End-of-day quote
Shanghai S.E.
18:00:00 2024-04-28 EDT
|
5-day change
|
1st Jan Change
|
44.57
CNY
|
+3.84%
|
|
+5.87%
|
-38.74%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
149,934
|
326,828
|
347,115
|
236,612
|
215,748
|
125,826
|
-
|
-
|
Enterprise Value (EV)
1 |
147,283
|
319,817
|
342,141
|
233,509
|
206,634
|
112,375
|
108,954
|
103,299
|
P/E ratio
|
82.2
x
|
108
x
|
68.5
x
|
28.7
x
|
22.5
x
|
14
x
|
11.2
x
|
10.4
x
|
Yield
|
0.37%
|
0.27%
|
0.44%
|
1.1%
|
1.35%
|
2.16%
|
2.42%
|
2.56%
|
Capitalization / Revenue
|
11.6
x
|
19.8
x
|
15.2
x
|
6.01
x
|
5.35
x
|
3.2
x
|
2.79
x
|
2.67
x
|
EV / Revenue
|
11.4
x
|
19.3
x
|
14.9
x
|
5.93
x
|
5.12
x
|
2.85
x
|
2.41
x
|
2.19
x
|
EV / EBITDA
|
42.7
x
|
73.6
x
|
46.8
x
|
18.9
x
|
14.6
x
|
8.28
x
|
6.74
x
|
6.19
x
|
EV / FCF
|
566
x
|
336
x
|
-146
x
|
246
x
|
26.2
x
|
14.7
x
|
11.3
x
|
5.76
x
|
FCF Yield
|
0.18%
|
0.3%
|
-0.69%
|
0.41%
|
3.82%
|
6.79%
|
8.84%
|
17.4%
|
Price to Book
|
8.79
x
|
10.1
x
|
9.11
x
|
5.15
x
|
3.92
x
|
2.12
x
|
1.81
x
|
1.62
x
|
Nbr of stocks (in thousands)
|
2,752,159
|
2,930,032
|
2,955,700
|
2,960,507
|
2,968,761
|
2,918,581
|
-
|
-
|
Reference price
2 |
54.83
|
112.3
|
118.6
|
81.00
|
72.76
|
44.57
|
44.57
|
44.57
|
Announcement Date
|
20-03-24
|
21-03-05
|
22-02-15
|
23-03-20
|
24-03-18
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
12,872
|
16,535
|
22,902
|
39,355
|
40,341
|
39,372
|
45,154
|
47,126
|
EBITDA
1 |
3,449
|
4,348
|
7,308
|
12,370
|
14,194
|
13,578
|
16,159
|
16,687
|
EBIT
1 |
2,486
|
3,656
|
6,038
|
10,652
|
11,872
|
10,967
|
13,005
|
13,467
|
Operating Margin
|
19.31%
|
22.11%
|
26.36%
|
27.07%
|
29.43%
|
27.85%
|
28.8%
|
28.58%
|
Earnings before Tax (EBT)
1 |
2,337
|
3,369
|
6,016
|
10,618
|
11,832
|
11,788
|
13,818
|
14,522
|
Net income
1 |
1,855
|
2,960
|
5,097
|
8,814
|
10,690
|
9,874
|
11,405
|
11,950
|
Net margin
|
14.41%
|
17.9%
|
22.26%
|
22.4%
|
26.5%
|
25.08%
|
25.26%
|
25.36%
|
EPS
2 |
0.6667
|
1.042
|
1.730
|
2.820
|
3.240
|
3.189
|
3.970
|
4.282
|
Free Cash Flow
1 |
260.3
|
951.3
|
-2,345
|
948
|
7,886
|
7,628
|
9,633
|
17,939
|
FCF margin
|
2.02%
|
5.75%
|
-10.24%
|
2.41%
|
19.55%
|
19.37%
|
21.33%
|
38.07%
|
FCF Conversion (EBITDA)
|
7.55%
|
21.88%
|
-
|
7.66%
|
55.56%
|
56.18%
|
59.62%
|
107.5%
|
FCF Conversion (Net income)
|
14.03%
|
32.14%
|
-
|
10.76%
|
73.77%
|
77.26%
|
84.46%
|
150.11%
|
Dividend per Share
2 |
0.2006
|
0.3025
|
0.5174
|
0.8927
|
0.9834
|
0.9618
|
1.080
|
1.142
|
Announcement Date
|
20-03-24
|
21-03-05
|
22-02-15
|
23-03-20
|
24-03-18
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S2
|
2021 S1
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
6,978
|
9,304
|
10,537
|
6,381
|
21,849
|
8,474
|
-
|
17,756
|
10,638
|
10,960
|
21,598
|
8,964
|
9,908
|
18,871
|
10,670
|
10,799
|
21,470
|
7,982
|
9,798
|
