End-of-day quote
Shenzhen S.E.
03:30:00 30/04/2024 am IST
|
5-day change
|
1st Jan Change
|
8.47
CNY
|
-4.08%
|
|
+8.73%
|
-11.12%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,53,636
|
1,02,853
|
1,03,240
|
97,745
|
86,350
|
76,745
|
-
|
-
|
Enterprise Value (EV)
1 |
2,20,216
|
1,69,411
|
1,94,789
|
2,12,867
|
2,08,802
|
2,09,945
|
2,12,113
|
2,10,322
|
P/E ratio
|
9.98
x
|
9.1
x
|
11.5
x
|
30.8
x
|
14.7
x
|
10.1
x
|
8.77
x
|
8.04
x
|
Yield
|
4.18%
|
4.82%
|
4.05%
|
1.82%
|
3.36%
|
4.12%
|
4.35%
|
4.41%
|
Capitalization / Revenue
|
1.57
x
|
0.79
x
|
0.64
x
|
0.53
x
|
0.49
x
|
0.42
x
|
0.4
x
|
0.39
x
|
EV / Revenue
|
2.25
x
|
1.31
x
|
1.21
x
|
1.16
x
|
1.19
x
|
1.14
x
|
1.1
x
|
1.06
x
|
EV / EBITDA
|
7.98
x
|
6.6
x
|
7.9
x
|
11.9
x
|
12.2
x
|
8.84
x
|
8.54
x
|
8.06
x
|
EV / FCF
|
38.5
x
|
7.24
x
|
12.2
x
|
13
x
|
8.4
x
|
22.2
x
|
13.1
x
|
9.3
x
|
FCF Yield
|
2.6%
|
13.8%
|
8.2%
|
7.7%
|
11.9%
|
4.51%
|
7.62%
|
10.8%
|
Price to Book
|
1.66
x
|
1.3
x
|
0.95
x
|
1.17
x
|
0.72
x
|
0.65
x
|
0.63
x
|
0.61
x
|
Nbr of stocks (in thousands)
|
77,32,064
|
77,39,098
|
77,39,098
|
77,39,098
|
90,60,836
|
90,60,836
|
-
|
-
|
Reference price
2 |
19.87
|
13.29
|
13.34
|
12.63
|
9.530
|
8.470
|
8.470
|
8.470
|
Announcement Date
|
13/04/20
|
23/02/21
|
23/02/22
|
20/03/23
|
18/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
97,672
|
1,29,621
|
1,60,643
|
1,83,003
|
1,75,008
|
1,83,770
|
1,93,694
|
1,97,878
|
EBITDA
1 |
27,601
|
25,666
|
24,672
|
17,882
|
17,141
|
23,744
|
24,827
|
26,087
|
EBIT
1 |
26,320
|
24,080
|
22,753
|
15,360
|
14,182
|
16,905
|
21,120
|
21,533
|
Operating Margin
|
26.95%
|
18.58%
|
14.16%
|
8.39%
|
8.1%
|
9.2%
|
10.9%
|
10.88%
|
Earnings before Tax (EBT)
1 |
26,124
|
24,109
|
22,843
|
15,817
|
13,989
|
17,168
|
20,844
|
20,537
|
Net income
1 |
16,033
|
12,253
|
10,372
|
4,264
|
6,319
|
7,613
|
8,880
|
9,594
|
Net margin
|
16.42%
|
9.45%
|
6.46%
|
2.33%
|
3.61%
|
4.14%
|
4.58%
|
4.85%
|
EPS
2 |
1.990
|
1.460
|
1.160
|
0.4100
|
0.6500
|
0.8400
|
0.9662
|
1.053
|
Free Cash Flow
1 |
5,715
|
23,402
|
15,974
|
16,390
|
24,847
|
9,472
|
16,172
|
22,616
|
FCF margin
|
5.85%
|
18.05%
|
9.94%
|
8.96%
|
14.2%
|
5.15%
|
8.35%
|
11.43%
|
FCF Conversion (EBITDA)
|
20.7%
|
91.18%
|
64.75%
|
91.66%
|
144.95%
|
39.89%
|
65.14%
|
86.69%
|
FCF Conversion (Net income)
|
35.64%
|
191%
|
154.01%
|
384.37%
|
393.19%
|
124.41%
|
182.11%
|
235.74%
|
Dividend per Share
2 |
0.8300
|
0.6400
|
0.5400
|
0.2300
|
0.3200
|
0.3492
|
