End-of-day quote
Shanghai S.E.
18:00:00 2024-04-28 EDT
|
5-day change
|
1st Jan Change
|
3.37
CNY
|
-2.03%
|
|
-6.39%
|
+14.63%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
26,769
|
37,764
|
56,287
|
38,287
|
34,423
|
39,458
|
-
|
-
|
Enterprise Value (EV)
1 |
23,896
|
30,056
|
46,458
|
24,965
|
15,699
|
16,851
|
12,697
|
8,111
|
P/E ratio
|
16
x
|
18.6
x
|
16.2
x
|
11.3
x
|
9.8
x
|
10.3
x
|
10.2
x
|
9.54
x
|
Yield
|
2.23%
|
1.74%
|
1.34%
|
1.22%
|
4.08%
|
4.45%
|
4.6%
|
4.45%
|
Capitalization / Revenue
|
1.24
x
|
1.69
x
|
1.96
x
|
1.1
x
|
1.19
x
|
1.23
x
|
1.17
x
|
1.13
x
|
EV / Revenue
|
1.11
x
|
1.35
x
|
1.62
x
|
0.71
x
|
0.54
x
|
0.53
x
|
0.38
x
|
0.23
x
|
EV / EBITDA
|
5.94
x
|
6.35
x
|
7.39
x
|
3.8
x
|
2.34
x
|
2.4
x
|
1.76
x
|
1.05
x
|
EV / FCF
|
-
|
9,892,401
x
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
0%
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.68
x
|
0.94
x
|
1.32
x
|
0.85
x
|
0.71
x
|
0.78
x
|
0.75
x
|
0.72
x
|
Nbr of stocks (in thousands)
|
11,950,482
|
11,950,482
|
11,950,482
|
11,708,553
|
11,708,553
|
11,708,553
|
-
|
-
|
Reference price
2 |
2.240
|
3.160
|
4.710
|
3.270
|
2.940
|
3.370
|
3.370
|
3.370
|
Announcement Date
|
20-04-10
|
21-04-15
|
22-02-25
|
23-04-28
|
24-02-28
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
21,509
|
22,299
|
28,725
|
34,951
|
28,844
|
31,978
|
33,641
|
34,819
|
EBITDA
1 |
4,026
|
4,733
|
6,287
|
6,574
|
6,711
|
7,035
|
7,195
|
7,761
|
EBIT
1 |
1,984
|
2,601
|
4,145
|
4,282
|
4,368
|
4,782
|
4,671
|
5,099
|
Operating Margin
|
9.23%
|
11.66%
|
14.43%
|
12.25%
|
15.14%
|
14.95%
|
13.88%
|
14.64%
|
Earnings before Tax (EBT)
1 |
2,002
|
2,606
|
4,139
|
4,255
|
4,368
|
4,795
|
4,691
|
5,165
|
Net income
1 |
1,623
|
2,049
|
3,411
|
3,516
|
3,474
|
3,845
|
3,861
|
4,152
|
Net margin
|
7.54%
|
9.19%
|
11.87%
|
10.06%
|
12.04%
|
12.02%
|
11.48%
|
11.92%
|
EPS
2 |
0.1400
|
0.1700
|
0.2900
|
0.2900
|
0.3000
|
0.3275
|
0.3300
|
0.3533
|
Free Cash Flow
|
-
|
3,038
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
13.63%
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
64.19%
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
148.25%
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.0500
|
0.0550
|
0.0630
|
0.0400
|
0.1200
|
0.1500
|
0.1550
|
0.1500
|
Announcement Date
|
20-04-10
|
21-04-15
|
22-02-25
|
23-04-28
|
24-02-28
|
-
|
-
|
-
|
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
|
---|
Net sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
1 |
0.0800
|
0.0800
|
0.0600
|
0.0900
|
0.0900
|
0.0500
|
0.0400
|
0.0700
|
0.0700
|
0.1200
|
0.0600
|
0.0800
|
0.1000
|
0.0700
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
21-10-26
|
22-02-25
|
22-04-27
|
22-08-25
|
22-10-26
|
23-04-28
|
23-04-28
|
23-08-25
|
23-10-27
|
24-02-28
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
2,873
|
7,708
|
9,828
|
13,322
|
18,724
|
22,607
|
26,761
|
31,347
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
3,038
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
4.19%
|
5.15%
|
8.17%
|
7.97%
|
7.44%
|
7.63%
|
7.31%
|
7.38%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
5.71%
|
5.5%
|
-
|
5.9%
|
6.05%
|
7.1%
|
Assets
1 |
-
|
-
|
59,727
|
63,952
|
-
|
65,173
|
63,811
|
58,474
|
Book Value Per Share
2 |
3.290
|
3.380
|
3.580
|
3.850
|
4.130
|
4.340
|
4.500
|
4.670
|
Cash Flow per Share
2 |
-
|
0.4900
|
0.3700
|
0.5700
|
0.3600
|
0.4900
|
0.5400
|
0.5800
|
Capex
1 |
-
|
2,845
|
1,180
|
1,577
|
-
|
1,546
|
1,457
|
1,050
|
Capex / Sales
|
-
|
12.76%
|
4.11%
|
4.51%
|
-
|
4.83%
|
4.33%
|
3.02%
|
Announcement Date
|
20-04-10
|
21-04-15
|
22-02-25
|
23-04-28
|
24-02-28
|
-
|
-
|
-
|
Last Close Price
3.37
CNY Average target price
4.195
CNY Spread / Average Target +24.48% Consensus |
1st Jan change
|
Capi.
|
---|
| +14.63% | 5.56B | | +67.45% | 13.39B | | +11.23% | 9.25B | | +17.59% | 7.02B | | -1.48% | 5.22B | | +10.48% | 4.75B | | +0.86% | 2.16B | | +48.76% | 1.67B | | +33.40% | 1.51B | | +35.30% | 1.31B |
Primary Aluminum Production
|