End-of-day quote
Shanghai S.E.
18:00:00 2024-06-24 EDT
|
5-day change
|
1st Jan Change
|
4.89
CNY
|
+1.03%
|
|
-4.68%
|
-26.58%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
8,226
|
6,583
|
7,466
|
8,769
|
7,546
|
5,540
|
-
|
-
|
Enterprise Value (EV)
1 |
8,226
|
6,583
|
7,466
|
8,769
|
7,546
|
5,540
|
5,540
|
5,540
|
P/E ratio
|
23.4
x
|
6.92
x
|
-7.4
x
|
18
x
|
11.3
x
|
6.86
x
|
5.57
x
|
4.62
x
|
Yield
|
-
|
-
|
-
|
0.26%
|
-
|
4.7%
|
5.32%
|
5.93%
|
Capitalization / Revenue
|
0.44
x
|
0.36
x
|
0.36
x
|
0.49
x
|
0.36
x
|
0.22
x
|
0.2
x
|
0.17
x
|
EV / Revenue
|
0.44
x
|
0.36
x
|
0.36
x
|
0.49
x
|
0.36
x
|
0.22
x
|
0.2
x
|
0.17
x
|
EV / EBITDA
|
9.93
x
|
4.43
x
|
-9.04
x
|
10.4
x
|
6.27
x
|
3.89
x
|
3.06
x
|
2.74
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.08
x
|
0.78
x
|
1.18
x
|
1.38
x
|
1.07
x
|
0.72
x
|
0.66
x
|
0.58
x
|
Nbr of stocks (in thousands)
|
1,133,002
|
1,133,002
|
1,133,002
|
1,133,002
|
1,133,002
|
1,133,002
|
-
|
-
|
Reference price
2 |
7.260
|
5.810
|
6.590
|
7.740
|
6.660
|
4.890
|
4.890
|
4.890
|
Announcement Date
|
3/30/20
|
3/29/21
|
3/21/22
|
3/28/23
|
3/27/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
18,805
|
18,050
|
20,789
|
18,056
|
20,954
|
24,874
|
28,004
|
32,463
|
EBITDA
1 |
828.6
|
1,485
|
-826
|
844.6
|
1,204
|
1,424
|
1,812
|
2,021
|
EBIT
1 |
658.5
|
1,294
|
-1,001
|
672.5
|
905.9
|
1,025
|
1,279
|
1,536
|
Operating Margin
|
3.5%
|
7.17%
|
-4.82%
|
3.72%
|
4.32%
|
4.12%
|
4.57%
|
4.73%
|
Earnings before Tax (EBT)
1 |
656.8
|
1,294
|
-1,003
|
673.6
|
904.4
|
1,026
|
1,279
|
1,537
|
Net income
1 |
352.8
|
948.4
|
-1,007
|
489.1
|
671.7
|
810
|
995.6
|
1,199
|
Net margin
|
1.88%
|
5.25%
|
-4.84%
|
2.71%
|
3.21%
|
3.26%
|
3.56%
|
3.69%
|
EPS
2 |
0.3100
|
0.8400
|
-0.8900
|
0.4300
|
0.5900
|
0.7133
|
0.8775
|
1.058
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
0.0200
|
-
|
0.2300
|
0.2600
|
0.2900
|
Announcement Date
|
3/30/20
|
3/29/21
|
3/21/22
|
3/28/23
|
3/27/24
|
-
|
-
|
-
|
Fiscal Period: December |
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
-
|
4,556
|
5,759
|
3,419
|
5,430
|
5,266
|
6,839
|
4,086
|
5,786
|
5,919
|
7,482
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
205.1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
0.1800
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
7/28/22
|
10/27/22
|
3/28/23
|
4/27/23
|
8/28/23
|
10/30/23
|
3/27/24
|
4/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
4.7%
|
11.6%
|
-13.4%
|
7.73%
|
10%
|
10.1%
|
11.6%
|
11.9%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
1.77%
|
2.41%
|
2.45%
|
2.73%
|
2.65%
|
Assets
1 |
-
|
-
|
-
|
27,555
|
27,827
|
33,061
|
36,424
|
45,236
|
Book Value Per Share
2 |
6.750
|
7.470
|
5.600
|
5.600
|
6.240
|
6.760
|
7.400
|
8.450
|
Cash Flow per Share
2 |
0.8600
|
1.870
|
0.9700
|
-0.1300
|
0.7600
|
0.8400
|
1.440
|
1.120
|
Capex
1 |
-
|
-
|
340
|
309
|
546
|
189
|
206
|
161
|
Capex / Sales
|
-
|
-
|
1.64%
|
1.71%
|
2.61%
|
0.76%
|
0.73%
|
0.5%
|
Announcement Date
|
3/30/20
|
3/29/21
|
3/21/22
|
3/28/23
|
3/27/24
|
-
|
-
|
-
|
Last Close Price
4.89
CNY Average target price
9.193
CNY Spread / Average Target +88.00% Consensus |
1st Jan change
|
Capi.
|
---|
| -26.58% | 755M | | -10.73% | 63.22B | | +1.70% | 58.18B | | +26.49% | 40.14B | | +13.93% | 31.36B | | +10.96% | 28.71B | | +13.73% | 20.47B | | +13.38% | 19.31B | | +75.71% | 17.9B | | +35.92% | 17.01B |
Other Construction & Engineering
|