End-of-day quote
Shanghai S.E.
18:00:00 2024-05-20 EDT
|
5-day change
|
1st Jan Change
|
56.66
CNY
|
-1.67%
|
|
-2.41%
|
+8.23%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
13,872
|
11,911
|
15,837
|
21,296
|
23,049
|
-
|
-
|
Enterprise Value (EV)
1 |
13,872
|
11,911
|
15,837
|
21,296
|
23,049
|
23,049
|
23,049
|
P/E ratio
|
118
x
|
65.1
x
|
54.8
x
|
38.2
x
|
30.5
x
|
22.4
x
|
16.4
x
|
Yield
|
0.15%
|
-
|
-
|
0.78%
|
0.22%
|
0.65%
|
0.47%
|
Capitalization / Revenue
|
17.5
x
|
-
|
-
|
10.1
x
|
8.14
x
|
6.18
x
|
4.69
x
|
EV / Revenue
|
17.5
x
|
-
|
-
|
10.1
x
|
8.14
x
|
6.18
x
|
4.69
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
24.7
x
|
18.5
x
|
13.7
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
43.9
x
|
27.6
x
|
20.6
x
|
FCF Yield
|
-
|
-
|
-
|
-
|
2.28%
|
3.63%
|
4.87%
|
Price to Book
|
13.9
x
|
-
|
-
|
11.4
x
|
8.99
x
|
6.72
x
|
4.82
x
|
Nbr of stocks (in thousands)
|
406,800
|
406,800
|
406,800
|
406,800
|
406,800
|
-
|
-
|
Reference price
2 |
34.10
|
29.28
|
38.93
|
52.35
|
56.66
|
56.66
|
56.66
|
Announcement Date
|
2/26/21
|
2/25/22
|
3/30/23
|
2/24/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
793.9
|
-
|
-
|
2,100
|
2,830
|
3,729
|
4,917
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
933.5
|
1,243
|
1,680
|
EBIT
1 |
-
|
158.1
|
-
|
-
|
680.7
|
923.6
|
1,258
|
1,679
|
Operating Margin
|
-
|
19.92%
|
-
|
-
|
32.41%
|
32.63%
|
33.75%
|
34.15%
|
Earnings before Tax (EBT)
1 |
-
|
139.1
|
-
|
-
|
640.7
|
883.2
|
1,215
|
1,638
|
Net income
1 |
64.29
|
116.6
|
181.3
|
287
|
555.4
|
756.1
|
1,028
|
1,403
|
Net margin
|
-
|
14.68%
|
-
|
-
|
26.45%
|
26.71%
|
27.56%
|
28.53%
|
EPS
2 |
0.1800
|
0.2900
|
0.4500
|
0.7100
|
1.370
|
1.860
|
2.524
|
3.445
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
-
|
525.3
|
835.6
|
1,122
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
18.56%
|
22.41%
|
22.81%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
56.27%
|
67.22%
|
66.76%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
69.48%
|
81.32%
|
79.96%
|
Dividend per Share
2 |
-
|
0.0500
|
-
|
-
|
0.4100
|
0.1250
|
0.3700
|
0.2650
|
Announcement Date
|
3/29/20
|
2/26/21
|
2/25/22
|
3/30/23
|
2/24/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
-
|
525
|
836
|
1,122
|
ROE (net income / shareholders' equity)
|
-
|
12.7%
|
-
|
-
|
34%
|
29.9%
|
31.5%
|
29.8%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
27%
|
27.3%
|
27.7%
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
2,800
|
3,771
|
5,064
|
Book Value Per Share
2 |
-
|
2.460
|
-
|
-
|
4.610
|
6.310
|
8.430
|
11.70
|
Cash Flow per Share
2 |
-
|
0.2300
|
-
|
-
|
1.260
|
1.910
|
2.420
|
3.280
|
Capex
1 |
-
|
119
|
-
|
-
|
288
|
168
|
172
|
168
|
Capex / Sales
|
-
|
14.96%
|
-
|
-
|
13.73%
|
5.95%
|
4.6%
|
3.41%
|
Announcement Date
|
3/29/20
|
2/26/21
|
2/25/22
|
3/30/23
|
2/24/24
|
-
|
-
|
-
|
Last Close Price
56.66
CNY Average target price
86.1
CNY Spread / Average Target +51.96% Consensus |
1st Jan change
|
Capi.
|
---|
| +8.23% | 3.24B | | -3.15% | 89.69B | | +2.50% | 41.34B | | -12.41% | 33.72B | | +62.74% | 26.11B | | -20.71% | 14.63B | | -8.98% | 12.84B | | -12.34% | 11.66B | | -43.92% | 11.52B | | +4.27% | 8.92B |
Biopharmaceuticals
|