End-of-day quote
Shanghai S.E.
18:00:00 2024-04-29 EDT
|
5-day change
|
1st Jan Change
|
9.32
CNY
|
+0.87%
|
|
+3.21%
|
+26.29%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
74,389
|
80,857
|
89,663
|
107,741
|
76,337
|
96,404
|
-
|
-
|
Enterprise Value (EV)
1 |
74,389
|
80,857
|
89,663
|
107,741
|
76,337
|
96,404
|
96,404
|
96,404
|
P/E ratio
|
6.18
x
|
6.03
x
|
6.31
x
|
6.77
x
|
-
|
4.91
x
|
4.51
x
|
4.26
x
|
Yield
|
4.47%
|
4.86%
|
5.31%
|
5.12%
|
7.27%
|
6.12%
|
6.69%
|
7.17%
|
Capitalization / Revenue
|
2.29
x
|
2.35
x
|
2.19
x
|
2.42
x
|
-
|
2.04
x
|
1.84
x
|
1.83
x
|
EV / Revenue
|
2.29
x
|
2.35
x
|
2.19
x
|
2.42
x
|
-
|
2.04
x
|
1.84
x
|
1.83
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.86
x
|
0.76
x
|
0.74
x
|
0.85
x
|
0.55
x
|
0.65
x
|
0.56
x
|
0.53
x
|
Nbr of stocks (in thousands)
|
8,482,208
|
10,007,017
|
10,007,017
|
10,339,845
|
10,343,733
|
10,343,734
|
-
|
-
|
Reference price
2 |
8.770
|
8.080
|
8.960
|
10.42
|
7.380
|
9.320
|
9.320
|
9.320
|
Announcement Date
|
20-04-29
|
21-04-29
|
22-04-15
|
23-04-28
|
24-04-26
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
32,442
|
34,465
|
40,925
|
44,606
|
-
|
47,154
|
52,337
|
52,548
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
14,938
|
15,579
|
19,187
|
30,632
|
-
|
30,647
|
35,059
|
37,514
|
Operating Margin
|
46.05%
|
45.2%
|
46.88%
|
68.67%
|
-
|
64.99%
|
66.99%
|
71.39%
|
Earnings before Tax (EBT)
1 |
14,893
|
15,501
|
19,184
|
21,739
|
-
|
22,707
|
26,166
|
26,138
|
Net income
1 |
12,453
|
13,101
|
15,857
|
18,408
|
-
|
19,606
|
21,948
|
23,027
|
Net margin
|
38.39%
|
38.01%
|
38.75%
|
41.27%
|
-
|
41.58%
|
41.93%
|
43.82%
|
EPS
2 |
1.420
|
1.340
|
1.420
|
1.540
|
-
|
1.897
|
2.069
|
2.187
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.3920
|
0.3930
|
0.4754
|
0.5339
|
0.5367
|
0.5704
|
0.6234
|
0.6680
|
Announcement Date
|
20-04-29
|
21-04-29
|
22-04-15
|
23-04-28
|
24-04-26
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
10,624
|
12,277
|
11,255
|
11,656
|
9,418
|
12,953
|
11,351
|
11,388
|
-
|
13,501
|
12,388
|
12,388
|
15,174
|
15,174
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
4,362
|
5,936
|
6,075
|
5,996
|
3,732
|
6,511
|
6,389
|
5,661
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
3,513
|
5,015
|
5,135
|
4,820
|
3,437
|
5,427
|
5,258
|
4,599
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
33.07%
|
40.85%
|
45.63%
|
41.35%
|
36.49%
|
41.9%
|
46.32%
|
40.39%
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
0.2800
|
0.4300
|
0.5100
|
0.3900
|
0.2100
|
0.4600
|
0.4400
|
0.3700
|
-
|
0.5300
|
0.4600
|
0.3600
|
-
|
-
|
Dividend per Share
2 |
0.4754
|
-
|
-
|
-
|
0.5339
|
-
|
-
|
-
|
0.5367
|
-
|
-
|
0.5998
|
-
|
-
|
Announcement Date
|
22-04-15
|
22-04-15
|
22-07-03
|
22-10-28
|
23-04-28
|
23-04-28
|
23-08-30
|
23-10-30
|
24-04-26
|
-
|
-
|
-
|
-
|
-
|
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)
|
16.5%
|
14.3%
|
14.9%
|
15.1%
|
13.1%
|
12.4%
|
12.7%
|
12.6%
|
ROA (Net income/ Total Assets)
|
0.96%
|
0.92%
|
0.97%
|
0.95%
|
-
|
0.82%
|
0.83%
|
0.79%
|
Assets
1 |
1,293,196
|
1,430,227
|
1,633,017
|
1,937,892
|
-
|
2,393,480
|
2,637,675
|
2,902,605
|
Book Value Per Share
2 |
10.20
|
10.70
|
12.10
|
12.20
|
13.50
|
14.40
|
16.70
|
17.40
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-04-29
|
21-04-29
|
22-04-15
|
23-04-28
|
24-04-26
|
-
|
-
|
-
|
Last Close Price
9.32
CNY Average target price
9.831
CNY Spread / Average Target +5.48% Consensus |
1st Jan change
|
Capi.
|
---|
| +26.29% | 13.32B | | +13.62% | 208B | | +4.79% | 75.63B | | +9.88% | 56.57B | | +3.95% | 48.37B | | +14.92% | 48.14B | | +22.83% | 45.13B | | +10.41% | 37.5B | | -15.97% | 35.24B | | -96.60% | 32.24B |
Commercial Banks
|