End-of-day quote
Shanghai S.E.
18:00:00 2024-06-25 EDT
|
5-day change
|
1st Jan Change
|
29.39
CNY
|
+3.56%
|
|
+0.69%
|
+25.71%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
5,927
|
8,904
|
7,938
|
10,265
|
12,903
|
-
|
-
|
Enterprise Value (EV)
1 |
5,927
|
8,904
|
7,938
|
10,265
|
12,903
|
12,903
|
12,903
|
P/E ratio
|
25.9
x
|
24.7
x
|
30.6
x
|
31.6
x
|
24.1
x
|
18.7
x
|
13.5
x
|
Yield
|
-
|
-
|
1.66%
|
1.5%
|
2.52%
|
-
|
-
|
Capitalization / Revenue
|
-
|
1.89
x
|
1.54
x
|
1.91
x
|
1.77
x
|
1.38
x
|
1.16
x
|
EV / Revenue
|
-
|
1.89
x
|
1.54
x
|
1.91
x
|
1.77
x
|
1.38
x
|
1.16
x
|
EV / EBITDA
|
-
|
-
|
15.6
x
|
15.1
x
|
10.9
x
|
8.69
x
|
7.39
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
2.96
x
|
2.51
x
|
3.06
x
|
3.28
x
|
2.74
x
|
2.28
x
|
Nbr of stocks (in thousands)
|
439,040
|
439,040
|
439,040
|
439,040
|
439,040
|
-
|
-
|
Reference price
2 |
13.50
|
20.28
|
18.08
|
23.38
|
29.39
|
29.39
|
29.39
|
Announcement Date
|
3/24/21
|
2/25/22
|
4/27/23
|
4/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
4,717
|
5,163
|
5,369
|
7,296
|
9,337
|
11,152
|
EBITDA
1 |
-
|
-
|
509.4
|
681.7
|
1,184
|
1,484
|
1,747
|
EBIT
1 |
-
|
416.9
|
308.3
|
453.4
|
762
|
1,029
|
1,262
|
Operating Margin
|
-
|
8.84%
|
5.97%
|
8.45%
|
10.44%
|
11.02%
|
11.31%
|
Earnings before Tax (EBT)
1 |
-
|
417.6
|
311.1
|
449.7
|
763
|
1,031
|
1,264
|
Net income
1 |
228.8
|
358.3
|
260.3
|
324.6
|
576.8
|
779.5
|
955.1
|
Net margin
|
-
|
7.6%
|
5.04%
|
6.05%
|
7.91%
|
8.35%
|
8.56%
|
EPS
2 |
0.5214
|
0.8200
|
0.5900
|
0.7400
|
1.220
|
1.575
|
2.180
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
0.3000
|
0.3500
|
0.7400
|
-
|
-
|
Announcement Date
|
3/24/21
|
2/25/22
|
4/27/23
|
4/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
12.4%
|
8.44%
|
9.96%
|
14.7%
|
16.6%
|
16.9%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
4.32%
|
4.94%
|
6.8%
|
-
|
-
|
Assets
1 |
-
|
-
|
6,023
|
6,576
|
8,483
|
-
|
-
|
Book Value Per Share
2 |
-
|
6.860
|
7.200
|
7.640
|
8.950
|
10.70
|
12.90
|
Cash Flow per Share
2 |
-
|
0.7700
|
0.4500
|
0.7700
|
1.130
|
2.490
|
2.410
|
Capex
1 |
-
|
227
|
187
|
277
|
467
|
-
|
-
|
Capex / Sales
|
-
|
4.82%
|
3.62%
|
5.15%
|
6.4%
|
-
|
-
|
Announcement Date
|
3/24/21
|
2/25/22
|
4/27/23
|
4/29/24
|
-
|
-
|
-
|
Last Close Price
29.39
CNY Average target price
28.14
CNY Spread / Average Target -4.25% Consensus |
1st Jan change
|
Capi.
|
---|
| +25.71% | 1.78B | | +2.50% | 2.95B | | +17.49% | 1.99B | | -22.43% | 1.87B | | -22.00% | 1.4B | | +20.39% | 887M | | -19.58% | 785M | | +31.21% | 636M | | -30.77% | 601M | | +15.03% | 523M |
Automotive Body Parts
|