End-of-day quote
Shanghai S.E.
18:00:00 2024-04-28 EDT
|
5-day change
|
1st Jan Change
|
42.94
CNY
|
+9.99%
|
|
+8.32%
|
+0.44%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
7,182
|
16,320
|
35,184
|
46,648
|
29,400
|
29,530
|
-
|
-
|
Enterprise Value (EV)
1 |
7,182
|
16,320
|
35,184
|
45,560
|
28,078
|
27,568
|
26,842
|
25,758
|
P/E ratio
|
15.9
x
|
18.6
x
|
28.3
x
|
55.6
x
|
29.5
x
|
22.6
x
|
15.2
x
|
13.6
x
|
Yield
|
-
|
-
|
0.68%
|
0.37%
|
1.05%
|
1.19%
|
1.6%
|
1.82%
|
Capitalization / Revenue
|
1.95
x
|
3.23
x
|
4.44
x
|
6.66
x
|
4.02
x
|
3.4
x
|
2.59
x
|
2.38
x
|
EV / Revenue
|
1.95
x
|
3.23
x
|
4.44
x
|
6.5
x
|
3.84
x
|
3.17
x
|
2.35
x
|
2.08
x
|
EV / EBITDA
|
12.2
x
|
14.8
x
|
24.3
x
|
41.3
x
|
21.4
x
|
16.2
x
|
10.6
x
|
9.53
x
|
EV / FCF
|
-
|
-
|
-484
x
|
224
x
|
48.5
x
|
39.7
x
|
22.4
x
|
25.1
x
|
FCF Yield
|
-
|
-
|
-0.21%
|
0.45%
|
2.06%
|
2.52%
|
4.46%
|
3.98%
|
Price to Book
|
3.36
x
|
5.4
x
|
7.21
x
|
8.49
x
|
4.67
x
|
3.98
x
|
3.25
x
|
2.79
x
|
Nbr of stocks (in thousands)
|
654,105
|
654,105
|
687,715
|
687,715
|
687,715
|
687,715
|
-
|
-
|
Reference price
2 |
10.98
|
24.95
|
51.16
|
67.83
|
42.75
|
42.94
|
42.94
|
42.94
|
Announcement Date
|
20-04-01
|
21-03-26
|
22-03-24
|
23-03-09
|
24-03-20
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,690
|
5,052
|
7,932
|
7,009
|
7,310
|
8,685
|
11,401
|
12,389
|
EBITDA
1 |
587.2
|
1,102
|
1,448
|
1,104
|
1,311
|
1,701
|
2,543
|
2,702
|
EBIT
1 |
522.4
|
1,031
|
1,372
|
957.3
|
1,151
|
1,489
|
2,165
|
2,488
|
Operating Margin
|
14.15%
|
20.41%
|
17.3%
|
13.66%
|
15.74%
|
17.14%
|
18.99%
|
20.08%
|
Earnings before Tax (EBT)
1 |
517.7
|
1,029
|
1,370
|
960.4
|
1,146
|
1,488
|
2,155
|
2,475
|
Net income
1 |
452.1
|
887.3
|
1,189
|
842.4
|
1,000
|
1,309
|
1,882
|
2,163
|
Net margin
|
12.25%
|
17.56%
|
14.99%
|
12.02%
|
13.68%
|
15.07%
|
16.51%
|
17.46%
|
EPS
2 |
0.6900
|
1.340
|
1.810
|
1.220
|
1.450
|
1.900
|
2.828
|
3.160
|
Free Cash Flow
1 |
-
|
-
|
-72.67
|
203.7
|
578.5
|
694.5
|
1,198
|
1,024
|
FCF margin
|
-
|
-
|
-0.92%
|
2.91%
|
7.91%
|
8%
|
10.51%
|
8.27%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
18.45%
|
44.14%
|
40.83%
|
47.14%
|
37.92%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
24.18%
|
57.85%
|
53.06%
|
63.68%
|
47.37%
|
Dividend per Share
2 |
-
|
-
|
0.3500
|
0.2500
|
0.4500
|
0.5093
|
0.6866
|
0.7805
|
Announcement Date
|
20-04-01
|
21-03-26
|
22-03-24
|
23-03-09
|
24-03-20
|
-
|
-
|
-
|
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
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
-
|
1,805
|
1,344
|
1,438
|
2,250
|
1,661
|
1,961
|
1,310
|
2,478
|
1,900
|
2,230
|
2,181
|
2,974
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
245.1
|
115
|
296.4
|
418.7
|
241.6
|
193.8
|
306.6
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
13.57%
|
8.55%
|
20.62%
|
18.61%
|
14.54%
|
9.88%
|
23.39%
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
296.1
|
-
|
238
|
193.1
|
306.4
|
-
|
-
|
-
|
-
|
-
|
Net income
|
522.2
|
-
|
-
|
255.8
|
360.8
|
205.3
|
178.2
|
263.4
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
17.79%
|
16.03%
|
12.36%
|
9.09%
|
20.1%
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
-
|
-
|
0.1500
|
-
|
-
|
0.3000
|
0.2500
|
0.3800
|
0.7254
|
0.7086
|
0.3393
|
1.282
|
1.076
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
22-08-05
|
22-10-27
|
23-03-09
|
23-04-21
|
23-08-04
|
23-10-25
|
24-03-20
|
24-04-26
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
1,088
|
1,321
|
1,963
|
2,688
|
3,773
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
-72.7
|
204
|
579
|
695
|
1,199
|
1,025
|
ROE (net income / shareholders' equity)
|
23.5%
|
34.2%
|
32.2%
|
16.3%
|
17%
|
17.6%
|
21.7%
|
20.7%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
16.4%
|
-
|
-
|
12%
|
14.8%
|
14.6%
|
Assets
1 |
-
|
-
|
7,238
|
-
|
-
|
10,942
|
12,719
|
14,848
|
Book Value Per Share
2 |
3.270
|
4.620
|
7.100
|
7.990
|
9.150
|
10.80
|
13.20
|
15.40
|
Cash Flow per Share
2 |
1.030
|
1.060
|
0.8500
|
0.9400
|
1.730
|
2.110
|
2.380
|
2.110
|
Capex
1 |
302
|
487
|
659
|
444
|
612
|
450
|
593
|
484
|
Capex / Sales
|
8.18%
|
9.64%
|
8.31%
|
6.33%
|
8.37%
|
5.19%
|
5.2%
|
3.91%
|
Announcement Date
|
20-04-01
|
21-03-26
|
22-03-24
|
23-03-09
|
24-03-20
|
-
|
-
|
-
|
Last Close Price
42.94
CNY Average target price
53.37
CNY Spread / Average Target +24.28% Consensus |
1st Jan change
|
Capi.
|
---|
| +0.44% | 4.08B | | +24.85% | 14.95B | | +28.96% | 4.72B | | -3.36% | 4.62B | | +32.50% | 4.47B | | +22.75% | 4.16B | | +0.22% | 3.71B | | +48.39% | 2.76B | | +6.99% | 2.27B | | +40.97% | 1.92B |
Wires & Cables
|