End-of-day quote
Shenzhen S.E.
18:00:00 2024-04-29 EDT
|
5-day change
|
1st Jan Change
|
38.68
CNY
|
+5.60%
|
|
+4.54%
|
+89.61%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
14,644
|
17,635
|
17,146
|
15,395
|
25,733
|
49,321
|
-
|
-
|
Enterprise Value (EV)
1 |
8,664
|
10,576
|
13,186
|
11,021
|
23,461
|
39,874
|
35,303
|
30,197
|
P/E ratio
|
9.34
x
|
12.4
x
|
21.3
x
|
12.5
x
|
9.81
x
|
15.5
x
|
13.5
x
|
12.1
x
|
Yield
|
3.2%
|
2.41%
|
1.41%
|
4.03%
|
4.97%
|
3.29%
|
3.74%
|
4.14%
|
Capitalization / Revenue
|
0.39
x
|
0.36
x
|
0.25
x
|
0.21
x
|
0.3
x
|
0.51
x
|
0.47
x
|
0.44
x
|
EV / Revenue
|
0.23
x
|
0.22
x
|
0.2
x
|
0.15
x
|
0.27
x
|
0.42
x
|
0.34
x
|
0.27
x
|
EV / EBITDA
|
3.04
x
|
2.51
x
|
3.34
x
|
2.38
x
|
3.66
x
|
6.02
x
|
4.63
x
|
3.37
x
|
EV / FCF
|
-
|
-
|
4.11
x
|
3.4
x
|
2.43
x
|
53.5
x
|
8.35
x
|
7.12
x
|
FCF Yield
|
-
|
-
|
24.3%
|
29.4%
|
41.1%
|
1.87%
|
12%
|
14.1%
|
Price to Book
|
1.93
x
|
2.01
x
|
2
x
|
1.56
x
|
2.08
x
|
3.4
x
|
2.98
x
|
2.6
x
|
Nbr of stocks (in thousands)
|
1,362,725
|
1,362,725
|
1,362,725
|
1,362,725
|
1,376,235
|
1,362,620
|
-
|
-
|
Reference price
2 |
12.33
|
14.41
|
15.15
|
13.17
|
20.40
|
38.68
|
38.68
|
38.68
|
Announcement Date
|
20-03-30
|
21-03-30
|
22-03-30
|
23-03-30
|
24-03-29
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
37,453
|
48,393
|
67,563
|
74,115
|
85,600
|
95,817
|
104,525
|
113,309
|
EBITDA
1 |
2,851
|
4,220
|
3,953
|
4,624
|
6,404
|
6,627
|
7,624
|
8,959
|
EBIT
1 |
2,055
|
3,195
|
2,781
|
3,367
|
5,248
|
5,999
|
7,109
|
7,912
|
Operating Margin
|
5.49%
|
6.6%
|
4.12%
|
4.54%
|
6.13%
|
6.26%
|
6.8%
|
6.98%
|
Earnings before Tax (EBT)
1 |
2,152
|
3,485
|
2,917
|
3,824
|
5,685
|
6,725
|
7,758
|
8,491
|
Net income
1 |
1,794
|
1,579
|
972.6
|
1,435
|
2,837
|
3,476
|
3,963
|
4,429
|
Net margin
|
4.79%
|
3.26%
|
1.44%
|
1.94%
|
3.31%
|
3.63%
|
3.79%
|
3.91%
|
EPS
2 |
1.320
|
1.160
|
0.7100
|
1.050
|
2.080
|
2.492
|
2.856
|
3.190
|
Free Cash Flow
1 |
-
|
-
|
3,210
|
3,243
|
9,639
|
746
|
4,229
|
4,244
|
FCF margin
|
-
|
-
|
4.75%
|
4.38%
|
11.26%
|
0.78%
|
4.05%
|
3.75%
|
FCF Conversion (EBITDA)
|
-
|
-
|
81.21%
|
70.13%
|
150.51%
|
11.26%
|
55.47%
|
47.37%
|
FCF Conversion (Net income)
|
-
|
-
|
330.07%
|
226.02%
|
339.73%
|
21.46%
|
106.7%
|
95.82%
|
Dividend per Share
2 |
0.3950
|
0.3470
|
0.2140
|
0.5310
|
1.013
|
1.272
|
1.448
|
1.601
|
Announcement Date
|
20-03-30
|
21-03-30
|
22-03-30
|
23-03-30
|
24-03-29
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
18,503
|
21,087
|
27,306
|
32,424
|
17,495
|
35,139
|
18,304
|
20,003
|
38,307
|
18,719
|
17,089
|
35,808
|
19,430
|
23,513
|
21,956
|
20,701
|