18,051
|
10,318
|
11,186
|
22,016
|
9,920
|
10,964
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
1,725
|
2,955
|
1,522
|
3,142
|
2,224
|
2,978
|
5,202
|
2,728
|
3,453
|
6,181
|
-
|
3,797
|
6,412
|
3,395
|
2,065
|
6,877
|
2,325
|
2,767
|
4,933
|
2,800
|
3,305
|
6,105
|
-
|
-
|
Operating Margin
|
-
|
18.54%
|
28.04%
|
23.85%
|
14.38%
|
26.24%
|
-
|
29.29%
|
25.65%
|
31.51%
|
28.62%
|
-
|
38.33%
|
33.98%
|
31.82%
|
19.12%
|
32.03%
|
29.13%
|
28.25%
|
27.33%
|
27.13%
|
29.55%
|
27.73%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
1,447
|
-
|
5,587
|
-
|
1,999
|
-
|
-
|
-
|
1,799
|
5,078
|
2,609
|
3,786
|
6,395
|
3,387
|
2,050
|
6,534
|
2,297
|
4,725
|
-
|
3,304
|
2,339
|
-
|
-
|
-
|
Net income
1 |
-
|
1,243
|
-
|
1,535
|
4,830
|
1,643
|
2,993
|
-
|
2,742
|
1,436
|
4,178
|
2,168
|
3,145
|
5,313
|
2,763
|
2,614
|
5,377
|
1,942
|
4,104
|
-
|
2,701
|
1,821
|
-
|
-
|
-
|
Net margin
|
-
|
13.36%
|
-
|
24.05%
|
22.1%
|
19.39%
|
-
|
-
|
25.78%
|
13.1%
|
19.34%
|
24.19%
|
31.74%
|
28.15%
|
25.9%
|
24.2%
|
25.05%
|
24.33%
|
41.89%
|
-
|
26.17%
|
16.28%
|
-
|
-
|
-
|
EPS
2 |
-
|
-
|
-
|
0.5200
|
-
|
0.5300
|
0.9500
|
-
|
0.8200
|
0.5200
|
-
|
0.7200
|
1.070
|
-
|
0.9400
|
0.5100
|
-
|
0.6600
|
0.9300
|
-
|
0.8500
|
1.005
|
-
|
0.7100
|
1.260
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-03-24
|
21-03-05
|
21-08-12
|
22-02-15
|
22-02-15
|
22-04-25
|
22-07-26
|
22-07-26
|
22-10-26
|
23-03-20
|
23-03-20
|
23-04-24
|
23-07-31
|
23-07-31
|
23-10-30
|
24-03-18
|
24-03-18
|
24-04-29
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
638
|
7,011
|
4,974
|
3,103
|
9,115
|
12,279
|
15,882
|
22,670
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
260
|
951
|
-2,345
|
948
|
7,886
|
6,763
|
8,236
|
9,343
|
ROE (net income / shareholders' equity)
|
10.6%
|
11.9%
|
14.4%
|
20.6%
|
19%
|
16.1%
|
16.4%
|
15.8%
|
ROA (Net income/ Total Assets)
|
7.15%
|
7.84%
|
10.1%
|
15.2%
|
15.5%
|
14.4%
|
12.7%
|
12.8%
|
Assets
1 |
25,952
|
37,763
|
50,709
|
57,966
|
69,180
|
65,542
|
91,716
|
94,359
|
Book Value Per Share
2 |
6.240
|
11.10
|
13.00
|
15.70
|
18.60
|
21.00
|
24.60
|
27.50
|
Cash Flow per Share
2 |
1.050
|
1.360
|
1.560
|
3.590
|
4.510
|
4.230
|
4.650
|
5.250
|
Capex
1 |
2,269
|
3,022
|
6,934
|
9,668
|
5,500
|
6,185
|
5,635
|
5,161
|
Capex / Sales
|
17.63%
|
18.28%
|
30.28%
|
24.57%
|
13.63%
|
15.24%
|
12.12%
|
10.32%
|
Announcement Date
|
20-03-24
|
21-03-05
|
22-02-15
|
23-03-20
|
24-03-18
|
-
|
-
|
-
|
Last Close Price
44.57
CNY Average target price
71.37
CNY Spread / Average Target +60.13% Consensus |
1st Jan change
|
Capi.
|
---|
| -38.74% | 17.38B | | -2.63% | 102B | | +1.62% | 96.29B | | +1.46% | 22.18B | | -16.67% | 21.2B | | -8.58% | 18.31B | | -13.21% | 16.36B | | +5.41% | 13.97B | | +33.57% | 12.17B | | -24.98% | 8.21B |
Bio Therapeutic Drugs
|