End-of-day quote
Shanghai S.E.
03:30:00 10/05/2024 am IST
|
5-day change
|
1st Jan Change
|
12.43
CNY
|
+2.39%
|
|
-0.16%
|
+3.15%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
89,960
|
95,704
|
85,619
|
72,212
|
1,01,254
|
1,05,155
|
-
|
-
|
Enterprise Value (EV)
1 |
1,46,104
|
1,74,691
|
2,14,771
|
2,37,562
|
1,01,254
|
3,20,686
|
1,05,155
|
1,05,155
|
P/E ratio
|
7.89
x
|
5.76
x
|
3.76
x
|
5.02
x
|
5.78
x
|
5.77
x
|
5.49
x
|
5.88
x
|
Yield
|
3.9%
|
5.38%
|
8.49%
|
6.84%
|
-
|
4.86%
|
5.51%
|
4.79%
|
Capitalization / Revenue
|
5.15
x
|
3.88
x
|
2.38
x
|
2.15
x
|
3.01
x
|
3.13
x
|
2.97
x
|
2.84
x
|
EV / Revenue
|
8.37
x
|
7.09
x
|
5.97
x
|
7.06
x
|
3.01
x
|
9.53
x
|
2.97
x
|
2.84
x
|
EV / EBITDA
|
2,06,33,239
x
|
1,67,92,853
x
|
1,62,30,103
x
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.59
x
|
0.51
x
|
0.37
x
|
0.33
x
|
-
|
0.37
x
|
0.34
x
|
0.35
x
|
Nbr of stocks (in thousands)
|
1,01,37,259
|
1,01,37,259
|
1,01,37,259
|
1,01,37,278
|
1,09,34,402
|
1,09,34,402
|
-
|
-
|
Reference price
2 |
4.102
|
4.090
|
3.650
|
3.365
|
3.754
|
4.096
|
4.096
|
4.096
|
Announcement Date
|
22/01/20
|
29/01/21
|
08/03/22
|
29/03/23
|
28/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
17,458
|
24,641
|
35,984
|
33,642
|
33,644
|
33,635
|
35,372
|
37,009
|
EBITDA
|
7,081
|
10,403
|
13,233
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
7,230
|
9,592
|
12,922
|
7,947
|
8,216
|
9,382
|
9,428
|
9,717
|
Operating Margin
|
41.41%
|
38.93%
|
35.91%
|
23.62%
|
24.42%
|
27.89%
|
26.65%
|
26.25%
|
Earnings before Tax (EBT)
1 |
6,830
|
9,157
|
12,791
|
7,971
|
8,134
|
8,655
|
8,770
|
9,002
|
Net income
1 |
5,228
|
7,244
|
10,430
|
7,761
|
7,879
|
7,397
|
7,962
|
8,001
|
Net margin
|
29.95%
|
29.4%
|
28.99%
|
23.07%
|
23.42%
|
21.99%
|
22.51%
|
21.62%
|
EPS
2 |
0.5200
|
0.7100
|
0.9700
|
0.6700
|
0.6500
|
0.7097
|
0.7456
|
0.6966
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.1600
|
0.2200
|
0.3100
|
0.2300
|
-
|
0.1992
|
0.2257
|
0.1962
|
Announcement Date
|
22/01/20
|
29/01/21
|
08/03/22
|
29/03/23
|
28/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
|
11,214
|
-
|
7,600
|
-
|
9,068
|
-
|
8,697
|
8,716
|
17,414
|
8,070
|
7,214
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,631
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
22.61%
|
-
|
-
|
-
|
EPS
1 |
-
|
0.2800
|
0.1400
|
0.2400
|
0.1800
|
0.1100
|
0.1900
|
0.2400
|
-
|
-
|
0.1200
|
0.1900
|
0.1500
|
0.2300
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
28/08/20
|
08/03/22
|
29/04/22
|
30/08/22
|
27/10/22
|
29/03/23
|
27/04/23
|
30/08/23
|
30/08/23
|
30/10/23
|
29/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
56,144
|
78,987
|
1,29,152
|
1,65,349
|
-
|
2,15,531
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
7.929
x
|
7.593
x
|
9.76
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
7.64%
|
9.5%
|
12.3%
|
8.21%
|
7.52%
|
6.28%
|
6.12%
|
6.24%
|
ROA (Net income/ Total Assets)
|
1.84%
|
1.9%
|
2.07%
|
1.31%
|
-
|
1.19%
|
0.97%
|
1.02%
|
Assets
1 |
2,83,522
|
3,81,245
|
5,02,934
|
5,92,860
|
-
|
6,20,545
|
8,20,436
|
7,87,386
|
Book Value Per Share
2 |
6.980
|
8.020
|
9.760
|
10.10
|
-
|
11.20
|
11.90
|
11.60
|
Cash Flow per Share
|
-
|
1.810
|
2.090
|
2.840
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
22/01/20
|
29/01/21
|
08/03/22
|
29/03/23
|
28/03/24
|
-
|
-
|
-
|
Last Close Price
4.096
CNY Average target price
4.598
CNY Spread / Average Target +12.24% Consensus |
1st Jan change
|
Capi.
|
---|
| -6.62% | 28.64B | | -6.72% | 15.89B | | +44.89% | 12.86B | | -17.22% | 11.83B | | -2.76% | 9.16B | | -11.62% | 7.14B | | +11.31% | 6.17B | | -4.45% | 5.72B | | +14.60% | 4.52B |
Brokerage Services
|