42,656
|
23,486
|
26,301
|
22,383
|
24,629
|
-
|
-
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,696
|
1,443
|
1,747
|
-
|
-
|
EBIT
1 |
-
|
-
|
-
|
1,607
|
362.8
|
1,174
|
702.9
|
944.2
|
1,647
|
1,041
|
678.7
|
1,720
|
1,223
|
1,554
|
1,678
|
793.1
|
2,471
|
1,683
|
1,434
|
1,264
|
1,046
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
4.96%
|
2.07%
|
3.34%
|
3.84%
|
4.72%
|
4.3%
|
5.56%
|
3.97%
|
4.8%
|
6.29%
|
6.61%
|
7.64%
|
3.83%
|
5.79%
|
7.17%
|
5.45%
|
5.65%
|
4.25%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,672
|
1,714
|
1,012
|
-
|
1,753
|
1,807
|
1,473
|
1,874
|
-
|
-
|
Net income
1 |
-
|
503.3
|
-
|
-
|
46.15
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
882.3
|
928.4
|
411.3
|
-
|
981.2
|
975
|
794.5
|
1,011
|
-
|
-
|
Net margin
|
-
|
2.39%
|
-
|
-
|
0.26%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3.75%
|
4.23%
|
1.99%
|
-
|
4.18%
|
3.71%
|
3.55%
|
4.11%
|
-
|
-
|
EPS
2 |
-
|
-
|
-
|
-
|
0.0300
|
-
|
0.2000
|
0.2600
|
-
|
0.3300
|
0.2600
|
-
|
0.4500
|
0.6400
|
0.6900
|
0.3000
|
-
|
0.7200
|
0.6912
|
0.6212
|
0.5993
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.301
|
-
|
-
|
Announcement Date
|
20-03-30
|
20-08-20
|
21-03-30
|
21-08-30
|
22-03-30
|
22-03-30
|
22-04-11
|
22-08-30
|
22-08-30
|
22-10-27
|
23-03-30
|
23-03-30
|
23-04-27
|
23-08-28
|
23-10-30
|
24-03-29
|
24-03-29
|
24-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
5,980
|
7,059
|
3,960
|
4,374
|
2,272
|
9,447
|
14,018
|
19,124
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
3,210
|
3,243
|
9,639
|
746
|
4,229
|
4,244
|
ROE (net income / shareholders' equity)
|
22.2%
|
17%
|
9.64%
|
13.1%
|
22.6%
|
23%
|
22.5%
|
22.1%
|
ROA (Net income/ Total Assets)
|
6.43%
|
4.17%
|
1.99%
|
2.58%
|
4.68%
|
4.76%
|
5.63%
|
6.27%
|
Assets
1 |
27,895
|
37,899
|
48,881
|
55,662
|
60,662
|
73,032
|
70,398
|
70,693
|
Book Value Per Share
2 |
6.400
|
7.180
|
7.590
|
8.450
|
9.780
|
11.40
|
13.00
|
14.90
|
Cash Flow per Share
2 |
1.470
|
4.380
|
3.170
|
2.960
|
7.650
|
4.480
|
6.660
|
5.610
|
Capex
1 |
225
|
585
|
1,104
|
789
|
973
|
1,211
|
1,068
|
1,088
|
Capex / Sales
|
0.6%
|
1.21%
|
1.63%
|
1.06%
|
1.14%
|
1.26%
|
1.02%
|
0.96%
|
Announcement Date
|
20-03-30
|
21-03-30
|
22-03-30
|
23-03-30
|
24-03-29
|
-
|
-
|
-
|
Last Close Price
38.68
CNY Average target price
38.78
CNY Spread / Average Target +0.27% Consensus |
1st Jan change
|
Capi.
|
---|
| +89.61% | 6.75B | | +30.93% | 32.13B | | +50.21% | 7.71B | | -21.52% | 5.16B | | +19.57% | 3.95B | | +35.02% | 3.31B | | +3.43% | 3.15B | | +8.77% | 3.09B | | +0.35% | 3.02B | | -8.16% | 2.79B |
Household Appliances
|