End-of-day quote
Shanghai S.E.
18:00:00 2024-04-29 EDT
|
5-day change
|
1st Jan Change
|
15.49
CNY
|
-8.40%
|
|
-5.66%
|
-4.21%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
9,900
|
24,883
|
19,235
|
19,918
|
16,619
|
15,920
|
-
|
-
|
Enterprise Value (EV)
1 |
9,900
|
24,883
|
19,038
|
19,574
|
15,025
|
14,806
|
14,775
|
13,990
|
P/E ratio
|
50.8
x
|
121
x
|
86.9
x
|
57.9
x
|
30.4
x
|
24.6
x
|
20.7
x
|
18.3
x
|
Yield
|
0.6%
|
0.25%
|
0.35%
|
0.52%
|
1.86%
|
1.43%
|
1.82%
|
2.3%
|
Capitalization / Revenue
|
7.31
x
|
14.7
x
|
9.99
x
|
8.18
x
|
5.18
x
|
4.21
x
|
3.66
x
|
3.24
x
|
EV / Revenue
|
7.31
x
|
14.7
x
|
9.89
x
|
8.03
x
|
4.69
x
|
3.92
x
|
3.39
x
|
2.85
x
|
EV / EBITDA
|
33.2
x
|
72.2
x
|
54.6
x
|
38.6
x
|
19.8
x
|
17
x
|
14.6
x
|
12.2
x
|
EV / FCF
|
-
|
-
|
-193
x
|
-
|
-565
x
|
183
x
|
27.5
x
|
22.8
x
|
FCF Yield
|
-
|
-
|
-0.52%
|
-
|
-0.18%
|
0.55%
|
3.63%
|
4.39%
|
Price to Book
|
6.22
x
|
13.1
x
|
9.27
x
|
8.53
x
|
4.55
x
|
3.92
x
|
3.42
x
|
3.02
x
|
Nbr of stocks (in thousands)
|
938,818
|
958,576
|
958,542
|
958,539
|
1,027,751
|
1,027,731
|
-
|
-
|
Reference price
2 |
10.55
|
25.96
|
20.07
|
20.78
|
16.17
|
15.49
|
15.49
|
15.49
|
Announcement Date
|
20-04-17
|
21-04-15
|
22-04-26
|
23-04-07
|
24-04-29
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,355
|
1,693
|
1,925
|
2,436
|
3,207
|
3,778
|
4,354
|
4,917
|
EBITDA
1 |
298
|
344.6
|
348.8
|
506.6
|
760.4
|
873.2
|
1,014
|
1,151
|
EBIT
1 |
231.8
|
261.9
|
270
|
400.3
|
631.5
|
770.1
|
896.7
|
1,043
|
Operating Margin
|
17.11%
|
15.47%
|
14.02%
|
16.43%
|
19.69%
|
20.38%
|
20.59%
|
21.21%
|
Earnings before Tax (EBT)
1 |
232
|
256.9
|
261.2
|
401.7
|
629.2
|
758.1
|
884.6
|
1,029
|
Net income
1 |
198.3
|
205.8
|
221.4
|
344
|
530.4
|
644.1
|
762.3
|
867.1
|
Net margin
|
14.63%
|
12.15%
|
11.5%
|
14.12%
|
16.54%
|
17.05%
|
17.51%
|
17.63%
|
EPS
2 |
0.2075
|
0.2138
|
0.2310
|
0.3588
|
0.5322
|
0.6301
|
0.7467
|
0.8459
|
Free Cash Flow
1 |
-
|
-
|
-98.58
|
-
|
-26.61
|
80.87
|
537
|
614
|
FCF margin
|
-
|
-
|
-5.12%
|
-
|
-0.83%
|
2.14%
|
12.33%
|
12.49%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
9.26%
|
52.96%
|
53.33%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
12.56%
|
70.44%
|
70.81%
|
Dividend per Share
2 |
0.0635
|
0.0646
|
0.0700
|
0.1080
|
0.3000
|
0.2213
|
0.2820
|
0.3563
|
Announcement Date
|
20-04-17
|
21-04-15
|
22-04-26
|
23-04-07
|
24-04-29
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
---|
Net sales
1 |
569.7
|
532.5
|
1,015
|
539.2
|
882.6
|
818.6
|
712.3
|
800.5
|
875.4
|
894.6
|
812
|
888.6
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
101.8
|
-
|
-
|
77.7
|
182.6
|
172.2
|
131.8
|
154
|
173.5
|
181.2
|
132.5
|
162.8
|
Operating Margin
|
17.87%
|
-
|
-
|
14.41%
|
20.69%
|
21.03%
|
18.5%
|
19.23%
|
19.82%
|
20.26%
|
16.31%
|
18.32%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
63.6
|
118.8
|
-
|
-
|
-
|
-
|
130.5
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
11.94%
|
11.71%
|
-
|
-
|
-
|
-
|
16.3%
|
-
|
-
|
-
|
-
|
EPS
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.1400
|
0.1507
|
0.1300
|
0.1500
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
22-04-26
|
22-08-29
|
22-08-29
|
22-10-28
|
23-04-07
|
23-04-28
|
23-08-25
|
23-10-30
|
24-04-29
|
24-04-29
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
197
|
344
|
1,594
|
1,114
|
1,145
|
1,930
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
-98.6
|
-
|
-26.6
|
80.9
|
537
|
614
|
ROE (net income / shareholders' equity)
|
13.9%
|
11.7%
|
11.2%
|
15.5%
|
17.7%
|
16.2%
|
17.1%
|
16.9%
|
ROA (Net income/ Total Assets)
|
9.95%
|
9.71%
|
9.66%
|
12.4%
|
-
|
13.6%
|
14.3%
|
14.8%
|
Assets
1 |
1,993
|
2,121
|
2,292
|
2,785
|
-
|
4,728
|
5,346
|
5,874
|
Book Value Per Share
2 |
1.700
|
1.980
|
2.160
|
2.440
|
3.550
|
3.950
|
4.520
|
5.130
|
Cash Flow per Share
2 |
0.2000
|
0.3900
|
0.1900
|
0.8000
|
0.4600
|
0.6700
|
0.7800
|
0.9200
|
Capex
1 |
236
|
211
|
275
|
215
|
497
|
283
|
202
|
220
|
Capex / Sales
|
17.44%
|
12.45%
|
14.28%
|
8.84%
|
15.49%
|
7.48%
|
4.65%
|
4.48%
|
Announcement Date
|
20-04-17
|
21-04-15
|
22-04-26
|
23-04-07
|
24-04-29
|
-
|
-
|
-
|
Last Close Price
15.49
CNY Average target price
19.79
CNY Spread / Average Target +27.78% Consensus |
1st Jan change
|
Capi.
|
---|
| -4.21% | 2.2B | | +3.45% | 30.13B | | +7.00% | 22.12B | | +10.44% | 11.87B | | +15.09% | 5.27B | | +16.44% | 4.38B | | -15.24% | 3.53B | | -0.61% | 3.27B | | +4.98% | 3.13B | | +28.84% | 2.91B |
Food Ingredients
|