End-of-day quote
Shenzhen S.E.
18:00:00 2024-04-25 EDT
|
5-day change
|
1st Jan Change
|
17.36
CNY
|
+3.09%
|
|
+0.35%
|
-5.91%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
57,833
|
59,582
|
70,336
|
34,305
|
60,444
|
56,848
|
-
|
-
|
Enterprise Value (EV)
1 |
55,330
|
53,390
|
65,374
|
29,545
|
46,332
|
40,155
|
39,582
|
35,036
|
P/E ratio
|
18.1
x
|
15
x
|
20.4
x
|
14.3
x
|
7.99
x
|
14.3
x
|
11.8
x
|
10.2
x
|
Yield
|
0.67%
|
1.35%
|
1.15%
|
2.13%
|
2.07%
|
2.01%
|
2.29%
|
2.21%
|
Capitalization / Revenue
|
2.21
x
|
2.25
x
|
2.14
x
|
1.12
x
|
1.88
x
|
1.6
x
|
1.38
x
|
1.25
x
|
EV / Revenue
|
2.12
x
|
2.02
x
|
1.99
x
|
0.97
x
|
1.44
x
|
1.13
x
|
0.96
x
|
0.77
x
|
EV / EBITDA
|
14.6
x
|
11.6
x
|
16.9
x
|
10.3
x
|
5.26
x
|
8.78
x
|
7.07
x
|
5.55
x
|
EV / FCF
|
51.4
x
|
14.2
x
|
119
x
|
-129
x
|
14.7
x
|
12.1
x
|
15.8
x
|
8.36
x
|
FCF Yield
|
1.94%
|
7.05%
|
0.84%
|
-0.78%
|
6.81%
|
8.24%
|
6.33%
|
12%
|
Price to Book
|
3.82
x
|
3.01
x
|
2.98
x
|
1.33
x
|
1.75
x
|
1.53
x
|
1.43
x
|
1.25
x
|
Nbr of stocks (in thousands)
|
2,909,125
|
2,995,580
|
2,995,580
|
3,033,161
|
3,276,111
|
3,274,649
|
-
|
-
|
Reference price
2 |
19.88
|
19.89
|
23.48
|
11.31
|
18.45
|
17.36
|
17.36
|
17.36
|
Announcement Date
|
20-02-27
|
21-02-26
|
22-04-22
|
23-04-27
|
24-04-15
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
26,149
|
26,466
|
32,835
|
30,565
|
32,218
|
35,629
|
41,124
|
45,300
|
EBITDA
1 |
3,794
|
4,588
|
3,865
|
2,870
|
8,811
|
4,573
|
5,595
|
6,309
|
EBIT
1 |
3,497
|
4,257
|
3,472
|
2,280
|
8,141
|
4,018
|
4,963
|
5,544
|
Operating Margin
|
13.37%
|
16.08%
|
10.57%
|
7.46%
|
25.27%
|
11.28%
|
12.07%
|
12.24%
|
Earnings before Tax (EBT)
1 |
3,499
|
4,249
|
3,470
|
2,287
|
8,122
|
4,315
|
5,167
|
5,987
|
Net income
1 |
3,188
|
3,903
|
3,378
|
2,324
|
7,362
|
3,963
|
4,757
|
5,379
|
Net margin
|
12.19%
|
14.75%
|
10.29%
|
7.6%
|
22.85%
|
11.12%
|
11.57%
|
11.87%
|
EPS
2 |
1.100
|
1.330
|
1.150
|
0.7900
|
2.310
|
1.216
|
1.467
|
1.697
|
Free Cash Flow
1 |
1,075
|
3,762
|
548.1
|
-229.9
|
3,157
|
3,309
|
2,506
|
4,193
|
FCF margin
|
4.11%
|
14.21%
|
1.67%
|
-0.75%
|
9.8%
|
9.29%
|
6.09%
|
9.26%
|
FCF Conversion (EBITDA)
|
28.35%
|
82%
|
14.18%
|
-
|
35.83%
|
72.37%
|
44.79%
|
66.46%
|
FCF Conversion (Net income)
|
33.73%
|
96.39%
|
16.22%
|
-
|
42.88%
|
83.49%
|
52.68%
|
77.96%
|
Dividend per Share
2 |
0.1330
|
0.2680
|
0.2700
|
0.2410
|
0.3820
|
0.3494
|
0.3968
|
0.3831
|
Announcement Date
|
20-02-27
|
21-02-26
|
22-04-22
|
23-04-27
|
24-04-15
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S2
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
15,343
|
16,628
|
11,350
|
19,330
|
5,848
|
8,239
|
7,085
|
9,394
|
16,478
|
6,016
|
8,618
|
7,645
|
9,940
|
17,585
|
6,181
|
9,352
|
8,409
