End-of-day quote
Shanghai S.E.
03:30:00 30/04/2024 am IST
|
5-day change
|
1st Jan Change
|
8.48
CNY
|
-1.51%
|
|
-2.19%
|
+11.43%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,32,475
|
98,289
|
98,352
|
97,497
|
96,266
|
1,07,265
|
-
|
-
|
Enterprise Value (EV)
1 |
1,66,663
|
1,25,874
|
2,00,871
|
1,97,480
|
2,62,269
|
2,18,055
|
2,19,325
|
1,80,027
|
P/E ratio
|
7.62
x
|
5.27
x
|
4.88
x
|
4.39
x
|
4.4
x
|
4.15
x
|
3.62
x
|
3.65
x
|
Yield
|
2.07%
|
2.91%
|
3.15%
|
3.62%
|
4.6%
|
4.52%
|
4.52%
|
5.02%
|
Capitalization / Revenue
|
0.16
x
|
0.11
x
|
0.1
x
|
0.09
x
|
0.08
x
|
0.09
x
|
0.08
x
|
0.08
x
|
EV / Revenue
|
0.2
x
|
0.14
x
|
0.2
x
|
0.18
x
|
0.23
x
|
0.18
x
|
0.17
x
|
0.14
x
|
EV / EBITDA
|
3.18
x
|
2.3
x
|
3.92
x
|
3.54
x
|
4.54
x
|
3.03
x
|
2.85
x
|
2.36
x
|
EV / FCF
|
18.5
x
|
11.9
x
|
-5.25
x
|
6.97
x
|
-
|
-11.4
x
|
-39.9
x
|
-32.7
x
|
FCF Yield
|
5.4%
|
8.43%
|
-19%
|
14.4%
|
-
|
-8.75%
|
-2.51%
|
-3.06%
|
Price to Book
|
0.81
x
|
0.58
x
|
0.39
x
|
0.46
x
|
0.33
x
|
0.35
x
|
0.32
x
|
0.31
x
|
Nbr of stocks (in thousands)
|
1,35,79,542
|
1,35,79,542
|
1,35,79,542
|
1,35,79,542
|
1,35,79,542
|
1,35,79,542
|
-
|
-
|
Reference price
2 |
10.14
|
7.900
|
7.800
|
7.730
|
7.610
|
8.480
|
8.480
|
8.480
|
Announcement Date
|
30/03/20
|
30/03/21
|
30/03/22
|
30/03/23
|
28/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
8,30,452
|
9,10,325
|
10,20,010
|
10,96,313
|
11,37,993
|
11,97,000
|
13,08,165
|
13,20,663
|
EBITDA
1 |
52,490
|
54,650
|
51,230
|
55,779
|
57,798
|
71,901
|
76,960
|
76,174
|
EBIT
1 |
29,263
|
33,106
|
34,814
|
37,402
|
38,594
|
41,736
|
48,883
|
47,513
|
Operating Margin
|
3.52%
|
3.64%
|
3.41%
|
3.41%
|
3.39%
|
3.49%
|
3.74%
|
3.6%
|
Earnings before Tax (EBT)
1 |
28,027
|
31,491
|
35,151
|
37,824
|
38,828
|
41,839
|
47,006
|
47,300
|
Net income
1 |
20,197
|
22,393
|
24,691
|
26,642
|
26,097
|
27,798
|
31,509
|
31,523
|
Net margin
|
2.43%
|
2.46%
|
2.42%
|
2.43%
|
2.29%
|
2.32%
|
2.41%
|
2.39%
|
EPS
2 |
1.330
|
1.500
|
1.600
|
1.760
|
1.730
|
2.045
|
2.341
|
2.326
|
Free Cash Flow
1 |
8,999
|
10,615
|
-38,230
|
28,344
|
-
|
-19,086
|
-5,502
|
-5,510
|
FCF margin
|
1.08%
|
1.17%
|
-3.75%
|
2.59%
|
-
|
-1.59%
|
-0.42%
|
-0.42%
|
FCF Conversion (EBITDA)
|
17.14%
|
19.42%
|
-
|
50.82%
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
44.55%
|
47.4%
|
-
|
106.39%
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.2100
|
0.2300
|
0.2460
|
0.2800
|
0.3500
|
0.3836
|
0.3834
|
0.4255
|
Announcement Date
|
30/03/20
|
30/03/21
|
30/03/22
|
30/03/23
|
