End-of-day quote
Shanghai S.E.
18:00:00 2024-06-26 EDT
|
5-day change
|
1st Jan Change
|
7.44
CNY
|
-0.13%
|
|
-1.72%
|
-3.50%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
16,261
|
20,340
|
22,407
|
18,491
|
25,438
|
24,547
|
-
|
-
|
Enterprise Value (EV)
1 |
16,261
|
20,340
|
22,407
|
18,491
|
25,438
|
24,547
|
24,547
|
24,547
|
P/E ratio
|
35.4
x
|
42.5
x
|
40.8
x
|
30.2
x
|
43.6
x
|
30.5
x
|
26.6
x
|
24.4
x
|
Yield
|
-
|
-
|
-
|
-
|
0.62%
|
0.99%
|
1.48%
|
0.67%
|
Capitalization / Revenue
|
1.19
x
|
-
|
1.4
x
|
1.06
x
|
1.36
x
|
1.16
x
|
1.04
x
|
0.97
x
|
EV / Revenue
|
1.19
x
|
-
|
1.4
x
|
1.06
x
|
1.36
x
|
1.16
x
|
1.04
x
|
0.97
x
|
EV / EBITDA
|
16.6
x
|
-
|
20.7
x
|
12
x
|
18.1
x
|
12.2
x
|
12.8
x
|
10
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.31
x
|
-
|
1.69
x
|
1.18
x
|
1.26
x
|
1.18
x
|
1.07
x
|
1.1
x
|
Nbr of stocks (in thousands)
|
2,719,271
|
2,719,271
|
2,719,271
|
2,719,271
|
3,299,299
|
3,299,299
|
-
|
-
|
Reference price
2 |
5.980
|
7.480
|
8.240
|
6.800
|
7.710
|
7.440
|
7.440
|
7.440
|
Announcement Date
|
3/26/20
|
3/24/21
|
3/30/22
|
3/30/23
|
3/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
13,712
|
-
|
15,989
|
17,476
|
18,727
|
21,147
|
23,680
|
25,371
|
EBITDA
1 |
977.9
|
-
|
1,082
|
1,547
|
1,406
|
2,012
|
1,921
|
2,451
|
EBIT
1 |
576.7
|
-
|
629.1
|
669.8
|
588.9
|
753.5
|
975.2
|
1,121
|
Operating Margin
|
4.21%
|
-
|
3.93%
|
3.83%
|
3.14%
|
3.56%
|
4.12%
|
4.42%
|
Earnings before Tax (EBT)
1 |
585.2
|
-
|
640.1
|
680
|
597.7
|
764.5
|
983
|
1,132
|
Net income
1 |
458.3
|
478.5
|
549.2
|
610.5
|
524.8
|
743.2
|
873.5
|
1,004
|
Net margin
|
3.34%
|
-
|
3.43%
|
3.49%
|
2.8%
|
3.51%
|
3.69%
|
3.96%
|
EPS
2 |
0.1690
|
0.1760
|
0.2020
|
0.2250
|
0.1770
|
0.2440
|
0.2800
|
0.3050
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
0.0480
|
0.0733
|
0.1100
|
0.0500
|
Announcement Date
|
3/26/20
|
3/24/21
|
3/30/22
|
3/30/23
|
3/22/24
|
-
|
-
|
-
|
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)
|
3.78%
|
-
|
4.24%
|
4.48%
|
2.98%
|
4.04%
|
4.52%
|
4.5%
|
ROA (Net income/ Total Assets)
|
1.66%
|
-
|
1.69%
|
1.57%
|
1.16%
|
1.49%
|
1.83%
|
1.95%
|
Assets
1 |
27,541
|
-
|
32,405
|
38,920
|
45,351
|
49,881
|
47,819
|
51,513
|
Book Value Per Share
2 |
4.550
|
-
|
4.880
|
5.750
|
6.140
|
6.290
|
6.930
|
6.740
|
Cash Flow per Share
2 |
0.1000
|
-
|
0.0900
|
-0.5100
|
-0.3100
|
1.510
|
0.6900
|
0.5700
|
Capex
1 |
526
|
-
|
449
|
886
|
588
|
668
|
675
|
683
|
Capex / Sales
|
3.84%
|
-
|
2.81%
|
5.07%
|
3.14%
|
3.16%
|
2.85%
|
2.69%
|
Announcement Date
|
3/26/20
|
3/24/21
|
3/30/22
|
3/30/23
|
3/22/24
|
-
|
-
|
-
|
Last Close Price
7.44
CNY Average target price
9.01
CNY Spread / Average Target +21.10% Consensus |
1st Jan change
|
Capi.
|
---|
| -3.50% | 3.38B | | +19.21% | 134B | | +12.66% | 80.12B | | -7.21% | 64.36B | | +19.36% | 50.3B | | +53.75% | 48.09B | | +7.16% | 42.33B | | +87.74% | 42.33B | | +66.32% | 26.67B | | +16.85% | 22.52B |
Other Aerospace & Defense
|