End-of-day quote
Shenzhen S.E.
|
5-day change
|
1st Jan Change
|
- CNY
|
-.--%
|
|
-.--%
|
-.--%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
5,245
|
7,882
|
6,770
|
5,435
|
6,182
|
4,962
|
-
|
-
|
Enterprise Value (EV)
1 |
5,245
|
7,882
|
6,770
|
5,435
|
6,182
|
4,962
|
4,962
|
4,962
|
P/E ratio
|
10.2
x
|
9.38
x
|
11.7
x
|
62.9
x
|
15.7
x
|
12.1
x
|
8.37
x
|
9.82
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.83
x
|
1.12
x
|
0.76
x
|
0.68
x
|
0.83
x
|
0.62
x
|
0.52
x
|
0.51
x
|
EV / Revenue
|
0.83
x
|
1.12
x
|
0.76
x
|
0.68
x
|
0.83
x
|
0.62
x
|
0.52
x
|
0.51
x
|
EV / EBITDA
|
6.52
x
|
7.09
x
|
7.59
x
|
15.4
x
|
8.32
x
|
6.25
x
|
5.35
x
|
5.55
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.55
x
|
1.68
x
|
1.34
x
|
1.08
x
|
1.14
x
|
0.88
x
|
0.8
x
|
0.79
x
|
Nbr of stocks (in thousands)
|
1,123,200
|
1,235,384
|
1,235,384
|
1,235,154
|
1,229,094
|
1,222,201
|
-
|
-
|
Reference price
2 |
4.670
|
6.380
|
5.480
|
4.400
|
5.030
|
4.060
|
4.060
|
4.060
|
Announcement Date
|
20-02-20
|
21-01-21
|
22-02-27
|
23-03-30
|
24-02-28
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
6,291
|
7,036
|
8,881
|
7,979
|
7,477
|
8,064
|
9,569
|
9,808
|
EBITDA
1 |
804.8
|
1,112
|
891.9
|
353.5
|
742.9
|
794
|
927.8
|
894.8
|
EBIT
1 |
587.2
|
883.6
|
642.9
|
69.31
|
455
|
474.2
|
640.8
|
598.3
|
Operating Margin
|
9.33%
|
12.56%
|
7.24%
|
0.87%
|
6.09%
|
5.88%
|
6.7%
|
6.1%
|
Earnings before Tax (EBT)
1 |
589.4
|
881.6
|
641.1
|
69.9
|
454.7
|
473.8
|
639.8
|
595.9
|
Net income
1 |
513.7
|
769.6
|
576.9
|
81.37
|
394.3
|
415.7
|
596.9
|
511.6
|
Net margin
|
8.17%
|
10.94%
|
6.5%
|
1.02%
|
5.27%
|
5.16%
|
6.24%
|
5.22%
|
EPS
2 |
0.4600
|
0.6800
|
0.4700
|
0.0700
|
0.3200
|
0.3367
|
0.4850
|
0.4133
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-02-20
|
21-01-21
|
22-02-27
|
23-03-30
|
24-02-28
|
-
|
-
|
-
|
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)
|
16.4%
|
20.7%
|
11.8%
|
1.62%
|
7.55%
|
7.37%
|
9.29%
|
8.07%
|
ROA (Net income/ Total Assets)
|
-
|
11.6%
|
-
|
-
|
4.32%
|
7.22%
|
8.69%
|
-
|
Assets
1 |
-
|
6,637
|
-
|
-
|
9,136
|
5,758
|
6,869
|
-
|
Book Value Per Share
2 |
3.010
|
3.800
|
4.090
|
4.070
|
4.400
|
4.600
|
5.100
|
5.160
|
Cash Flow per Share
2 |
0.7700
|
0.8600
|
0.2700
|
0.3500
|
0.8700
|
0.6200
|
0.8000
|
0.6700
|
Capex
1 |
328
|
502
|
687
|
594
|
352
|
190
|
272
|
309
|
Capex / Sales
|
5.21%
|
7.14%
|
7.73%
|
7.45%
|
4.7%
|
2.35%
|
2.84%
|
3.15%
|
Announcement Date
|
20-02-20
|
21-01-21
|
22-02-27
|
23-03-30
|
24-02-28
|
-
|
-
|
-
|
Last Close Price
4.06
CNY Average target price
6.025
CNY Spread / Average Target +48.40% Consensus |
1st Jan change
|
Capi.
|
---|
| -0.26% | 20.02B | | +17.62% | 12.82B | | +19.19% | 7.31B | | +8.57% | 3.4B | | +14.29% | 2.67B | | +3.39% | 2.38B | | -17.16% | 1.34B | | -6.81% | 916M | | -10.48% | 715M |
Plumbing Fixtures & Fittings
|