Real-time Estimate
Cboe BZX
10:35:06 2024-05-01 EDT
|
5-day change
|
1st Jan Change
|
18.52
USD
|
+1.28%
|
|
-1.60%
|
+16.50%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
10,294
|
11,702
|
22,512
|
19,799
|
18,129
|
20,554
|
-
|
-
|
Enterprise Value (EV)
1 |
10,294
|
7,470
|
16,793
|
12,726
|
18,129
|
36,767
|
23,927
|
41,088
|
P/E ratio
|
-
|
3.37
x
|
4.05
x
|
5.62
x
|
4.31
x
|
4.4
x
|
3.82
x
|
3.3
x
|
Yield
|
-
|
-
|
2.35%
|
3.57%
|
-
|
6.56%
|
7.37%
|
8.27%
|
Capitalization / Revenue
|
1.12
x
|
0.86
x
|
1.35
x
|
1.2
x
|
1.11
x
|
1.23
x
|
1.14
x
|
1.07
x
|
EV / Revenue
|
1.12
x
|
0.55
x
|
1.01
x
|
0.77
x
|
1.11
x
|
2.21
x
|
1.33
x
|
2.14
x
|
EV / EBITDA
|
-
|
-
|
2.45
x
|
-
|
-
|
6.6
x
|
3.74
x
|
5.52
x
|
EV / FCF
|
-
|
1.41
x
|
2.91
x
|
-
|
-
|
11.7
x
|
11.8
x
|
13
x
|
FCF Yield
|
-
|
71.1%
|
34.3%
|
-
|
-
|
8.56%
|
8.48%
|
7.67%
|
Price to Book
|
2.77
x
|
1.24
x
|
1.49
x
|
1.2
x
|
-
|
0.81
x
|
0.7
x
|
0.6
x
|
Nbr of stocks (in thousands)
|
151,354
|
152,112
|
154,560
|
140,991
|
161,465
|
155,254
|
-
|
-
|
Reference price
2 |
68.02
|
76.93
|
145.7
|
140.4
|
112.3
|
132.4
|
132.4
|
132.4
|
Announcement Date
|
20-03-30
|
21-03-15
|
22-03-10
|
23-03-09
|
24-03-12
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
9,220
|
13,564
|
16,636
|
16,554
|
16,290
|
16,671
|
18,035
|
19,169
|
EBITDA
1 |
-
|
-
|
6,852
|
-
|
-
|
5,570
|
6,397
|
7,441
|
EBIT
1 |
3,144
|
4,091
|
7,040
|
4,672
|
4,857
|
5,453
|
6,304
|
7,199
|
Operating Margin
|
34.1%
|
30.16%
|
42.32%
|
28.22%
|
29.82%
|
32.71%
|
34.95%
|
37.56%
|
Earnings before Tax (EBT)
1 |
2,967
|
4,082
|
7,023
|
4,742
|
5,277
|
5,746
|
6,485
|
7,208
|
Net income
1 |
2,502
|
3,497
|
5,782
|
4,024
|
4,285
|
4,736
|
5,334
|
5,918
|
Net margin
|
27.13%
|
25.78%
|
34.76%
|
24.31%
|
26.31%
|
28.41%
|
29.58%
|
30.87%
|
EPS
2 |
-
|
22.80
|
35.98
|
25.00
|
26.08
|
30.09
|
34.63
|
40.15
|
Free Cash Flow
1 |
-
|
5,311
|
5,764
|
-
|
-
|
3,149
|
2,029
|
3,153
|
FCF margin
|
-
|
39.15%
|
34.65%
|
-
|
-
|
18.89%
|
11.25%
|
16.45%
|
FCF Conversion (EBITDA)
|
-
|
-
|
84.13%
|
-
|
-
|
56.53%
|
31.72%
|
42.37%
|
FCF Conversion (Net income)
|
-
|
151.88%
|
99.7%
|
-
|
-
|
66.49%
|
38.04%
|
53.28%
|
Dividend per Share
2 |
-
|
-
|
3.423
|
5.014
|
-
|
8.681
|
9.758
|
10.95
|
Announcement Date
|
20-03-30
|
21-03-15
|
22-03-10
|
23-03-09
|
24-03-12
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
