End-of-day quote
Shenzhen S.E.
18:00:00 2024-04-29 EDT
|
5-day change
|
1st Jan Change
|
21.89
CNY
|
-1.62%
|
|
+1.86%
|
-19.28%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
8,441
|
14,007
|
17,513
|
13,056
|
10,431
|
8,420
|
-
|
Enterprise Value (EV)
1 |
8,441
|
14,602
|
18,798
|
13,056
|
10,909
|
11,040
|
11,103
|
P/E ratio
|
16.7
x
|
20.9
x
|
22.1
x
|
15.1
x
|
15.9
x
|
11
x
|
8.59
x
|
Yield
|
1.72%
|
1.48%
|
1.29%
|
1.49%
|
1.66%
|
2.08%
|
2.64%
|
Capitalization / Revenue
|
0.46
x
|
0.72
x
|
0.9
x
|
0.6
x
|
0.51
x
|
0.37
x
|
0.33
x
|
EV / Revenue
|
0.46
x
|
0.75
x
|
0.97
x
|
0.6
x
|
0.54
x
|
0.49
x
|
0.44
x
|
EV / EBITDA
|
8.32
x
|
12.6
x
|
15.2
x
|
9.88
x
|
10.2
x
|
9.82
x
|
8.19
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
3.84
x
|
4.95
x
|
5.11
x
|
3.18
x
|
1.66
x
|
1.29
x
|
1.23
x
|
Nbr of stocks (in thousands)
|
300,437
|
300,437
|
300,299
|
300,272
|
384,639
|
384,639
|
-
|
Reference price
2 |
28.10
|
46.62
|
58.32
|
43.48
|
27.12
|
21.89
|
21.89
|
Announcement Date
|
20-04-16
|
21-03-22
|
22-03-29
|
23-04-20
|
24-03-25
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
18,443
|
19,398
|
19,471
|
21,749
|
20,285
|
22,742
|
25,445
|
EBITDA
1 |
1,015
|
1,156
|
1,234
|
1,321
|
1,074
|
1,124
|
1,356
|
EBIT
1 |
841
|
904.6
|
952.8
|
987.1
|
531.8
|
733.3
|
950.8
|
Operating Margin
|
4.56%
|
4.66%
|
4.89%
|
4.54%
|
2.62%
|
3.22%
|
3.74%
|
Earnings before Tax (EBT)
1 |
854
|
919.6
|
950.3
|
989.4
|
538.6
|
627.2
|
796.8
|
Net income
1 |
502.2
|
669.7
|
793.8
|
866.2
|
561.9
|
638
|
823.8
|
Net margin
|
2.72%
|
3.45%
|
4.08%
|
3.98%
|
2.77%
|
2.81%
|
3.24%
|
EPS
2 |
1.683
|
2.229
|
2.642
|
2.887
|
1.711
|
1.987
|
2.549
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.4828
|
0.6897
|
0.7500
|
0.6500
|
0.4500
|
0.4562
|
0.5780
|
Announcement Date
|
20-04-16
|
21-03-22
|
22-03-29
|
23-04-20
|
24-03-25
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 S1
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
7,574
|
-
|
6,849
|
11,786
|
4,902
|
-
|
-
|
6,237
|
12,271
|
4,288
|
4,507
|
5,084
|
6,405
|
4,095
|
4,799
|
5,570
|
7,306
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
272.7
|
342.1
|
387.5
|
EBIT
1 |
-
|
-
|
367.1
|
619.9
|
-
|
-
|
-
|
-
|
597.2
|
-
|
-
|
194.9
|
190
|
45.17
|
178.5
|
241.8
|
280.6
|
Operating Margin
|
-
|
-
|
5.36%
|
5.26%
|
-
|
-
|
-
|
-
|
4.87%
|
-
|
-
|
3.83%
|
2.97%
|
1.1%
|
3.72%
|
4.34%
|
3.84%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
363.5
|
616.8
|
-
|
-
|
-
|
-
|
598.9
|
-
|
-
|
194.4
|
197.7
|
45.91
|
114.5
|
175.3
|
223.8
|
Net income
1 |
173.8
|
268.9
|
302.3
|
524.8
|
-
|
307.4
|
298.4
|
-
|
558.8
|
-
|
-
|
187
|
199.3
|
43.86
|
110.3
|
166.3
|
206.4
|
Net margin
|
2.29%
|
-
|
4.41%
|
4.45%
|
-
|
-
|
-
|
-
|
4.55%
|
-
|
-
|
3.68%
|
3.11%
|
1.07%
|
2.3%
|
2.99%
|
2.83%
|
EPS
2 |
-
|
0.8951
|
1.000
|
1.740
|
-
|
1.024
|
0.9938
|
-
|
1.870
|
-
|
-
|
0.6200
|
0.5000
|
0.1140
|
0.3685
|
0.5554
|
0.6894
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.4624
|
Announcement Date
|
20-08-17
|
21-08-19
|
22-03-29
|
22-03-29
|
22-04-25
|
22-08-24
|
22-10-27
|
23-04-20
|
23-04-20
|
23-04-27
|
23-08-30
|
23-10-27
|
24-03-25
|
24-04-23
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
1 |
-
|
596
|
1,284
|
-
|
478
|
2,620
|
2,683
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
0.5154
x
|
1.04
x
|
-
|
0.4448
x
|
2.331
x
|
1.979
x
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
25.5%
|
26.9%
|
25.5%
|
23.3%
|
12.7%
|
12.1%
|
15.3%
|
ROA (Net income/ Total Assets)
|
5.71%
|
7.52%
|
8.01%
|
7.44%
|
-
|
3.5%
|
6.1%
|
Assets
1 |
8,796
|
8,904
|
9,908
|
11,646
|
-
|
18,229
|
13,506
|
Book Value Per Share
2 |
7.320
|
9.420
|
11.40
|
13.70
|
16.40
|
17.00
|
17.80
|
Cash Flow per Share
2 |
5.310
|
4.270
|
1.600
|
1.310
|
7.540
|
-0.7800
|
3.780
|
Capex
1 |
548
|
667
|
729
|
1,468
|
1,822
|
1,027
|
900
|
Capex / Sales
|
2.97%
|
3.44%
|
3.75%
|
6.75%
|
8.98%
|
4.52%
|
3.54%
|
Announcement Date
|
20-04-16
|
21-03-22
|
22-03-29
|
23-04-20
|
24-03-25
|
-
|
-
|
Last Close Price
21.89
CNY Average target price
33.06
CNY Spread / Average Target +51.03% Consensus |