End-of-day quote
Shenzhen S.E.
18:00:00 2024-05-05 EDT
|
5-day change
|
1st Jan Change
|
25.8
CNY
|
+1.74%
|
|
+1.26%
|
+14.56%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
11,432
|
33,115
|
34,703
|
22,671
|
26,900
|
30,818
|
-
|
-
|
Enterprise Value (EV)
1 |
10,670
|
31,911
|
33,850
|
20,309
|
23,803
|
25,889
|
24,674
|
23,395
|
P/E ratio
|
12.8
x
|
24.9
x
|
27
x
|
15.3
x
|
15.9
x
|
15.4
x
|
13.3
x
|
11.3
x
|
Yield
|
1.77%
|
-
|
-
|
0.87%
|
0.44%
|
0.31%
|
0.88%
|
0.95%
|
Capitalization / Revenue
|
1.73
x
|
3.88
x
|
3.18
x
|
1.8
x
|
2.46
x
|
2.44
x
|
2.01
x
|
1.78
x
|
EV / Revenue
|
1.61
x
|
3.73
x
|
3.1
x
|
1.61
x
|
2.18
x
|
2.05
x
|
1.61
x
|
1.35
x
|
EV / EBITDA
|
9.03
x
|
19.2
x
|
21.1
x
|
10.6
x
|
10.5
x
|
9.64
x
|
8.86
x
|
7.3
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.55
x
|
3.87
x
|
3.29
x
|
1.7
x
|
1.82
x
|
1.93
x
|
1.67
x
|
1.47
x
|
Nbr of stocks (in thousands)
|
1,064,448
|
1,064,448
|
1,137,423
|
1,194,478
|
1,194,478
|
1,194,478
|
-
|
-
|
Reference price
2 |
10.74
|
31.11
|
30.51
|
18.98
|
22.52
|
25.80
|
25.80
|
25.80
|
Announcement Date
|
20-02-24
|
21-04-14
|
22-04-11
|
23-04-21
|
24-04-24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
6,625
|
8,544
|
10,920
|
12,610
|
10,930
|
12,616
|
15,322
|
17,285
|
EBITDA
1 |
1,181
|
1,664
|
1,602
|
1,917
|
2,268
|
2,686
|
2,785
|
3,204
|
EBIT
1 |
1,045
|
1,512
|
1,378
|
1,687
|
1,997
|
2,350
|
2,533
|
2,877
|
Operating Margin
|
15.78%
|
17.7%
|
12.61%
|
13.38%
|
18.27%
|
18.63%
|
16.53%
|
16.64%
|
Earnings before Tax (EBT)
1 |
1,045
|
1,564
|
1,459
|
1,667
|
1,989
|
2,355
|
2,727
|
3,216
|
Net income
1 |
895
|
1,350
|
1,270
|
1,420
|
1,692
|
2,003
|
2,336
|
2,746
|
Net margin
|
13.51%
|
15.8%
|
11.63%
|
11.26%
|
15.48%
|
15.88%
|
15.24%
|
15.89%
|
EPS
2 |
0.8400
|
1.250
|
1.130
|
1.240
|
1.416
|
1.675
|
1.943
|
2.286
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.1900
|
-
|
-
|
0.1660
|
0.1000
|
0.0800
|
0.2275
|
0.2441
|
Announcement Date
|
20-02-24
|
21-04-14
|
22-04-11
|
23-04-21
|
24-04-24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
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
|
3,240
|
-
|
3,359
|
-
|
3,601
|
-
|
-
|
2,690
|
3,365
|
2,320
|
-
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
102
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
148.9
|
-
|
560.8
|
-
|
713.2
|
-
|
-
|
657.5
|
716.4
|
275.8
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
4.6%
|
-
|
16.7%
|
-
|
19.81%
|
-
|
-
|
24.44%
|
21.29%
|
11.89%
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
119.2
|
-
|
458.7
|
641.5
|
621.6
|
-
|
-
|
570.1
|
633.6
|
185.4
|
413.4
|
492.7
|
492.7
|
394.2
|
-
|
-
|
Net margin
|
3.68%
|
-
|
13.66%
|
-
|
17.26%
|
-
|
-
|
21.19%
|
18.83%
|
7.99%
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
0.1100
|
-
|
0.4000
|
-
|
0.5500
|
0.1300
|
0.2532
|
0.4800
|
0.5300
|
0.1600
|
0.3461
|
0.4600
|
0.5200
|
0.3400
|
0.4500
|
0.5300
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.1157
|
-
|
-
|
Announcement Date
|
22-04-11
|
22-04-25
|
22-08-25
|
22-08-25
|
22-10-19
|
23-04-21
|
23-04-24
|
23-08-24
|
23-10-26
|
24-04-24
|
24-04-26
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
763
|
1,204
|
853
|
2,362
|
3,097
|
4,929
|
6,144
|
7,422
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
12.5%
|
15.9%
|
12.5%
|
12.3%
|
11.9%
|
12.8%
|
13%
|
13.8%
|
ROA (Net income/ Total Assets)
|
8.77%
|
10.9%
|
8.2%
|
7.91%
|
-
|
9.3%
|
9.9%
|
-
|
Assets
1 |
10,207
|
12,405
|
15,492
|
17,943
|
-
|
21,539
|
23,592
|
-
|
Book Value Per Share
2 |
6.910
|
8.030
|
9.270
|
11.10
|
12.30
|
13.40
|
15.50
|
17.60
|
Cash Flow per Share
2 |
0.7500
|
0.7200
|
0.0200
|
1.360
|
1.770
|
0.6500
|
1.790
|
1.140
|
Capex
1 |
326
|
621
|
491
|
392
|
414
|
318
|
373
|
535
|
Capex / Sales
|
4.92%
|
7.27%
|
4.5%
|
3.11%
|
3.79%
|
2.52%
|
2.43%
|
3.09%
|
Announcement Date
|
20-02-24
|
21-04-14
|
22-04-11
|
23-04-21
|
24-04-24
|
-
|
-
|
-
|
Last Close Price
25.8
CNY Average target price
27.43
CNY Spread / Average Target +6.32% Consensus |
1st Jan change
|
Capi.
|
---|
| +14.56% | 4.19B | | +7.51% | 2.01B | | +41.38% | 627M | | -12.30% | 536M | | +12.03% | 499M | | +1.87% | 303M | | -16.11% | 273M | | -12.44% | 260M | | -22.88% | 227M | | +25.12% | 193M |
Tools & Housewares
|