End-of-day quote
Shanghai S.E.
18:00:00 2024-04-25 EDT
|
5-day change
|
1st Jan Change
|
7.42
CNY
|
+0.13%
|
|
+1.09%
|
+12.08%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
287,650
|
363,085
|
284,129
|
250,374
|
213,684
|
217,793
|
217,793
|
-
|
Enterprise Value (EV)
1 |
287,650
|
363,085
|
284,129
|
250,374
|
213,684
|
194,311
|
217,793
|
217,793
|
P/E ratio
|
5.3
x
|
6.44
x
|
4.87
x
|
5.69
x
|
5.06
x
|
6.69
x
|
5.56
x
|
5
x
|
Yield
|
3.57%
|
4.85%
|
4.96%
|
4.81%
|
4.4%
|
3.09%
|
3.91%
|
3.71%
|
Capitalization / Revenue
|
1.68
x
|
1.9
x
|
1.45
x
|
1.31
x
|
1.13
x
|
1.12
x
|
1.31
x
|
1.27
x
|
EV / Revenue
|
1.68
x
|
1.9
x
|
1.45
x
|
1.31
x
|
1.13
x
|
1.12
x
|
1.31
x
|
1.27
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.65
x
|
0.73
x
|
0.54
x
|
0.45
x
|
0.36
x
|
0.32
x
|
0.33
x
|
0.31
x
|
Nbr of stocks (in thousands)
|
29,352,080
|
29,352,080
|
29,352,134
|
29,352,166
|
29,352,174
|
29,352,177
|
29,352,177
|
-
|
Reference price
2 |
9.800
|
12.37
|
9.680
|
8.530
|
7.280
|
7.420
|
7.420
|
7.420
|
Announcement Date
|
19-01-03
|
20-01-21
|
21-01-27
|
22-03-18
|
23-03-22
|
24-03-20
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
171,542
|
190,688
|
196,371
|
190,982
|
188,622
|
173,434
|
166,030
|
171,509
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
65,343
|
69,864
|
66,736
|
137,549
|
131,574
|
121,711
|
117,206
|
118,524
|
Operating Margin
|
38.09%
|
36.64%
|
33.98%
|
72.02%
|
69.76%
|
69.88%
|
70.59%
|
69.11%
|
Earnings before Tax (EBT)
1 |
65,284
|
69,817
|
66,682
|
59,071
|
56,149
|
40,692
|
46,825
|
41,145
|
Net income
1 |
55,914
|
58,911
|
58,325
|
53,003
|
51,171
|
36,702
|
37,514
|
40,659
|
Net margin
|
32.59%
|
30.89%
|
29.7%
|
27.75%
|
27.13%
|
21.16%
|
22.59%
|
23.71%
|
EPS
2 |
1.850
|
1.920
|
1.987
|
1.500
|
1.440
|
0.9900
|
1.334
|
1.483
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.3500
|
0.6000
|
0.4800
|
0.4100
|
0.3200
|
0.2296
|
0.2900
|
0.2751
|
Announcement Date
|
19-01-03
|
20-01-21
|
21-01-27
|
22-03-18
|
23-03-22
|
24-03-20
|
-
|
-
|
Fiscal Period: December |
2019 S1
|
2021 Q2
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
---|
Net sales
1 |
97,599
|
47,843
|
-
|
-
|
-
|
43,151
|
41,585
|
40,619
|
45,285
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
38,270
|
12,463
|
-
|
-
|
-
|
-
|
28,824
|
26,639
|
32,066
|
Operating Margin
|
39.21%
|
26.05%
|
-
|
-
|
-
|
-
|
69.31%
|
61.49%
|
70.81%
|
Earnings before Tax (EBT)
1 |
38,218
|
-
|
-
|
-
|
-
|
7,060
|
5,236
|
8,889
|
19,513
|
Net income
1 |
32,106
|
-
|
-
|
-
|
-
|
7,307
|
4,848
|
8,716
|
15,406
|
Net margin
|
32.9%
|
-
|
-
|
-
|
-
|
16.93%
|
11.66%
|
21.46%
|
34.02%
|
EPS
|
-
|
0.3500
|
0.3200
|
0.2700
|
0.5800
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
19-08-23
|
21-08-27
|
21-10-29
|
22-03-18
|
22-04-27
|
23-08-09
|
23-10-27
|
24-03-20
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
13.1%
|
12.3%
|
10.8%
|
8.75%
|
7.98%
|
5.21%
|
5.64%
|
4.85%
|
ROA (Net income/ Total Assets)
|
0.9%
|
0.89%
|
-
|
0.66%
|
0.61%
|
0.41%
|
0.45%
|
0.41%
|
Assets
1 |
6,212,667
|
6,649,097
|
-
|
8,043,432
|
8,420,438
|
8,856,660
|
8,336,486
|
10,039,245
|
Book Value Per Share
2 |
15.10
|
16.80
|
18.00
|
19.10
|
20.00
|
21.00
|
22.20
|
23.80
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
19-01-03
|
20-01-21
|
21-01-27
|
22-03-18
|
23-03-22
|
24-03-20
|
-
|
-
|
Last Close Price
7.42
CNY Average target price
6.569
CNY Spread / Average Target -11.47% Consensus |
1st Jan change
|
Capi.
|
---|
| +12.08% | 30.06B | | +14.17% | 556B | | +12.68% | 298B | | +9.95% | 247B | | +22.34% | 210B | | +21.81% | 170B | | +9.03% | 162B | | +5.16% | 153B | | +0.45% | 139B | | -10.52% | 138B |
Other Banks
|