End-of-day quote
Shanghai S.E.
18:00:00 2024-05-14 EDT
|
5-day change
|
1st Jan Change
|
20.22
CNY
|
-1.99%
|
|
-10.29%
|
-12.16%
|
Fiscal Period: December |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,586
|
5,766
|
4,983
|
-
|
-
|
Enterprise Value (EV)
1 |
2,586
|
5,766
|
4,983
|
4,983
|
4,983
|
P/E ratio
|
32.3
x
|
20.7
x
|
13.5
x
|
11.3
x
|
9.4
x
|
Yield
|
-
|
1.65%
|
0.64%
|
0.84%
|
-
|
Capitalization / Revenue
|
-
|
2.49
x
|
1.65
x
|
1.38
x
|
1.17
x
|
EV / Revenue
|
-
|
2.49
x
|
1.65
x
|
1.38
x
|
1.17
x
|
EV / EBITDA
|
-
|
9.65
x
|
6.94
x
|
5.96
x
|
5.52
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
2.64
x
|
2
x
|
1.73
x
|
1.6
x
|
Nbr of stocks (in thousands)
|
200,000
|
250,482
|
246,422
|
-
|
-
|
Reference price
2 |
12.93
|
23.02
|
20.22
|
20.22
|
20.22
|
Announcement Date
|
23-04-27
|
24-04-16
|
-
|
-
|
-
|
Fiscal Period: December |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
2,317
|
3,020
|
3,600
|
4,276
|
EBITDA
1 |
-
|
597.4
|
718
|
836.5
|
902
|
EBIT
1 |
-
|
347.3
|
471
|
572.5
|
670
|
Operating Margin
|
-
|
14.99%
|
15.6%
|
15.9%
|
15.67%
|
Earnings before Tax (EBT)
1 |
-
|
346.7
|
470.5
|
572
|
669
|
Net income
1 |
80.91
|
277.2
|
375.5
|
450
|
539
|
Net margin
|
-
|
11.97%
|
12.43%
|
12.5%
|
12.61%
|
EPS
2 |
0.4000
|
1.110
|
1.500
|
1.795
|
2.150
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
0.3800
|
0.1300
|
0.1700
|
-
|
Announcement Date
|
23-04-27
|
24-04-16
|
-
|
-
|
-
|
Fiscal Period: December |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
13.2%
|
15.5%
|
16%
|
17%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
7.3%
|
7.85%
|
8.4%
|
Assets
1 |
-
|
-
|
5,144
|
5,732
|
6,417
|
Book Value Per Share
2 |
-
|
8.720
|
10.10
|
11.70
|
12.70
|
Cash Flow per Share
2 |
-
|
1.690
|
2.460
|
2.380
|
-
|
Capex
1 |
-
|
506
|
362
|
207
|
100
|
Capex / Sales
|
-
|
21.82%
|
11.99%
|
5.75%
|
2.34%
|
Announcement Date
|
23-04-27
|
24-04-16
|
-
|
-
|
-
|
Last Close Price
20.22
CNY Average target price
29.85
CNY Spread / Average Target +47.63% Consensus |
1st Jan change
|
Capi.
|
---|
| -12.16% | 703M | | +24.12% | 47.61B | | -8.77% | 22.54B | | +27.61% | 20.49B | | +35.20% | 17.99B | | -5.27% | 14.81B | | -17.33% | 13.66B | | -18.62% | 13.44B | | +31.30% | 11.71B | | +39.46% | 11.27B |
Other Auto, Truck & Motorcycle Parts
|