
136,350
|
136,350
|
P/E ratio
|
6.96
x
|
5.25
x
|
5.55
x
|
5.36
x
|
4.4
x
|
4.39
x
|
3.85
x
|
3.46
x
|
Yield
|
3.84%
|
5.79%
|
6.86%
|
7.07%
|
7.03%
|
6.95%
|
7.99%
|
8.84%
|
Capitalization / Revenue
|
1.86
x
|
1.55
x
|
1.35
x
|
1.53
x
|
1.65
x
|
1.73
x
|
1.58
x
|
1.47
x
|
EV / Revenue
|
1.86
x
|
1.55
x
|
1.35
x
|
1.53
x
|
1.65
x
|
1.73
x
|
1.58
x
|
1.47
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.76
x
|
0.58
x
|
0.57
x
|
0.64
x
|
0.58
x
|
0.58
x
|
0.52
x
|
0.48
x
|
Nbr of stocks (in thousands)
|
11,544,480
|
14,769,607
|
14,769,626
|
14,769,652
|
18,351,324
|
18,351,324
|
-
|
-
|
Reference price
2 |
7.240
|
5.460
|
5.830
|
7.290
|
6.690
|
7.430
|
7.430
|
7.430
|
Announcement Date
|
1/17/20
|
1/18/21
|
1/11/22
|
2/1/23
|
4/25/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
44,974
|
52,026
|
63,771
|
70,570
|
74,293
|
78,940
|
86,049
|
92,850
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
15,679
|
16,765
|
26,408
|
32,674
|
38,753
|
58,741
|
65,545
|
70,934
|
Operating Margin
|
34.86%
|
32.22%
|
41.41%
|
46.3%
|
52.16%
|
74.41%
|
76.17%
|
76.4%
|
Earnings before Tax (EBT)
1 |
15,615
|
16,748
|
26,476
|
32,629
|
38,694
|
42,187
|
47,050
|
52,628
|
Net income
1 |
14,619
|
15,066
|
19,694
|
25,386
|
28,750
|
31,596
|
35,827
|
39,841
|
Net margin
|
32.51%
|
28.96%
|
30.88%
|
35.97%
|
38.7%
|
40.03%
|
41.63%
|
42.91%
|
EPS
2 |
1.040
|
1.040
|
1.050
|
1.360
|
1.520
|
1.693
|
1.932
|
2.148
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.2780
|
0.3160
|
0.4000
|
0.5156
|
0.4700
|
0.5166
|
0.5939
|
0.6567
|
Announcement Date
|
1/17/20
|
1/18/21
|
1/11/22
|
2/1/23
|
4/25/24
|
-
|
-
|
-
|
Fiscal Period: December |
2022 Q1
|
2022 S1
|
2023 Q1
|
2023 Q2
|
2023 S1
|
---|
Net sales
|
-
|
35,107
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
17,208
|
-
|
-
|
-
|
Operating Margin
|
-
|
49.02%
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
11,680
|
22,434
|
Net income
1 |
6,584
|
13,380
|
8,219
|
8,801
|
17,020
|
Net margin
|
-
|
38.11%
|
-
|
-
|
-
|
EPS
|
0.3700
|
-
|
0.4200
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
4/28/22
|
7/15/22
|
4/27/23
|
8/2/23
|
8/2/23
|
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)
|
12.7%
|
11.9%
|
12.6%
|
14.8%
|
14.5%
|
13.5%
|
14%
|
14.1%
|
ROA (Net income/ Total Assets)
|
0.73%
|
0.67%
|
0.79%
|
0.91%
|
0.88%
|
0.89%
|
0.91%
|
0.89%
|
Assets
1 |
1,994,407
|
2,256,065
|
2,478,168
|
2,799,514
|
3,248,994
|
3,561,545
|
3,947,828
|
4,476,532
|
Book Value Per Share
2 |
9.530
|
9.350
|
10.30
|
11.40
|
11.50
|
12.70
|
14.20
|
15.60
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/17/20
|
1/18/21
|
1/11/22
|
2/1/23
|
4/25/24
|
-
|
-
|
-
|
Last Close Price
7.43
CNY Average target price
9.003
CNY Spread / Average Target +21.17% Consensus |
1st Jan change
|
Capi.
|
---|
| +11.06% | 18.76B | | +18.91% | 581B | | +18.12% | 311B | | +21.47% | 263B | | +24.09% | 187B | | +29.19% | 175B | | +7.62% | 158B | | -1.49% | 154B | | +8.69% | 150B | | +12.86% | 142B |
Other Banks
|