End-of-day quote
Shanghai S.E.
18:00:00 2024-05-07 EDT
|
5-day change
|
1st Jan Change
|
29.04
CNY
|
-2.29%
|
|
+0.97%
|
+4.01%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
41,606
|
35,715
|
27,141
|
28,230
|
-
|
-
|
Enterprise Value (EV)
1 |
41,606
|
35,715
|
27,141
|
28,230
|
28,230
|
28,230
|
P/E ratio
|
30.1
x
|
18.7
x
|
11.8
x
|
10.5
x
|
8.95
x
|
7.05
x
|
Yield
|
-
|
1.63%
|
2.33%
|
1.93%
|
3.27%
|
-
|
Capitalization / Revenue
|
-
|
0.85
x
|
0.57
x
|
0.52
x
|
0.47
x
|
0.42
x
|
EV / Revenue
|
-
|
0.85
x
|
0.57
x
|
0.52
x
|
0.47
x
|
0.42
x
|
EV / EBITDA
|
-
|
11.8
x
|
7.85
x
|
6.65
x
|
5.49
x
|
4.98
x
|
EV / FCF
|
-
|
-
|
-
|
-25.8
x
|
44.4
x
|
-
|
FCF Yield
|
-
|
-
|
-
|
-3.88%
|
2.25%
|
-
|
Price to Book
|
-
|
2.61
x
|
1.76
x
|
1.57
x
|
1.36
x
|
1.11
x
|
Nbr of stocks (in thousands)
|
972,100
|
972,100
|
972,100
|
972,100
|
-
|
-
|
Reference price
2 |
42.80
|
36.74
|
27.92
|
29.04
|
29.04
|
29.04
|
Announcement Date
|
22-02-25
|
23-02-27
|
24-02-28
|
-
|
-
|
-
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
41,882
|
47,748
|
53,929
|
60,392
|
66,917
|
EBITDA
1 |
-
|
3,017
|
3,456
|
4,248
|
5,144
|
5,673
|
EBIT
1 |
-
|
2,369
|
2,736
|
3,279
|
3,845
|
4,867
|
Operating Margin
|
-
|
5.66%
|
5.73%
|
6.08%
|
6.37%
|
7.27%
|
Earnings before Tax (EBT)
1 |
-
|
2,367
|
2,758
|
3,289
|
3,854
|
4,883
|
Net income
1 |
1,366
|
1,908
|
2,305
|
2,686
|
3,151
|
4,009
|
Net margin
|
-
|
4.56%
|
4.83%
|
4.98%
|
5.22%
|
5.99%
|
EPS
2 |
1.420
|
1.960
|
2.370
|
2.767
|
3.243
|
4.120
|
Free Cash Flow
1 |
-
|
-
|
-
|
-1,095
|
636
|
-
|
FCF margin
|
-
|
-
|
-
|
-2.03%
|
1.05%
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
12.36%
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
20.18%
|
-
|
Dividend per Share
2 |
-
|
0.6000
|
0.6500
|
0.5600
|
0.9500
|
-
|
Announcement Date
|
22-02-25
|
23-02-27
|
24-02-28
|
-
|
-
|
-
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
-
|
-1,095
|
636
|
-
|
ROE (net income / shareholders' equity)
|
-
|
14.7%
|
15.9%
|
15.8%
|
16.2%
|
17.1%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
6.76%
|
6.5%
|
6.4%
|
-
|
Assets
1 |
-
|
-
|
34,105
|
41,323
|
49,234
|
-
|
Book Value Per Share
2 |
-
|
14.10
|
15.90
|
18.50
|
21.40
|
26.20
|
Cash Flow per Share
2 |
-
|
1.750
|
2.610
|
4.500
|
3.980
|
5.970
|
Capex
1 |
-
|
2,547
|
3,108
|
3,324
|
2,650
|
1,254
|
Capex / Sales
|
-
|
6.08%
|
6.51%
|
6.16%
|
4.39%
|
1.87%
|
Announcement Date
|
22-02-25
|
23-02-27
|
24-02-28
|
-
|
-
|
-
|
Last Close Price
29.04
CNY Average target price
36.84
CNY Spread / Average Target +26.86% Consensus |