0.3688
|
0.3732
|
Announcement Date
|
13/04/20
|
23/02/21
|
23/02/22
|
20/03/23
|
18/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
1 |
78,886
|
-
|
18,801
|
38,762
|
31,922
|
93,518
|
15,009
|
36,434
|
24,386
|
99,179
|
23,747
|
36,673
|
55,010
|
67,935
|
18,910
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,577
|
-
|
-
|
-
|
-
|
EBIT
|
10,362
|
-
|
1,532
|
3,913
|
3,175
|
6,740
|
560.8
|
4,334
|
2,665
|
6,622
|
1,616
|
-
|
-
|
-
|
-
|
Operating Margin
|
13.13%
|
-
|
8.15%
|
10.09%
|
9.95%
|
7.21%
|
3.74%
|
11.9%
|
10.93%
|
6.68%
|
6.8%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
10,395
|
-
|
1,561
|
3,941
|
3,371
|
6,944
|
595.6
|
4,378
|
2,775
|
6,240
|
1,630
|
-
|
-
|
-
|
-
|
Net income
|
4,021
|
6,122
|
443.8
|
1,443
|
1,070
|
1,307
|
272
|
1,881
|
1,616
|
2,550
|
332.4
|
-
|
-
|
-
|
-
|
Net margin
|
5.1%
|
-
|
2.36%
|
3.72%
|
3.35%
|
1.4%
|
1.81%
|
5.16%
|
6.63%
|
2.57%
|
1.4%
|
-
|
-
|
-
|
-
|
EPS
|
0.4700
|
-
|
0.0100
|
0.1500
|
0.1100
|
0.1400
|
0.004000
|
0.2200
|
0.1700
|
0.2600
|
0.0100
|
-
|
-
|
-
|
-
|
Dividend per Share
|
0.5400
|
-
|
-
|
-
|
-
|
0.2300
|
-
|
-
|
-
|
0.3200
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
23/02/22
|
23/02/22
|
27/04/22
|
29/08/22
|
30/10/22
|
20/03/23
|
21/04/23
|
13/07/23
|
30/10/23
|
18/03/24
|
29/04/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
66,580
|
66,558
|
91,549
|
1,15,122
|
1,22,452
|
1,33,200
|
1,35,368
|
1,33,577
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.412
x
|
2.593
x
|
3.711
x
|
6.438
x
|
7.144
x
|
5.61
x
|
5.452
x
|
5.12
x
|
Free Cash Flow
1 |
5,715
|
23,402
|
15,974
|
16,390
|
24,847
|
9,472
|
16,172
|
22,616
|
ROE (net income / shareholders' equity)
|
21.4%
|
14.4%
|
10.8%
|
3.76%
|
6.04%
|
5.03%
|
6.48%
|
6.47%
|
ROA (Net income/ Total Assets)
|
3.08%
|
1.81%
|
1.3%
|
0.49%
|
0.7%
|
0.88%
|
0.95%
|
0.92%
|
Assets
1 |
5,20,389
|
6,77,328
|
7,97,743
|
8,71,287
|
8,97,517
|
8,62,644
|
9,31,288
|
10,45,517
|
Book Value Per Share
2 |
12.00
|
10.20
|
14.00
|
10.80
|
13.20
|
13.10
|
13.50
|
14.00
|
Cash Flow per Share
2 |
1.740
|
3.490
|
2.910
|
2.870
|
3.470
|
2.050
|
2.740
|
3.970
|
Capex
1 |
8,097
|
4,220
|
10,003
|
5,784
|
6,584
|
6,074
|
6,011
|
5,854
|
Capex / Sales
|
8.29%
|
3.26%
|
6.23%
|
3.16%
|
3.76%
|
3.31%
|
3.1%
|
2.96%
|
Announcement Date
|
13/04/20
|
23/02/21
|
23/02/22
|
20/03/23
|
18/03/24
|
-
|
-
|
-
|
Last Close Price
8.47
CNY Average target price
12
CNY Spread / Average Target +41.65% Consensus |