Market Closed -
OTC Markets
11:55:33 2024-07-03 EDT
|
5-day change
|
1st Jan Change
|
0.7054
USD
|
-5.95%
|
|
+0.38%
|
+19.46%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,515,310
|
1,252,050
|
1,114,060
|
1,092,231
|
1,078,642
|
1,370,704
|
-
|
-
|
Enterprise Value (EV)
1 |
1,515,310
|
1,252,050
|
1,114,060
|
1,092,231
|
1,078,642
|
1,370,704
|
1,370,704
|
1,370,704
|
P/E ratio
|
5.73
x
|
4.68
x
|
3.7
x
|
3.37
x
|
3.23
x
|
4.1
x
|
3.98
x
|
3.78
x
|
Yield
|
5.32%
|
6.58%
|
8.27%
|
9.01%
|
9.46%
|
7.41%
|
7.61%
|
7.98%
|
Capitalization / Revenue
|
2.15
x
|
1.66
x
|
1.46
x
|
1.44
x
|
1.45
x
|
1.87
x
|
1.79
x
|
1.67
x
|
EV / Revenue
|
2.15
x
|
1.66
x
|
1.46
x
|
1.44
x
|
1.45
x
|
1.87
x
|
1.79
x
|
1.67
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.68
x
|
0.55
x
|
0.44
x
|
0.4
x
|
0.36
x
|
0.42
x
|
0.39
x
|
0.36
x
|
Nbr of stocks (in thousands)
|
250,010,977
|
250,010,977
|
250,010,977
|
250,010,977
|
250,010,977
|
250,010,977
|
-
|
-
|
Reference price
2 |
6.014
|
4.957
|
4.400
|
4.319
|
4.226
|
5.398
|
5.398
|
5.398
|
Announcement Date
|
20-03-29
|
21-03-26
|
22-03-29
|
23-03-29
|
24-03-28
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
705,629
|
755,858
|
764,706
|
758,155
|
745,615
|
734,724
|
765,071
|
821,786
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
326,954
|
337,246
|
545,524
|
537,035
|
525,463
|
519,351
|
533,336
|
569,372
|
Operating Margin
|
46.34%
|
44.62%
|
71.34%
|
70.83%
|
70.47%
|
70.69%
|
69.71%
|
69.28%
|
Earnings before Tax (EBT)
1 |
326,597
|
336,616
|
378,412
|
382,017
|
389,377
|
387,025
|
408,312
|
420,038
|
Net income
1 |
266,733
|
271,050
|
302,513
|
319,323
|
327,543
|
329,768
|
341,342
|
357,803
|
Net margin
|
37.8%
|
35.86%
|
39.56%
|
42.12%
|
43.93%
|
44.88%
|
44.62%
|
43.54%
|
EPS
2 |
1.050
|
1.060
|
1.190
|
1.280
|
1.310
|
1.316
|
1.356
|
1.427
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.3200
|
0.3260
|
0.3640
|
0.3890
|
0.4000
|
0.4001
|
0.4108
|
0.4307
|
Announcement Date
|
20-03-29
|
21-03-26
|
22-03-29
|
23-03-29
|
24-03-28
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2021 Q4
|
2022 Q2
|
2022 S1
|
2022 Q4
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Net sales
1 |
333,614
|
359,924
|
192,167
|
192,495
|
394,434
|
181,190
|
187,207
|
388,155
|
182,471
|
174,989
|
-
|
195,284
|
182,853
|
-
|
180,028
|
177,782
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
224,031
|
280,339
|
-
|
145,751
|
303,454
|
101,931
|
136,761
|
292,632
|
132,087
|
101,208
|
-
|
150,499
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
67.15%
|
77.89%
|
-
|
75.72%
|
76.93%
|
56.26%
|
73.05%
|
75.39%
|
72.39%
|
57.84%
|
-
|
77.07%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
135,417
|
168,773
|
-
|
-
|
-
|
88,909
|
92,559
|
197,264
|
-
|
-
|
-
|
102,307
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
112,543
|
137,626
|
-
|
-
|
-
|
72,041
|
78,148
|
167,295
|
88,110
|
-
|
-
|
86,817
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
33.73%
|
38.24%
|
-
|
-
|
-
|
39.76%
|
41.74%
|
43.1%
|
48.29%
|
-
|
-
|
44.46%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
0.2900
|
0.3200
|
0.6700
|
-
|
-
|
0.6400
|
0.3500
|
-
|
0.6800
|
-
|
-
|
0.6800
|
0.6900
|
0.7100
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-03-29
|
20-08-30
|
22-03-29
|
22-08-30
|
22-08-30
|
23-03-29
|
23-08-23
|
23-08-23
|
23-10-26
|
24-03-28
|
24-03-28
|
24-04-29
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
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)
|
13.2%
|
12.1%
|
12.2%
|
12.3%
|
11.6%
|
10.8%
|
10.2%
|
9.94%
|
ROA (Net income/ Total Assets)
|
1.1%
|
1.01%
|
1.04%
|
1%
|
0.91%
|
0.81%
|
0.79%
|
0.77%
|
Assets
1 |
24,336,953
|
26,783,597
|
29,087,788
|
31,932,300
|
35,993,736
|
40,790,162
|
43,277,421
|
46,461,338
|
Book Value Per Share
2 |
8.860
|
9.060
|
9.950
|
10.90
|
11.80
|
12.90
|
13.90
|
14.90
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-03-29
|
21-03-26
|
22-03-29
|
23-03-29
|
24-03-28
|
-
|
-
|
-
|
Last Close Price
5.398
CNY Average target price
6.14
CNY Spread / Average Target +13.74% Consensus |
1st Jan change
|
Capi.
|
---|
| +22.69% | 600B | | +21.47% | 320B | | +26.70% | 274B | | +30.20% | 179B | | +7.84% | 160B | | +2.06% | 158B | | +11.36% | 152B | | +13.52% | 140B | | +49.94% | 131B |
Other Banks
|