End-of-day quote
Shanghai S.E.
18:00:00 2024-04-29 EDT
|
5-day change
|
1st Jan Change
|
2.83
CNY
|
-0.70%
|
|
+0.35%
|
-1.05%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
35,694
|
30,053
|
35,664
|
26,803
|
24,480
|
24,220
|
-
|
-
|
Enterprise Value (EV)
1 |
28,295
|
23,690
|
25,428
|
25,063
|
22,581
|
22,839
|
5,902
|
22,578
|
P/E ratio
|
10.2
x
|
23.1
x
|
7.6
x
|
-4.43
x
|
-
|
7.73
x
|
5.71
x
|
8.62
x
|
Yield
|
5.71%
|
7.2%
|
6.86%
|
-
|
-
|
5.05%
|
8.11%
|
5.74%
|
Capitalization / Revenue
|
0.36
x
|
0.4
x
|
0.4
x
|
0.37
x
|
0.26
x
|
0.28
x
|
0.28
x
|
0.24
x
|
EV / Revenue
|
0.28
x
|
0.32
x
|
0.28
x
|
0.34
x
|
0.24
x
|
0.27
x
|
0.07
x
|
0.22
x
|
EV / EBITDA
|
6.38
x
|
9.73
x
|
5.46
x
|
-12.6
x
|
26.6
x
|
7.36
x
|
1.51
x
|
6.71
x
|
EV / FCF
|
7.53
x
|
-786
x
|
28.5
x
|
-2.47
x
|
-42.8
x
|
-74.2
x
|
-7.16
x
|
59.9
x
|
FCF Yield
|
13.3%
|
-0.13%
|
3.51%
|
-40.5%
|
-2.33%
|
-1.35%
|
-14%
|
1.67%
|
Price to Book
|
0.76
x
|
0.51
x
|
0.52
x
|
-
|
-
|
0.35
x
|
0.31
x
|
0.42
x
|
Nbr of stocks (in thousands)
|
10,823,814
|
10,823,814
|
10,823,814
|
10,799,286
|
10,729,094
|
10,683,250
|
-
|
-
|
Reference price
2 |
2.100
|
1.389
|
1.459
|
1.166
|
1.027
|
1.037
|
1.037
|
1.037
|
Announcement Date
|
20-03-25
|
21-03-24
|
22-03-23
|
23-03-22
|
24-03-20
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
100,346
|
74,705
|
89,280
|
72,655
|
93,014
|
85,949
|
86,347
|
100,481
|
EBITDA
1 |
4,437
|
2,434
|
4,661
|
-1,984
|
849.5
|
3,103
|
3,896
|
3,365
|
EBIT
1 |
2,698
|
636.7
|
2,726
|
-3,527
|
-1,677
|
540
|
1,395
|
1,530
|
Operating Margin
|
2.69%
|
0.85%
|
3.05%
|
-4.85%
|
-1.8%
|
0.63%
|
1.62%
|
1.52%
|
Earnings before Tax (EBT)
1 |
2,654
|
573.8
|
2,648
|
-3,600
|
-1,715
|
1,835
|
2,274
|
1,549
|
Net income
1 |
2,214
|
628.1
|
2,001
|
-2,872
|
-1,406
|
1,313
|
1,768
|
1,262
|
Net margin
|
2.21%
|
0.84%
|
2.24%
|
-3.95%
|
-1.51%
|
1.53%
|
2.05%
|
1.26%
|
EPS
2 |
0.2050
|
0.0600
|
0.1920
|
-0.2630
|
-
|
0.1341
|
0.1816
|
0.1203
|
Free Cash Flow
1 |
3,758
|
-30.13
|
891.3
|
-10,160
|
-527
|
-308
|
-824
|
377
|
FCF margin
|
3.75%
|
-0.04%
|
1%
|
-13.98%
|
-0.57%
|
-0.36%
|
-0.95%
|
0.38%
|
FCF Conversion (EBITDA)
|
84.7%
|
-
|
19.12%
|
-
|
-
|
-
|
-
|
11.2%
|
FCF Conversion (Net income)
|
169.77%
|
-
|
44.55%
|
-
|
-
|
-
|
-
|
29.87%
|
Dividend per Share
2 |
0.1200
|
0.1000
|
0.1000
|
-
|
-
|
0.0523
|
0.0841
|
0.0596
|
Announcement Date
|
20-03-25
|
21-03-24
|
22-03-23
|
23-03-22
|
24-03-20
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
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
