End-of-day quote
Shenzhen S.E.
18:00:00 2024-06-20 EDT
|
5-day change
|
1st Jan Change
|
20.58
CNY
|
+1.13%
|
|
-1.15%
|
-0.68%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
42,683
|
44,962
|
56,794
|
26,986
|
21,801
|
21,600
|
-
|
-
|
Enterprise Value (EV)
1 |
42,763
|
43,626
|
55,334
|
23,013
|
17,933
|
16,922
|
17,217
|
18,479
|
P/E ratio
|
65.6
x
|
48
x
|
28.7
x
|
22.3
x
|
26.6
x
|
13.5
x
|
15.8
x
|
15.4
x
|
Yield
|
0.5%
|
0.47%
|
0.74%
|
0.78%
|
0.97%
|
1.4%
|
1.52%
|
1.28%
|
Capitalization / Revenue
|
4.46
x
|
3.74
x
|
3.48
x
|
1.8
x
|
1.55
x
|
1.4
x
|
1.27
x
|
1.21
x
|
EV / Revenue
|
4.47
x
|
3.63
x
|
3.39
x
|
1.54
x
|
1.27
x
|
1.1
x
|
1.02
x
|
1.04
x
|
EV / EBITDA
|
46
x
|
33.2
x
|
21.9
x
|
13.3
x
|
14.1
x
|
11.2
x
|
9.16
x
|
9.18
x
|
EV / FCF
|
47.7
x
|
44.7
x
|
94.8
x
|
-75.2
x
|
-162
x
|
764
x
|
19.8
x
|
18.3
x
|
FCF Yield
|
2.09%
|
2.24%
|
1.05%
|
-1.33%
|
-0.62%
|
0.13%
|
5.06%
|
5.45%
|
Price to Book
|
4.83
x
|
4.62
x
|
4.89
x
|
1.99
x
|
1.51
x
|
1.38
x
|
1.24
x
|
1.15
x
|
Nbr of stocks (in thousands)
|
1,067,067
|
1,051,736
|
1,051,738
|
1,052,070
|
1,052,186
|
1,049,551
|
-
|
-
|
Reference price
2 |
40.00
|
42.75
|
54.00
|
25.65
|
20.72
|
20.58
|
20.58
|
20.58
|
Announcement Date
|
2/28/20
|
2/25/21
|
2/27/22
|
4/9/23
|
4/17/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
9,563
|
12,032
|
16,332
|
14,961
|
14,091
|
15,434
|
16,961
|
17,799
|
EBITDA
1 |
929.8
|
1,315
|
2,523
|
1,727
|
1,273
|
1,507
|
1,880
|
2,013
|
EBIT
1 |
669.7
|
989.8
|
2,261
|
1,315
|
823.1
|
748.3
|
1,295
|
1,476
|
Operating Margin
|
7%
|
8.23%
|
13.85%
|
8.79%
|
5.84%
|
4.85%
|
7.64%
|
8.29%
|
Earnings before Tax (EBT)
1 |
690.4
|
1,012
|
2,307
|
1,311
|
824
|
1,768
|
1,579
|
1,649
|
Net income
1 |
642.2
|
933
|
1,994
|
1,210
|
820.2
|
1,410
|
1,406
|
1,454
|
Net margin
|
6.72%
|
7.75%
|
12.21%
|
8.09%
|
5.82%
|
9.13%
|
8.29%
|
8.17%
|
EPS
2 |
0.6100
|
0.8900
|
1.880
|
1.150
|
0.7800
|
1.526
|
1.301
|
1.340
|
Free Cash Flow
1 |
895.8
|
975.3
|
583.4
|
-306.2
|
-111
|
22.14
|
871.3
|
1,008
|
FCF margin
|
9.37%
|
8.11%
|
3.57%
|
-2.05%
|
-0.79%
|
0.14%
|
5.14%
|
5.66%
|
FCF Conversion (EBITDA)
|
96.34%
|
74.19%
|
23.13%
|
-
|
-
|
1.47%
|
46.35%
|
50.06%
|
FCF Conversion (Net income)
|
139.48%
|
104.54%
|
29.25%
|
-
|
-
|
1.57%
|
61.96%
|
69.3%
|
Dividend per Share
2 |
0.2000
|
0.2000
|
0.4000
|
0.2000
|
0.2000
|
0.2871
|
0.3136
|
0.2636
|
Announcement Date
|
2/28/20
|
2/25/21
|
2/27/22
|
4/9/23
|
4/17/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
-
|
4,402
|
3,394
|
3,543
|
3,625
|
4,399
|
2,425
|
3,662
|
3,301
|
4,704
|
