End-of-day quote
Shenzhen S.E.
03:30:00 26/04/2024 am IST
|
5-day change
|
1st Jan Change
|
19.89
CNY
|
+0.71%
|
|
-1.73%
|
+35.58%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
6,785
|
7,653
|
6,264
|
5,482
|
3,822
|
4,764
|
4,764
|
-
|
Enterprise Value (EV)
1 |
6,785
|
7,653
|
6,264
|
5,482
|
3,822
|
4,764
|
4,764
|
4,764
|
P/E ratio
|
39
x
|
33.8
x
|
74.5
x
|
30.9
x
|
79.7
x
|
31.7
x
|
22.3
x
|
18.4
x
|
Yield
|
0.64%
|
0.33%
|
0.4%
|
0.44%
|
0.56%
|
1.11%
|
1.53%
|
1.89%
|
Capitalization / Revenue
|
3.31
x
|
2.84
x
|
3.22
x
|
2.39
x
|
1.39
x
|
1.57
x
|
1.36
x
|
1.2
x
|
EV / Revenue
|
3.31
x
|
2.84
x
|
3.22
x
|
2.39
x
|
1.39
x
|
1.57
x
|
1.36
x
|
1.2
x
|
EV / EBITDA
|
29.8
x
|
25.5
x
|
50.4
x
|
21.5
x
|
28.9
x
|
19.5
x
|
14.1
x
|
11.5
x
|
EV / FCF
|
-
|
-
|
-
|
-46.6
x
|
-29.3
x
|
16.7
x
|
91.6
x
|
44.5
x
|
FCF Yield
|
-
|
-
|
-
|
-2.14%
|
-3.41%
|
5.98%
|
1.09%
|
2.25%
|
Price to Book
|
10.7
x
|
9.18
x
|
4.13
x
|
3.38
x
|
2.32
x
|
2.6
x
|
2.02
x
|
1.82
x
|
Nbr of stocks (in thousands)
|
2,17,615
|
2,17,415
|
2,40,184
|
2,39,789
|
2,39,790
|
2,39,511
|
2,39,511
|
-
|
Reference price
2 |
31.18
|
35.20
|
26.08
|
22.86
|
15.94
|
19.89
|
19.89
|
19.89
|
Announcement Date
|
26/02/19
|
28/02/20
|
15/03/21
|
26/04/22
|
26/04/23
|
-
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
2,048
|
2,695
|
1,944
|
2,289
|
2,741
|
3,032
|
3,492
|
3,982
|
EBITDA
1 |
227.5
|
300
|
124.2
|
254.6
|
132.4
|
243.9
|
338.4
|
414
|
EBIT
1 |
215.1
|
282.1
|
85.34
|
194.6
|
83.17
|
188.2
|
273.7
|
341.4
|
Operating Margin
|
10.5%
|
10.47%
|
4.39%
|
8.5%
|
3.03%
|
6.21%
|
7.84%
|
8.57%
|
Earnings before Tax (EBT)
1 |
218
|
282.9
|
83.56
|
194.6
|
78.66
|
186.4
|
271.9
|
339.2
|
Net income
1 |
173.7
|
226
|
77.95
|
180.1
|
46.87
|
150.4
|
213.2
|
259.6
|
Net margin
|
8.48%
|
8.39%
|
4.01%
|
7.87%
|
1.71%
|
4.96%
|
6.11%
|
6.52%
|
EPS
2 |
0.8000
|
1.040
|
0.3500
|
0.7400
|
0.2000
|
0.6275
|
0.8900
|
1.082
|
Free Cash Flow
1 |
-
|
-
|
-
|
-117.5
|
-130.3
|
285
|
52
|
107
|
FCF margin
|
-
|
-
|
-
|
-5.13%
|
-4.75%
|
9.4%
|
1.49%
|
2.69%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
116.83%
|
15.37%
|
25.84%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
189.45%
|
24.39%
|
41.22%
|
Dividend per Share
2 |
0.2000
|
0.1170
|
0.1050
|
0.1000
|
0.0900
|
0.2200
|
0.3050
|
0.3750
|
Announcement Date
|
26/02/19
|
28/02/20
|
15/03/21
|
26/04/22
|
26/04/23
|
-
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
-
|
-118
|
-130
|
285
|
52
|
107
|
ROE (net income / shareholders' equity)
|
30.7%
|
30.8%
|
8.04%
|
11.1%
|
2.76%
|
8.44%
|
13.2%
|
14.2%
|
ROA (Net income/ Total Assets)
|
14.5%
|
13.4%
|
3.12%
|
-
|
1.33%
|
4.07%
|
5.02%
|
5.77%
|
Assets
1 |
1,200
|
1,690
|
2,501
|
-
|
3,513
|
3,701
|
4,251
|
4,503
|
Book Value Per Share
2 |
2.920
|
3.840
|
6.310
|
6.760
|
6.870
|
7.650
|
9.830
|
10.90
|
Cash Flow per Share
2 |
0.6700
|
0.6500
|
0.5600
|
0.2000
|
0.4400
|
3.190
|
0.9500
|
3.780
|
Capex
1 |
93.5
|
66.9
|
158
|
165
|
237
|
140
|
140
|
133
|
Capex / Sales
|
4.57%
|
2.48%
|
8.15%
|
7.21%
|
8.65%
|
4.62%
|
4.01%
|
3.35%
|
Announcement Date
|
26/02/19
|
28/02/20
|
15/03/21
|
26/04/22
|
26/04/23
|
-
|
-
|
-
|
Last Close Price
19.89
CNY Average target price
19.88
CNY Spread / Average Target -0.08% Consensus |
1st Jan change
|
Capi.
|
---|
| +35.58% | 657M | | +5.80% | 1.21B | | -8.63% | 929M | | +12.38% | 239M | | -12.40% | 207M | | -1.32% | 101M | | -2.90% | 95.86M | | -17.12% | 92.05M | | -32.61% | 80.21M | | -42.70% | 62.85M |
Handbags & Luggage
|