End-of-day quote
Shenzhen S.E.
03:30:00 30/04/2024 am IST
|
5-day change
|
1st Jan Change
|
13.15
CNY
|
+0.54%
|
|
+0.92%
|
+6.31%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
10,962
|
14,184
|
26,418
|
19,050
|
16,285
|
17,312
|
-
|
-
|
Enterprise Value (EV)
1 |
10,962
|
14,184
|
26,418
|
19,050
|
16,285
|
17,312
|
17,312
|
17,312
|
P/E ratio
|
19.7
x
|
28.6
x
|
28.7
x
|
19.6
x
|
14.4
x
|
12.3
x
|
10.2
x
|
8.48
x
|
Yield
|
-
|
1.71%
|
0.92%
|
1.38%
|
1.62%
|
2.28%
|
2.28%
|
-
|
Capitalization / Revenue
|
0.94
x
|
1.23
x
|
2.1
x
|
1.28
x
|
0.94
x
|
0.88
x
|
0.76
x
|
0.66
x
|
EV / Revenue
|
0.94
x
|
1.23
x
|
2.1
x
|
1.28
x
|
0.94
x
|
0.88
x
|
0.76
x
|
0.66
x
|
EV / EBITDA
|
8.14
x
|
10.4
x
|
14.1
x
|
10.5
x
|
7.87
x
|
6.13
x
|
5.33
x
|
4.46
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.25
x
|
1.63
x
|
2.94
x
|
1.71
x
|
1.35
x
|
1.31
x
|
1.21
x
|
1.05
x
|
Nbr of stocks (in thousands)
|
12,11,254
|
12,11,271
|
12,11,287
|
13,16,490
|
13,16,490
|
13,16,490
|
-
|
-
|
Reference price
2 |
9.050
|
11.71
|
21.81
|
14.47
|
12.37
|
13.15
|
13.15
|
13.15
|
Announcement Date
|
29/04/20
|
14/04/21
|
29/04/22
|
28/04/23
|
12/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
11,698
|
11,548
|
12,577
|
14,852
|
17,244
|
19,624
|
22,876
|
26,080
|
EBITDA
1 |
1,347
|
1,359
|
1,872
|
1,815
|
2,069
|
2,824
|
3,250
|
3,884
|
EBIT
1 |
752.7
|
613.6
|
1,162
|
1,121
|
1,377
|
1,695
|
2,083
|
2,438
|
Operating Margin
|
6.43%
|
5.31%
|
9.24%
|
7.55%
|
7.99%
|
8.64%
|
9.1%
|
9.35%
|
Earnings before Tax (EBT)
1 |
745.4
|
629.9
|
1,166
|
1,110
|
1,369
|
1,701
|
2,066
|
2,434
|
Net income
1 |
604.9
|
492.6
|
965.2
|
964.2
|
1,131
|
1,409
|
1,695
|
2,042
|
Net margin
|
5.17%
|
4.27%
|
7.67%
|
6.49%
|
6.56%
|
7.18%
|
7.41%
|
7.83%
|
EPS
2 |
0.4600
|
0.4100
|
0.7600
|
0.7400
|
0.8600
|
1.067
|
1.288
|
1.550
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
0.2000
|
0.2000
|
0.2000
|
0.2000
|
0.3000
|
0.3000
|
-
|
Announcement Date
|
29/04/20
|
14/04/21
|
29/04/22
|
28/04/23
|
12/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
-
|
-
|
3,685
|
4,593
|
3,859
|
4,329
|
4,585
|
4,470
|
4,692
|
4,367
|
5,006
|
6,239
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
146.9
|
470.5
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
0.3700
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
29/04/22
|
30/08/22
|
28/10/22
|
28/04/23
|
28/04/23
|
30/08/23
|
30/10/23
|
12/04/24
|
29/04/24
|
-
|
-
|
-
|
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)
|
7.14%
|
5.49%
|
10.6%
|
9.47%
|
9.76%
|
10.6%
|
11.6%
|
12.3%
|
ROA (Net income/ Total Assets)
|
-
|
2.66%
|
5.19%
|
4.87%
|
-
|
5.2%
|
5.85%
|
-
|
Assets
1 |
-
|
18,524
|
18,610
|
19,797
|
-
|
27,090
|
28,974
|
-
|
Book Value Per Share
2 |
7.210
|
7.190
|
7.420
|
8.480
|
9.160
|
10.10
|
10.90
|
12.50
|
Cash Flow per Share
2 |
0.8800
|
1.180
|
0.7200
|
0.6900
|
1.100
|
1.560
|
1.250
|
1.790
|
Capex
1 |
-
|
597
|
749
|
1,205
|
988
|
921
|
778
|
1,203
|
Capex / Sales
|
-
|
5.17%
|
5.95%
|
8.11%
|
5.73%
|
4.69%
|
3.4%
|
4.61%
|
Announcement Date
|
29/04/20
|
14/04/21
|
29/04/22
|
28/04/23
|
12/04/24
|
-
|
-
|
-
|
Last Close Price
13.15
CNY Average target price
15.62
CNY Spread / Average Target +18.78% Consensus |
1st Jan change
|
Capi.
|
---|
| +6.31% | 2.39B | | +26.07% | 51.05B | | -9.91% | 22.04B | | +25.92% | 20.17B | | +33.27% | 17.52B | | -4.64% | 15.13B | | -18.39% | 13.41B | | -19.97% | 13.26B | | +33.81% | 12.25B | | +35.50% | 10.63B |
Other Auto, Truck & Motorcycle Parts
|