2,656
|
3,899
|
3,645
|
4,526
|
2,911
|
5,175
|
EBITDA
|
-
|
570.1
|
488.1
|
271.1
|
446.6
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
598.1
|
384.3
|
297.8
|
442.3
|
191
|
126.3
|
255.6
|
216.8
|
224.4
|
1,037
|
113.9
|
93
|
210.1
|
121.3
|
215.7
|
Operating Margin
|
-
|
13.59%
|
11.32%
|
8.41%
|
12.2%
|
4.34%
|
5.21%
|
6.98%
|
6.57%
|
4.77%
|
39.05%
|
2.92%
|
2.55%
|
4.64%
|
4.17%
|
4.17%
|
Earnings before Tax (EBT)
1 |
-
|
601.2
|
388.3
|
297
|
438.8
|
186.6
|
128.5
|
259.6
|
216.2
|
219.7
|
1,040
|
267.5
|
242.1
|
211.9
|
228.8
|
406.7
|
Net income
1 |
623.4
|
494
|
332.4
|
299
|
382.1
|
196.2
|
142.4
|
281.4
|
208.7
|
187.6
|
989
|
237.9
|
213.7
|
168
|
197.3
|
366.4
|
Net margin
|
-
|
11.22%
|
9.79%
|
8.44%
|
10.54%
|
4.46%
|
5.87%
|
7.69%
|
6.32%
|
3.99%
|
37.24%
|
6.1%
|
5.86%
|
3.71%
|
6.78%
|
7.08%
|
EPS
2 |
0.5900
|
0.4500
|
0.3200
|
0.2800
|
0.3600
|
0.1900
|
0.1400
|
0.2600
|
0.2000
|
0.1800
|
0.9400
|
0.2521
|
0.2178
|
0.3466
|
0.1876
|
0.3484
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
0.2000
|
-
|
-
|
-
|
0.2000
|
-
|
-
|
-
|
0.2295
|
-
|
-
|
Announcement Date
|
7/30/20
|
2/27/22
|
4/20/22
|
8/18/22
|
10/24/22
|
4/9/23
|
4/23/23
|
8/21/23
|
10/23/23
|
4/17/24
|
4/24/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
80.6
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
1,335
|
1,460
|
3,972
|
3,869
|
4,678
|
4,383
|
3,121
|
Leverage (Debt/EBITDA)
|
0.0867
x
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
896
|
975
|
583
|
-306
|
-111
|
22.1
|
871
|
1,008
|
ROE (net income / shareholders' equity)
|
7.53%
|
10.1%
|
18.8%
|
8.93%
|
5.61%
|
7.89%
|
8.22%
|
7.51%
|
ROA (Net income/ Total Assets)
|
3.49%
|
4.77%
|
8.22%
|
4.09%
|
2.48%
|
3.25%
|
3.87%
|
3%
|
Assets
1 |
18,418
|
19,549
|
24,263
|
29,547
|
33,125
|
43,375
|
36,357
|
48,477
|
Book Value Per Share
2 |
8.280
|
9.250
|
11.00
|
12.90
|
13.70
|
14.90
|
16.60
|
18.00
|
Cash Flow per Share
2 |
1.990
|
1.770
|
1.240
|
0.6200
|
1.300
|
0.6100
|
1.240
|
1.500
|
Capex
1 |
1,228
|
916
|
728
|
957
|
1,474
|
1,263
|
1,377
|
1,438
|
Capex / Sales
|
12.84%
|
7.62%
|
4.46%
|
6.39%
|
10.46%
|
8.18%
|
8.12%
|
8.08%
|
Announcement Date
|
2/28/20
|
2/25/21
|
2/27/22
|
4/9/23
|
4/17/24
|
-
|
-
|
-
|
Last Close Price
20.58
CNY Average target price
23.45
CNY Spread / Average Target +13.95% Consensus |
1st Jan change
|
Capi.
|
---|
| -0.68% | 2.97B | | -13.59% | 10.69B | | +11.48% | 5.83B | | -27.35% | 2.03B | | -22.48% | 1.42B | | +3.97% | 1.13B | | -47.86% | 680M | | -5.69% | 610M | | -5.92% | 479M | | +10.99% | 451M |
Welding & Soldering Equipment
|