End-of-day quote
Shenzhen S.E.
18:00:00 2024-04-29 EDT
|
5-day change
|
1st Jan Change
|
8.14
CNY
|
-0.49%
|
|
-0.85%
|
+21.31%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
26,863
|
46,752
|
48,374
|
33,745
|
33,299
|
40,395
|
-
|
-
|
Enterprise Value (EV)
1 |
26,863
|
46,752
|
48,374
|
33,745
|
33,299
|
40,395
|
40,395
|
40,395
|
P/E ratio
|
14.5
x
|
20.6
x
|
6.11
x
|
11.7
x
|
13.4
x
|
12.9
x
|
10.6
x
|
9.99
x
|
Yield
|
0.8%
|
0.99%
|
2.87%
|
2.21%
|
2.24%
|
2.83%
|
3.69%
|
2.4%
|
Capitalization / Revenue
|
1.95
x
|
3.18
x
|
1.71
x
|
1.3
x
|
1.27
x
|
1.41
x
|
1.25
x
|
1.15
x
|
EV / Revenue
|
1.95
x
|
3.18
x
|
1.71
x
|
1.3
x
|
1.27
x
|
1.41
x
|
1.25
x
|
1.15
x
|
EV / EBITDA
|
9.78
x
|
13.4
x
|
4.73
x
|
7.92
x
|
8.22
x
|
8.12
x
|
6.87
x
|
6.17
x
|
EV / FCF
|
-
|
17,722,092
x
|
11,976,446
x
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
0%
|
0%
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
3.46
x
|
4.04
x
|
2.54
x
|
1.46
x
|
1.34
x
|
1.48
x
|
1.35
x
|
1.21
x
|
Nbr of stocks (in thousands)
|
4,298,159
|
4,633,519
|
4,633,519
|
4,962,544
|
4,962,544
|
4,962,544
|
-
|
-
|
Reference price
2 |
6.250
|
10.09
|
10.44
|
6.800
|
6.710
|
8.140
|
8.140
|
8.140
|
Announcement Date
|
20-02-28
|
21-04-12
|
22-03-21
|
23-04-27
|
24-04-19
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
13,785
|
14,724
|
28,367
|
25,884
|
26,298
|
28,703
|
32,207
|
35,269
|
EBITDA
1 |
2,746
|
3,484
|
10,219
|
4,261
|
4,051
|
4,972
|
5,880
|
6,544
|
EBIT
1 |
2,132
|
2,642
|
9,247
|
3,203
|
2,768
|
3,439
|
4,145
|
4,390
|
Operating Margin
|
15.47%
|
17.94%
|
32.6%
|
12.38%
|
10.53%
|
11.98%
|
12.87%
|
12.45%
|
Earnings before Tax (EBT)
1 |
2,079
|
2,614
|
9,156
|
3,181
|
2,619
|
3,310
|
4,015
|
4,270
|
Net income
1 |
1,841
|
2,279
|
7,937
|
2,844
|
2,478
|
3,132
|
3,801
|
4,042
|
Net margin
|
13.36%
|
15.48%
|
27.98%
|
10.99%
|
9.42%
|
10.91%
|
11.8%
|
11.46%
|
EPS
2 |
0.4300
|
0.4900
|
1.710
|
0.5800
|
0.5000
|
0.6300
|
0.7667
|
0.8150
|
Free Cash Flow
|
-
|
2,638
|
4,039
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
17.92%
|
14.24%
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
75.71%
|
39.52%
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
115.75%
|
50.89%
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.0500
|
0.1000
|
0.3000
|
0.1500
|
0.1500
|
0.2300
|
0.3000
|
0.1950
|
Announcement Date
|
20-02-28
|
21-04-12
|
22-03-21
|
23-04-27
|
24-04-19
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2023 Q2
|
---|
Net sales
1 |
-
|
6,431
|
EBITDA
|
-
|
-
|
EBIT
|
-
|
-
|
Operating Margin
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
Net income
|
665
|
-
|
Net margin
|
-
|
-
|
EPS
|
0.1500
|
-
|
Dividend per Share
|
-
|
-
|
Announcement Date
|
20-07-28
|
23-08-10
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
2,638
|
4,039
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
26.8%
|
21.9%
|
51.9%
|
13.1%
|
10.3%
|
11.6%
|
12.8%
|
12.1%
|
ROA (Net income/ Total Assets)
|
11.7%
|
12.4%
|
32.5%
|
-
|
-
|
7.97%
|
8.93%
|
8.4%
|
Assets
1 |
15,781
|
18,322
|
24,423
|
-
|
-
|
39,314
|
42,545
|
48,113
|
Book Value Per Share
2 |
1.810
|
2.500
|
4.100
|
4.660
|
5.020
|
5.500
|
6.040
|
6.760
|
Cash Flow per Share
2 |
0.6600
|
0.9100
|
1.320
|
0.5200
|
0.5000
|
0.9100
|
1.000
|
1.160
|
Capex
1 |
2,002
|
1,571
|
2,096
|
2,593
|
1,701
|
3,181
|
4,056
|
3,468
|
Capex / Sales
|
14.52%
|
10.67%
|
7.39%
|
10.02%
|
6.47%
|
11.08%
|
12.59%
|
9.83%
|
Announcement Date
|
20-02-28
|
21-04-12
|
22-03-21
|
23-04-27
|
24-04-19
|
-
|
-
|
-
|
Last Close Price
8.14
CNY Average target price
9.1
CNY Spread / Average Target +11.79% Consensus |
1st Jan change
|
Capi.
|
---|
| +21.31% | 5.58B | | -8.99% | 4.55B | | -2.51% | 3.6B | | -0.50% | 2.11B | | +5.22% | 1.65B | | -13.78% | 1.28B | | -9.05% | 978M | | -7.02% | 927M | | -5.37% | 588M | | -15.38% | 395M |
Cellular Fiber
|