28/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
---|
Net sales
1 |
4,77,517
|
3,70,789
|
5,39,535
|
4,88,515
|
2,84,535
|
5,31,495
|
2,64,478
|
2,76,019
|
5,40,497
|
2,57,925
|
2,97,891
|
5,55,816
|
2,73,539
|
2,67,521
|
2,65,403
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
-
|
17,709
|
16,942
|
10,614
|
18,141
|
7,617
|
11,691
|
19,308
|
9,578
|
10,595
|
18,094
|
8,443
|
11,125
|
7,928
|
Operating Margin
|
-
|
-
|
3.28%
|
3.47%
|
3.73%
|
3.41%
|
2.88%
|
4.24%
|
3.57%
|
3.71%
|
3.56%
|
3.26%
|
3.09%
|
4.16%
|
2.99%
|
Earnings before Tax (EBT)
|
-
|
-
|
18,058
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
13,077
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
2.42%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
-
|
-
|
-
|
-
|
0.4500
|
-
|
0.3640
|
0.5260
|
-
|
0.3400
|
0.5300
|
-
|
0.3890
|
0.5210
|
0.3800
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
30/03/20
|
28/08/20
|
30/03/21
|
30/08/21
|
30/03/22
|
30/03/22
|
29/04/22
|
30/08/22
|
30/08/22
|
28/10/22
|
30/03/23
|
30/03/23
|
28/04/23
|
30/08/23
|
30/10/23
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
34,187
|
27,585
|
1,02,519
|
99,983
|
1,66,003
|
1,10,789
|
1,12,059
|
72,762
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.6513
x
|
0.5048
x
|
2.001
x
|
1.792
x
|
2.872
x
|
1.541
x
|
1.456
x
|
0.9552
x
|
Free Cash Flow
1 |
8,999
|
10,615
|
-38,230
|
28,344
|
-
|
-19,086
|
-5,502
|
-5,510
|
ROE (net income / shareholders' equity)
|
12%
|
11.5%
|
11.1%
|
11.1%
|
9.8%
|
8.49%
|
8.61%
|
8.4%
|
ROA (Net income/ Total Assets)
|
2.02%
|
1.93%
|
1.9%
|
1.85%
|
1.64%
|
1.88%
|
1.92%
|
1.88%
|
Assets
1 |
9,99,375
|
11,62,065
|
12,97,864
|
14,38,480
|
15,93,465
|
14,79,765
|
16,41,935
|
16,74,538
|
Book Value Per Share
2 |
12.50
|
13.70
|
19.80
|
17.00
|
22.80
|
24.30
|
26.80
|
27.50
|
Cash Flow per Share
2 |
2.950
|
2.950
|
-0.5400
|
4.130
|
1.500
|
4.660
|
3.770
|
3.450
|
Capex
1 |
31,007
|
29,494
|
30,926
|
27,791
|
31,065
|
31,924
|
31,809
|
32,449
|
Capex / Sales
|
3.73%
|
3.24%
|
3.03%
|
2.53%
|
2.73%
|
2.67%
|
2.43%
|
2.46%
|
Announcement Date
|
30/03/20
|
30/03/21
|
30/03/22
|
30/03/23
|
28/03/24
|
-
|
-
|
-
|
Last Close Price
8.48
CNY Average target price
12.04
CNY Spread / Average Target +42.04% Consensus |
1st Jan change
|
Capi.
|
---|
| +11.43% | 15.05B | | -2.77% | 67.61B | | +1.90% | 59.86B | | +22.08% | 38.4B | | +11.43% | 31.33B | | +2.67% | 26.59B | | +15.67% | 21.65B | | +14.81% | 19.46B | | +21.84% | 17.51B | | +69.31% | 17.09B |
Other Construction & Engineering
|