End-of-day quote
Shanghai S.E.
18:00:00 2024-06-03 EDT
|
5-day change
|
1st Jan Change
|
10.48
CNY
|
-3.14%
|
|
-4.99%
|
-20.43%
|
Fiscal Period: December |
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
6,881
|
5,476
|
-
|
-
|
Enterprise Value (EV)
1 |
6,881
|
5,476
|
5,476
|
5,476
|
P/E ratio
|
29.3
x
|
20.5
x
|
16.6
x
|
14.2
x
|
Yield
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
1.73
x
|
1.11
x
|
0.9
x
|
0.77
x
|
EV / Revenue
|
1.73
x
|
1.11
x
|
0.9
x
|
0.77
x
|
EV / EBITDA
|
24.2
x
|
17.1
x
|
13.6
x
|
11.4
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
Price to Book
|
2.48
x
|
1.86
x
|
1.73
x
|
1.59
x
|
Nbr of stocks (in thousands)
|
522,500
|
522,500
|
-
|
-
|
Reference price
2 |
13.17
|
10.48
|
10.48
|
10.48
|
Announcement Date
|
24-04-22
|
-
|
-
|
-
|
Fiscal Period: December |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
3,980
|
4,933
|
6,086
|
7,103
|
EBITDA
1 |
-
|
284.9
|
319.7
|
404.1
|
479.3
|
EBIT
1 |
-
|
278.7
|
350.9
|
434.4
|
508.1
|
Operating Margin
|
-
|
7%
|
7.11%
|
7.14%
|
7.15%
|
Earnings before Tax (EBT)
1 |
-
|
280.2
|
352.6
|
436.2
|
510.4
|
Net income
1 |
250.8
|
214
|
266.8
|
330.7
|
386.6
|
Net margin
|
-
|
5.38%
|
5.41%
|
5.43%
|
5.44%
|
EPS
2 |
0.6400
|
0.4500
|
0.5100
|
0.6300
|
0.7400
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
23-04-26
|
24-04-22
|
-
|
-
|
-
|
Fiscal Period: December |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
9.44%
|
9.25%
|
10.6%
|
11.5%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
4.5%
|
4.4%
|
4.3%
|
Assets
1 |
-
|
-
|
5,930
|
7,517
|
8,990
|
Book Value Per Share
2 |
-
|
5.300
|
5.640
|
6.080
|
6.580
|
Cash Flow per Share
2 |
-
|
0.4100
|
0.5200
|
0.6700
|
0.9000
|
Capex
1 |
-
|
38.4
|
43.4
|
61
|
70.6
|
Capex / Sales
|
-
|
0.96%
|
0.88%
|
1%
|
0.99%
|
Announcement Date
|
23-04-26
|
24-04-22
|
-
|
-
|
-
|
Last Close Price
10.48
CNY Average target price
13.26
CNY Spread / Average Target +26.57% Consensus |
1st Jan change
|
Capi.
|
---|
| -20.43% | 781M | | -17.91% | 177B | | -2.07% | 161B | | +1.38% | 152B | | +5.38% | 99.88B | | +12.12% | 81.66B | | +19.62% | 74.66B | | -9.67% | 70.05B | | -31.16% | 45.84B | | -11.09% | 42.83B |
Other IT Services & Consulting
|