End-of-day quote
Shanghai S.E.
03:30:00 26/04/2024 am IST
|
5-day change
|
1st Jan Change
|
7.12
CNY
|
-1.66%
|
|
-3.13%
|
+9.37%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
15,15,310
|
12,52,050
|
11,14,060
|
10,92,231
|
10,78,642
|
11,74,367
|
-
|
-
|
Enterprise Value (EV)
1 |
15,15,310
|
12,52,050
|
11,14,060
|
10,92,231
|
10,78,642
|
11,74,367
|
11,74,367
|
11,74,367
|
P/E ratio
|
5.73
x
|
4.68
x
|
3.7
x
|
3.37
x
|
3.23
x
|
3.45
x
|
3.32
x
|
3.18
x
|
Yield
|
5.32%
|
6.58%
|
8.27%
|
9.01%
|
9.46%
|
8.82%
|
9.19%
|
9.42%
|
Capitalization / Revenue
|
2.15
x
|
1.66
x
|
1.46
x
|
1.44
x
|
1.45
x
|
1.56
x
|
1.45
x
|
1.41
x
|
EV / Revenue
|
2.15
x
|
1.66
x
|
1.46
x
|
1.44
x
|
1.45
x
|
1.56
x
|
1.45
x
|
1.41
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.68
x
|
0.55
x
|
0.44
x
|
0.4
x
|
0.36
x
|
0.35
x
|
0.32
x
|
0.31
x
|
Nbr of stocks (in thousands)
|
25,00,10,977
|
25,00,10,977
|
25,00,10,977
|
25,00,10,977
|
25,00,10,977
|
25,00,10,977
|
-
|
-
|
Reference price
2 |
6.014
|
4.957
|
4.400
|
4.319
|
4.226
|
4.601
|
4.601
|
4.601
|
Announcement Date
|
29/03/20
|
26/03/21
|
29/03/22
|
29/03/23
|
28/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
7,05,629
|
7,55,858
|
7,64,706
|
7,58,155
|
7,45,615
|
7,35,150
|
7,86,738
|
8,20,275
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
3,26,954
|
3,37,246
|
5,45,524
|
5,37,035
|
5,25,463
|
5,15,554
|
5,49,903
|
5,77,376
|
Operating Margin
|
46.34%
|
44.62%
|
71.34%
|
70.83%
|
70.47%
|
70.13%
|
69.9%
|
70.39%
|
Earnings before Tax (EBT)
1 |
3,26,597
|
3,36,616
|
3,78,412
|
3,82,017
|
3,89,377
|
3,94,445
|
4,10,470
|
4,26,002
|
Net income
1 |
2,66,733
|
2,71,050
|
3,02,513
|
3,19,323
|
3,27,543
|
3,36,647
|
3,48,748
|
3,64,639
|
Net margin
|
37.8%
|
35.86%
|
39.56%
|
42.12%
|
43.93%
|
45.79%
|
44.33%
|
44.45%
|
EPS
2 |
1.050
|
1.060
|
1.190
|
1.280
|
1.310
|
1.335
|
1.384
|
1.447
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.3200
|
0.3260
|
0.3640
|
0.3890
|
0.4000
|
0.4060
|
0.4228
|
0.4332
|
Announcement Date
|
29/03/20
|
26/03/21
|
29/03/22
|
29/03/23
|
28/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2021 Q3
|
2021 Q4
|
2022 Q2
|
2022 S1
|
2022 Q4
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Net sales
1 |
3,33,614
|
3,59,924
|
1,91,632
|
1,92,167
|
1,92,495
|
3,94,434
|
1,81,190
|
1,87,207
|
3,88,155
|
1,82,471
|
1,74,989
|
-
|
1,87,982
|
1,82,703
|
-
|
1,79,751
|
1,72,454
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
2,24,031
|
2,80,339
|
1,42,308
|
-
|
1,45,751
|
3,03,454
|
1,01,931
|
1,36,761
|
2,92,632
|
1,32,087
|
1,01,208
|
-
|
1,44,132
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
67.15%
|
77.89%
|
74.26%
|
-
|
75.72%
|
76.93%
|
56.26%
|
73.05%
|
75.39%
|
72.39%
|
57.84%
|
-
|
76.67%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
1,35,417
|
1,68,773
|
-
|
-
|
-
|
-
|
88,909
|
92,559
|
1,97,264
|
-
|
-
|
-
|
1,02,748
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
1,12,543
|
1,37,626
|
-
|
-
|
-
|
-
|
72,041
|
78,148
|
1,67,295
|
88,110
|
-
|
-
|
87,659
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
33.73%
|
38.24%
|
-
|
-
|
-
|
-
|
39.76%
|
41.74%
|
43.1%
|
48.29%
|
-
|
-
|
46.63%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
-
|
-
|
-
|
-
|
-
|
-
|
0.2900
|
0.3200
|
0.6700
|
-
|
-
|
0.6400
|
0.3500
|
-
|
0.6700
|
-
|
-
|
0.6700
|
0.6800
|
0.6900
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
29/03/20
|
30/08/20
|
29/10/21
|
29/03/22
|
30/08/22
|
30/08/22
|
29/03/23
|
23/08/23
|
23/08/23
|
26/10/23
|
28/03/24
|
28/03/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
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)
|
13.2%
|
12.1%
|
12.2%
|
12.3%
|
11.6%
|
10.5%
|
10.4%
|
9.68%
|
ROA (Net income/ Total Assets)
|
1.1%
|
1.01%
|
1.04%
|
1%
|
0.91%
|
0.84%
|
0.8%
|
0.79%
|
Assets
1 |
2,43,36,953
|
2,67,83,597
|
2,90,87,788
|
3,19,32,300
|
3,59,93,736
|
4,00,74,412
|
4,34,36,525
|
4,62,80,992
|
Book Value Per Share
2 |
8.860
|
9.060
|
9.950
|
10.90
|
11.80
|
13.00
|
14.20
|
15.00
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
29/03/20
|
26/03/21
|
29/03/22
|
29/03/23
|
28/03/24
|
-
|
-
|
-
|
Last Close Price
4.601
CNY Average target price
5.782
CNY Spread / Average Target +25.68% Consensus |
1st Jan change
|
Capi.
|
---|
| +13.75% | 556B | | +12.36% | 298B | | +9.95% | 247B | | +21.72% | 210B | | +21.81% | 170B | | +5.30% | 153B | | +0.10% | 139B | | -10.52% | 138B | | +1.82% | 123B |
Other Banks
|