|
10,934
|
6,979
|
-
|
EBITDA
1 |
-
|
-
|
1,148
|
-
|
-
|
841.9
|
536
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,492
|
893.6
|
1,065
|
552.5
|
-
|
EBIT
1 |
2,136
|
2,711
|
1,071
|
-
|
335.3
|
1,301
|
140.5
|
503.5
|
644
|
514.8
|
1,732
|
690.7
|
5,211
|
-
|
613.7
|
1,436
|
836.7
|
1,007
|
494.2
|
-
|
Operating Margin
|
13.92%
|
16.3%
|
9.44%
|
-
|
5.73%
|
15.79%
|
1.98%
|
5.36%
|
3.91%
|
8.56%
|
20.1%
|
9.03%
|
52.43%
|
-
|
9.93%
|
15.36%
|
9.95%
|
9.21%
|
7.08%
|
-
|
Earnings before Tax (EBT)
1 |
2,131
|
2,708
|
1,071
|
-
|
-
|
1,300
|
144
|
506.4
|
650.5
|
517
|
1,733
|
689.8
|
5,190
|
-
|
-
|
1,497
|
1,164
|
1,289
|
732.4
|
-
|
Net income
1 |
1,949
|
2,534
|
979.4
|
-
|
355.6
|
1,164
|
173.3
|
631.3
|
804.5
|
495.4
|
1,481
|
614.1
|
4,772
|
-
|
-
|
1,354
|
1,049
|
1,167
|
681.1
|
-
|
Net margin
|
12.7%
|
15.24%
|
8.63%
|
-
|
6.08%
|
14.13%
|
2.45%
|
6.72%
|
4.88%
|
8.23%
|
17.18%
|
8.03%
|
48.01%
|
-
|
-
|
14.47%
|
12.48%
|
10.67%
|
9.76%
|
-
|
EPS
2 |
-
|
0.8600
|
0.3400
|
-
|
0.1200
|
0.3900
|
0.0600
|
0.2200
|
0.2800
|
0.1700
|
0.4600
|
0.1900
|
1.490
|
-
|
0.1700
|
0.4006
|
0.3090
|
0.3542
|
0.2734
|
0.3800
|
Dividend per Share
2 |
-
|
-
|
0.2700
|
-
|
-
|
-
|
-
|
0.2410
|
-
|
-
|
-
|
-
|
0.0700
|
-
|
-
|
0.3800
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-02-27
|
21-02-26
|
22-04-22
|
22-04-22
|
22-04-22
|
22-08-19
|
22-10-28
|
23-04-27
|
23-04-27
|
23-04-27
|
23-07-11
|
23-10-20
|
24-04-15
|
24-04-15
|
24-04-15
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
2,504
|
6,192
|
4,962
|
4,760
|
14,112
|
16,692
|
17,266
|
21,812
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1,075
|
3,762
|
548
|
-230
|
3,157
|
3,309
|
2,506
|
4,193
|
ROE (net income / shareholders' equity)
|
22.7%
|
22.1%
|
15.6%
|
9.49%
|
22.4%
|
10.7%
|
12%
|
11.9%
|
ROA (Net income/ Total Assets)
|
11.4%
|
11.8%
|
8.38%
|
5.15%
|
-
|
7.08%
|
7.62%
|
8.02%
|
Assets
1 |
27,959
|
33,080
|
40,325
|
45,154
|
-
|
55,995
|
62,430
|
67,085
|
Book Value Per Share
2 |
5.200
|
6.600
|
7.890
|
8.520
|
10.50
|
11.30
|
12.20
|
13.90
|
Cash Flow per Share
2 |
0.5300
|
1.470
|
0.5800
|
0.3500
|
1.400
|
1.110
|
0.9100
|
1.200
|
Capex
1 |
525
|
640
|
1,179
|
1,283
|
1,442
|
1,561
|
1,426
|
1,211
|
Capex / Sales
|
2.01%
|
2.42%
|
3.59%
|
4.2%
|
4.48%
|
4.38%
|
3.47%
|
2.67%
|
Announcement Date
|
20-02-27
|
21-02-26
|
22-04-22
|
23-04-27
|
24-04-15
|
-
|
-
|
-
|
Last Close Price
17.36
CNY Average target price
22.58
CNY Spread / Average Target +30.04% Consensus |
1st Jan change
|
Capi.
|
---|
| -5.91% | 7.84B | | -5.33% | 42.32B | | -2.24% | 10.83B | | -5.72% | 5.79B | | +5.63% | 2.9B | | +6.61% | 2.22B | | +7.69% | 1.71B | | +28.06% | 1.61B | | +5.71% | 1.53B | | +2.83% | 1.52B |
Security & Surveillance
|