|
4,613
|
4,422
|
-
|
-
|
4,144
|
3,907
|
3,599
|
3,914
|
4,281
|
4,496
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
1,894
|
-
|
1,359
|
1,011
|
1,158
|
995.2
|
1,007
|
1,182
|
1,389
|
1,280
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
41.05%
|
-
|
-
|
-
|
27.95%
|
25.48%
|
27.98%
|
30.18%
|
32.44%
|
28.46%
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
1,923
|
-
|
1,391
|
1,155
|
1,172
|
1,025
|
1,102
|
1,366
|
1,478
|
1,331
|
-
|
-
|
-
|
-
|
-
|
Net income
|
1,564
|
1,323
|
1,179
|
-
|
992.8
|
872
|
934.1
|
1,097
|
1,142
|
1,112
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
33.91%
|
29.91%
|
-
|
-
|
23.96%
|
22.32%
|
25.95%
|
28.04%
|
26.68%
|
24.73%
|
-
|
-
|
-
|
-
|
-
|
EPS
1 |
9.740
|
8.220
|
7.360
|
6.120
|
6.180
|
5.380
|
5.640
|
6.640
|
6.940
|
6.880
|
7.770
|
8.150
|
7.950
|
7.160
|
8.430
|
Dividend per Share
|
0.8936
|
-
|
1.464
|
1.222
|
1.145
|
1.114
|
-
|
3.639
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
21-11-15
|
22-03-10
|
22-05-24
|
22-08-18
|
22-11-13
|
23-03-09
|
23-05-18
|
23-08-21
|
23-11-16
|
24-03-12
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
16,213
|
3,373
|
20,534
|
Net Cash position
1 |
-
|
4,232
|
5,719
|
7,073
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
2.911
x
|
0.5273
x
|
2.76
x
|
Free Cash Flow
1 |
-
|
5,311
|
5,764
|
-
|
-
|
3,149
|
2,029
|
3,153
|
ROE (net income / shareholders' equity)
|
42.9%
|
41.9%
|
46.8%
|
23.6%
|
-
|
20.1%
|
19.7%
|
18.8%
|
ROA (Net income/ Total Assets)
|
18.1%
|
15.6%
|
20%
|
10.9%
|
-
|
10.1%
|
10.5%
|
11.2%
|
Assets
1 |
13,852
|
22,371
|
28,946
|
36,924
|
-
|
46,978
|
50,769
|
52,646
|
Book Value Per Share
2 |
24.60
|
62.30
|
97.90
|
117.0
|
-
|
163.0
|
188.0
|
219.0
|
Cash Flow per Share
2 |
-
|
-
|
18.00
|
36.80
|
-
|
26.90
|
28.10
|
40.50
|
Capex
1 |
-
|
15.3
|
25.3
|
-
|
-
|
148
|
229
|
-
|
Capex / Sales
|
-
|
0.11%
|
0.15%
|
-
|
-
|
0.89%
|
1.27%
|
-
|
Announcement Date
|
20-03-30
|
21-03-15
|
22-03-10
|
23-03-09
|
24-03-12
|
-
|
-
|
-
|
Last Close Price
132.4
CNY Average target price
164.3
CNY Spread / Average Target +24.11% Consensus |
1st Jan change
|
Capi.
|
---|
| +16.50% | 2.84B | | -5.52% | 51.26B | | -4.20% | 31.1B | | +61.84% | 28.7B | | +20.56% | 23.76B | | +13.49% | 17.66B | | -5.26% | 12.02B | | +24.19% | 11.47B | | +16.55% | 8.28B | | -30.05% | 7.16B |
Other Consumer Lending
|