End-of-day quote
Shanghai S.E.
18:00:00 2024-05-13 EDT
|
5-day change
|
1st Jan Change
|
26.92
CNY
|
-2.64%
|
|
-2.39%
|
-3.62%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
15,579
|
12,915
|
17,280
|
16,747
|
-
|
-
|
Enterprise Value (EV)
1 |
15,579
|
12,915
|
17,280
|
16,747
|
16,747
|
16,747
|
P/E ratio
|
23.1
x
|
11.7
x
|
14.3
x
|
11.2
x
|
9.55
x
|
8.42
x
|
Yield
|
-
|
1.45%
|
1.43%
|
2.09%
|
2.4%
|
2.74%
|
Capitalization / Revenue
|
0.84
x
|
0.54
x
|
0.65
x
|
0.59
x
|
0.56
x
|
0.52
x
|
EV / Revenue
|
0.84
x
|
0.54
x
|
0.65
x
|
0.59
x
|
0.56
x
|
0.52
x
|
EV / EBITDA
|
15.7
x
|
8.99
x
|
9.51
x
|
7.69
x
|
6.75
x
|
5.97
x
|
EV / FCF
|
-
|
8.15
x
|
17.7
x
|
34.7
x
|
18.9
x
|
14.6
x
|
FCF Yield
|
-
|
12.3%
|
5.65%
|
2.88%
|
5.28%
|
6.87%
|
Price to Book
|
2.72
x
|
1.92
x
|
2.3
x
|
1.89
x
|
1.61
x
|
1.41
x
|
Nbr of stocks (in thousands)
|
620,158
|
625,414
|
618,704
|
622,107
|
-
|
-
|
Reference price
2 |
25.12
|
20.65
|
27.93
|
26.92
|
26.92
|
26.92
|
Announcement Date
|
4/12/22
|
3/7/23
|
4/9/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
18,488
|
23,954
|
26,566
|
28,438
|
29,819
|
32,069
|
EBITDA
1 |
-
|
990.7
|
1,436
|
1,817
|
2,179
|
2,482
|
2,804
|
EBIT
1 |
-
|
762.6
|
1,245
|
1,488
|
1,763
|
2,036
|
2,299
|
Operating Margin
|
-
|
4.12%
|
5.2%
|
5.6%
|
6.2%
|
6.83%
|
7.17%
|
Earnings before Tax (EBT)
1 |
-
|
766.1
|
1,270
|
1,487
|
1,771
|
2,043
|
2,303
|
Net income
1 |
767.6
|
619.7
|
1,090
|
1,306
|
1,542
|
1,782
|
2,012
|
Net margin
|
-
|
3.35%
|
4.55%
|
4.92%
|
5.42%
|
5.98%
|
6.28%
|
EPS
2 |
1.521
|
1.086
|
1.760
|
1.950
|
2.409
|
2.820
|
3.198
|
Free Cash Flow
1 |
-
|
-
|
1,584
|
977.1
|
482
|
884
|
1,150
|
FCF margin
|
-
|
-
|
6.61%
|
3.68%
|
1.69%
|
2.96%
|
3.59%
|
FCF Conversion (EBITDA)
|
-
|
-
|
110.35%
|
53.77%
|
22.12%
|
35.61%
|
41.01%
|
FCF Conversion (Net income)
|
-
|
-
|
145.36%
|
74.82%
|
31.26%
|
49.6%
|
57.14%
|
Dividend per Share
2 |
-
|
-
|
0.3000
|
0.4000
|
0.5633
|
0.6467
|
0.7367
|
Announcement Date
|
4/29/21
|
4/12/22
|
3/7/23
|
4/9/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
1,584
|
977
|
482
|
884
|
1,150
|
ROE (net income / shareholders' equity)
|
-
|
14.2%
|
17.7%
|
17.9%
|
17.2%
|
17%
|
16.9%
|
ROA (Net income/ Total Assets)
|
-
|
8%
|
9.64%
|
-
|
9.75%
|
9.95%
|
10.1%
|
Assets
1 |
-
|
7,744
|
11,309
|
-
|
15,820
|
17,915
|
19,876
|
Book Value Per Share
2 |
-
|
9.250
|
10.80
|
12.10
|
14.20
|
16.70
|
19.10
|
Cash Flow per Share
2 |
-
|
0.1600
|
2.710
|
3.430
|
2.530
|
3.990
|
3.590
|
Capex
1 |
-
|
728
|
111
|
1,181
|
1,236
|
1,273
|
1,122
|
Capex / Sales
|
-
|
3.94%
|
0.47%
|
4.45%
|
4.35%
|
4.27%
|
3.5%
|
Announcement Date
|
4/29/21
|
4/12/22
|
3/7/23
|
4/9/24
|
-
|
-
|
-
|
Last Close Price
26.92
CNY Average target price
36.38
CNY Spread / Average Target +35.12% Consensus |
1st Jan change
|
Capi.
|
---|
| -3.62% | 2.38B | | +6.35% | 15.1B | | +33.65% | 11.02B | | +17.33% | 9.07B | | +6.64% | 8.13B | | +10.34% | 7.92B | | +33.16% | 5.98B | | -23.77% | 5.55B | | +0.18% | 5.17B | | -3.44% | 4.91B |
Natural Gas Distribution
|