End-of-day quote
Shenzhen S.E.
18:00:00 2024-04-29 EDT
|
5-day change
|
1st Jan Change
|
6.66
CNY
|
-.--%
|
|
+3.26%
|
-6.72%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
5,486
|
4,580
|
4,988
|
9,546
|
7,017
|
6,545
|
-
|
-
|
Enterprise Value (EV)
1 |
5,486
|
4,580
|
4,988
|
9,546
|
7,017
|
6,545
|
6,545
|
6,545
|
P/E ratio
|
61.8
x
|
-3.1
x
|
-11
x
|
-40.5
x
|
216
x
|
78.1
x
|
31.4
x
|
45.8
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
0.3%
|
0.38%
|
-
|
Capitalization / Revenue
|
0.43
x
|
2.93
x
|
7.29
x
|
19.1
x
|
2.13
x
|
0.87
x
|
0.64
x
|
-
|
EV / Revenue
|
0.43
x
|
2.93
x
|
7.29
x
|
19.1
x
|
2.13
x
|
0.87
x
|
0.64
x
|
-
|
EV / EBITDA
|
23.4
x
|
-2.67
x
|
-8.57
x
|
-38.9
x
|
106
x
|
24.8
x
|
16.2
x
|
22
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
6.34
x
|
-
|
-
|
9.37
x
|
6.94
x
|
5.37
x
|
-
|
Nbr of stocks (in thousands)
|
879,115
|
884,263
|
884,323
|
966,206
|
982,715
|
982,715
|
-
|
-
|
Reference price
2 |
6.240
|
5.180
|
5.640
|
9.880
|
7.140
|
6.660
|
6.660
|
6.660
|
Announcement Date
|
20-02-28
|
21-02-26
|
22-04-15
|
23-04-28
|
24-04-29
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
12,622
|
1,561
|
684.1
|
500.6
|
3,298
|
7,487
|
10,290
|
-
|
EBITDA
1 |
234.6
|
-1,716
|
-581.9
|
-245.1
|
66.1
|
263.9
|
403.8
|
297.1
|
EBIT
1 |
117.7
|
-1,850
|
-651.7
|
-261.7
|
58.47
|
230.6
|
363.3
|
281
|
Operating Margin
|
0.93%
|
-118.5%
|
-95.27%
|
-52.28%
|
1.77%
|
3.08%
|
3.53%
|
-
|
Earnings before Tax (EBT)
1 |
116.1
|
-1,841
|
-643.5
|
-258.2
|
62.5
|
142.2
|
352
|
255.9
|
Net income
1 |
68.61
|
-1,480
|
-464.4
|
-221.4
|
32.27
|
174.5
|
221.2
|
142.8
|
Net margin
|
0.54%
|
-94.81%
|
-67.89%
|
-44.22%
|
0.98%
|
2.33%
|
2.15%
|
-
|
EPS
2 |
0.1010
|
-1.673
|
-0.5120
|
-0.2440
|
0.0330
|
0.0853
|
0.2119
|
0.1453
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
0.0200
|
0.0250
|
-
|
Announcement Date
|
20-02-28
|
21-02-26
|
22-04-15
|
23-04-28
|
24-04-29
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S1
|
2023 Q1
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
5,719
|
-
|
1,245
|
1,025
|
879
|
1,961
|
3,066
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-37.5
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
-
|
-0.0380
|
0.0200
|
0.0290
|
0.0400
|
0.0600
|
0.0100
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
19-08-22
|
23-04-28
|
24-04-29
|
24-04-29
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
2.73%
|
-95%
|
-79.4%
|
-72.6%
|
4.31%
|
10.6%
|
26.5%
|
14%
|
ROA (Net income/ Total Assets)
|
1.24%
|
-32.7%
|
-
|
-
|
-
|
2.9%
|
3.5%
|
-
|
Assets
1 |
5,524
|
4,532
|
-
|
-
|
-
|
6,017
|
6,319
|
-
|
Book Value Per Share
2 |
-
|
0.8200
|
-
|
-
|
0.7600
|
0.9600
|
1.240
|
-
|
Cash Flow per Share
2 |
0.1900
|
0.2000
|
-
|
-
|
0.1700
|
1.020
|
0.8200
|
-
|
Capex
1 |
97.8
|
22.6
|
-
|
-
|
32.1
|
35
|
35
|
-
|
Capex / Sales
|
0.78%
|
1.45%
|
-
|
-
|
0.97%
|
0.47%
|
0.34%
|
-
|
Announcement Date
|
20-02-28
|
21-02-26
|
22-04-15
|
23-04-28
|
24-04-29
|
-
|
-
|
-
|
Last Close Price
6.66
CNY Average target price
7.733
CNY Spread / Average Target +16.12% Consensus |
1st Jan change
|
Capi.
|
---|
| -6.72% | 904M | | +0.85% | 119B | | +48.01% | 32.94B | | -24.02% | 18.03B | | +54.09% | 7.69B | | +46.12% | 6B | | +19.79% | 3.7B | | +0.69% | 2.94B | | +11.44% | 2.05B | | +2.41% | 1.99B |
Travel Agents
|