End-of-day quote
Shenzhen S.E.
18:00:00 2024-04-25 EDT
|
5-day change
|
1st Jan Change
|
7.06
CNY
|
-1.67%
|
|
-2.35%
|
+24.08%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
13,745
|
14,249
|
18,761
|
14,516
|
16,891
|
20,954
|
-
|
-
|
Enterprise Value (EV)
1 |
13,745
|
14,249
|
18,761
|
14,516
|
16,891
|
20,954
|
20,954
|
20,954
|
P/E ratio
|
12.9
x
|
11.2
x
|
12.6
x
|
9.02
x
|
9.18
x
|
10.2
x
|
9.29
x
|
8.61
x
|
Yield
|
1.94%
|
2.08%
|
1.61%
|
2.29%
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
2.84
x
|
2.65
x
|
2.79
x
|
1.9
x
|
2.09
x
|
2.35
x
|
2.12
x
|
1.97
x
|
EV / Revenue
|
2.84
x
|
2.65
x
|
2.79
x
|
1.9
x
|
2.09
x
|
2.35
x
|
2.12
x
|
1.97
x
|
EV / EBITDA
|
6.78
x
|
6.01
x
|
6.66
x
|
4.2
x
|
4.84
x
|
5.13
x
|
4.44
x
|
4.04
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.23
x
|
1.17
x
|
1.4
x
|
0.99
x
|
1.02
x
|
1.16
x
|
1.06
x
|
0.97
x
|
Nbr of stocks (in thousands)
|
2,968,576
|
2,968,576
|
2,968,576
|
2,968,576
|
2,968,576
|
2,968,006
|
-
|
-
|
Reference price
2 |
4.630
|
4.800
|
6.320
|
4.890
|
5.690
|
7.060
|
7.060
|
7.060
|
Announcement Date
|
20-03-03
|
21-02-23
|
22-03-01
|
23-02-28
|
24-02-28
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
4,838
|
5,371
|
6,732
|
7,630
|
8,087
|
8,914
|
9,878
|
10,628
|
EBITDA
1 |
2,027
|
2,372
|
2,819
|
3,458
|
3,488
|
4,086
|
4,718
|
5,190
|
EBIT
1 |
1,303
|
1,562
|
1,771
|
1,972
|
2,173
|
2,411
|
2,690
|
2,877
|
Operating Margin
|
26.94%
|
29.08%
|
26.3%
|
25.85%
|
26.87%
|
27.05%
|
27.23%
|
27.07%
|
Earnings before Tax (EBT)
1 |
1,311
|
1,566
|
1,774
|
1,963
|
2,182
|
2,421
|
2,699
|
2,887
|
Net income
1 |
1,081
|
1,298
|
1,494
|
1,618
|
1,843
|
2,045
|
2,281
|
2,439
|
Net margin
|
22.35%
|
24.18%
|
22.2%
|
21.2%
|
22.8%
|
22.94%
|
23.09%
|
22.95%
|
EPS
2 |
0.3600
|
0.4300
|
0.5000
|
0.5419
|
0.6200
|
0.6900
|
0.7600
|
0.8200
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
0.0900
|
0.1000
|
0.1020
|
0.1120
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-03-03
|
21-02-23
|
22-03-01
|
23-02-28
|
24-02-28
|
-
|
-
|
-
|
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)
|
10%
|
11%
|
11.6%
|
11.5%
|
11.9%
|
10.8%
|
11.1%
|
10.9%
|
ROA (Net income/ Total Assets)
|
4.68%
|
4.62%
|
4.55%
|
4.44%
|
-
|
-
|
-
|
-
|
Assets
1 |
23,129
|
28,116
|
32,861
|
36,425
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
3.770
|
4.110
|
4.510
|
4.950
|
5.570
|
6.090
|
6.670
|
7.270
|
Cash Flow per Share
2 |
0.6300
|
0.9200
|
0.9100
|
1.110
|
1.140
|
1.370
|
1.650
|
1.660
|
Capex
1 |
2,989
|
3,972
|
3,745
|
4,191
|
4,443
|
3,947
|
4,235
|
3,832
|
Capex / Sales
|
61.79%
|
73.95%
|
55.63%
|
54.93%
|
54.94%
|
44.28%
|
42.87%
|
36.06%
|
Announcement Date
|
20-03-03
|
21-02-23
|
22-03-01
|
23-02-28
|
24-02-28
|
-
|
-
|
-
|
Last Close Price
7.06
CNY Average target price
8.28
CNY Spread / Average Target +17.28% Consensus |
1st Jan change
|
Capi.
|
---|
| +24.08% | 2.89B | | +9.19% | 10.97B | | -3.37% | 9.87B | | -4.69% | 9.16B | | -1.98% | 8.82B | | +7.06% | 2.92B | | -7.60% | 2.77B | | -13.07% | 2.6B | | -11.44% | 2.37B | | -5.83% | 1.69B |
Other Water Utilities
|