|
2025 Q2
|
---|
Net sales
1 |
-
|
27,417
|
26,006
|
19,894
|
11,878
|
24,740
|
21,978
|
22,959
|
24,922
|
23,154
|
21,282
|
22,811
|
24,713
|
25,534
|
-
|
-
|
EBITDA
|
-
|
-
|
674.6
|
-560.8
|
-1,263
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-2,739
|
211.8
|
311.9
|
-734.5
|
-1,984
|
-1,120
|
-161.1
|
-
|
426.6
|
-
|
129.2
|
306.4
|
327.3
|
188
|
-
|
-
|
Operating Margin
|
-
|
0.77%
|
1.2%
|
-3.69%
|
-16.71%
|
-4.53%
|
-0.73%
|
-
|
1.71%
|
-
|
0.61%
|
1.34%
|
1.32%
|
0.74%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-2,309
|
195.9
|
313
|
-755.6
|
-2,013
|
-1,144
|
-164.3
|
-1,048
|
414.2
|
-
|
126.6
|
334.4
|
297
|
330.8
|
-
|
-
|
Net income
1 |
-1,671
|
35.46
|
213.5
|
-649.5
|
-1,567
|
-869.3
|
-163.1
|
-825.1
|
268.8
|
-686.4
|
84.06
|
334.4
|
297
|
106
|
-
|
-
|
Net margin
|
-
|
0.13%
|
0.82%
|
-3.26%
|
-13.19%
|
-3.51%
|
-0.74%
|
-3.59%
|
1.08%
|
-2.96%
|
0.39%
|
1.47%
|
1.2%
|
0.42%
|
-
|
-
|
EPS
2 |
-0.1540
|
0.0100
|
0.0200
|
-
|
-0.1400
|
-
|
-
|
-0.0770
|
0.0250
|
-
|
-
|
0.0310
|
0.0275
|
0.009810
|
-
|
-
|
Dividend per Share
2 |
-
|
0.1000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.0130
|
0.0130
|
Announcement Date
|
20-08-26
|
22-03-23
|
22-04-27
|
22-08-25
|
22-10-26
|
23-03-22
|
23-04-26
|
23-08-23
|
23-10-25
|
24-03-20
|
24-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
7,399
|
6,364
|
10,236
|
1,740
|
1,899
|
1,381
|
18,318
|
1,642
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
3,758
|
-30.1
|
891
|
-10,160
|
-527
|
-308
|
-824
|
377
|
ROE (net income / shareholders' equity)
|
7.14%
|
2.13%
|
6.73%
|
-10.2%
|
-5.5%
|
5.79%
|
6.85%
|
4.68%
|
ROA (Net income/ Total Assets)
|
4.91%
|
1.39%
|
4.36%
|
-6.51%
|
-3.48%
|
0.9%
|
1.83%
|
2.4%
|
Assets
1 |
45,086
|
45,188
|
45,894
|
44,118
|
40,399
|
145,906
|
96,445
|
52,587
|
Book Value Per Share
2 |
2.760
|
2.700
|
2.800
|
-
|
-
|
2.950
|
3.340
|
2.480
|
Cash Flow per Share
2 |
0.4700
|
-
|
0.3500
|
-
|
-
|
0.4000
|
0.3000
|
-
|
Capex
1 |
1,363
|
1,781
|
3,169
|
2,823
|
1,334
|
3,482
|
2,844
|
2,154
|
Capex / Sales
|
1.36%
|
2.38%
|
3.55%
|
3.89%
|
1.43%
|
4.05%
|
3.29%
|
2.14%
|
Announcement Date
|
20-03-25
|
21-03-24
|
22-03-23
|
23-03-22
|
24-03-20
|
-
|
-
|
-
|
Last Close Price
1.038
CNY Average target price
1.335
CNY Spread / Average Target +28.63% Consensus |
1st Jan change
|
Capi.
|
---|
| +40.77% | 12.14B | | -2.39% | 10.69B | | +36.68% | 9.36B | | +1.05% | 7.44B | | +88.67% | 5.33B | | +14.56% | 3.15B | | -3.17% | 2.96B | | +15.18% | 2.74B | | +207.75% | 2.28B |
Petroleum Refining
|