End-of-day quote
Shanghai S.E.
03:30:00 21/05/2024 am IST
|
5-day change
|
1st Jan Change
|
3.06
CNY
|
+0.66%
|
|
+2.68%
|
+21.43%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
96,437
|
82,691
|
70,756
|
60,286
|
65,233
|
78,713
|
-
|
-
|
Enterprise Value (EV)
1 |
96,437
|
82,691
|
70,756
|
60,286
|
65,233
|
78,713
|
78,713
|
78,713
|
P/E ratio
|
5.68
x
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Yield
|
-
|
-
|
-
|
-
|
-
|
8.1%
|
9.03%
|
8.33%
|
Capitalization / Revenue
|
-
|
1.73
x
|
1.3
x
|
0.99
x
|
1.02
x
|
1.2
x
|
1.14
x
|
1.07
x
|
EV / Revenue
|
-
|
1.73
x
|
1.3
x
|
0.99
x
|
1.02
x
|
1.2
x
|
1.14
x
|
1.07
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
-
|
0.46
x
|
-
|
-
|
0.34
x
|
0.31
x
|
0.3
x
|
Nbr of stocks (in thousands)
|
2,12,68,697
|
2,12,68,697
|
2,12,68,697
|
2,12,68,697
|
2,74,64,636
|
2,74,64,636
|
-
|
-
|
Reference price
2 |
3.637
|
3.190
|
2.689
|
2.464
|
1.836
|
2.160
|
2.160
|
2.160
|
Announcement Date
|
27/03/20
|
30/03/21
|
29/03/22
|
27/03/23
|
28/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
47,771
|
54,471
|
61,085
|
63,704
|
65,851
|
69,298
|
73,606
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
34,529
|
14,932
|
15,847
|
17,523
|
45,540
|
48,062
|
45,028
|
Operating Margin
|
-
|
72.28%
|
27.41%
|
25.94%
|
27.51%
|
69.16%
|
69.35%
|
61.17%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
15,831
|
17,492
|
18,819
|
20,498
|
21,196
|
Net income
1 |
12,925
|
-
|
-
|
13,618
|
15,048
|
16,092
|
17,232
|
18,275
|
Net margin
|
-
|
-
|
-
|
22.29%
|
23.62%
|
24.44%
|
24.87%
|
24.83%
|
EPS
|
0.6400
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
0.1750
|
0.1950
|
0.1800
|
Announcement Date
|
27/03/20
|
30/03/21
|
29/03/22
|
27/03/23
|
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)
|
-
|
9.6%
|
8.58%
|
9.01%
|
9.45%
|
9.26%
|
9.32%
|
9.38%
|
ROA (Net income/ Total Assets)
|
-
|
0.64%
|
0.58%
|
0.55%
|
0.54%
|
0.49%
|
0.48%
|
0.46%
|
Assets
1 |
-
|
-
|
-
|
24,54,136
|
27,86,667
|
32,59,081
|
35,99,452
|
39,72,826
|
Book Value Per Share
2 |
-
|
-
|
5.840
|
-
|
-
|
6.380
|
6.920
|
7.130
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
27/03/20
|
30/03/21
|
29/03/22
|
27/03/23
|
28/03/24
|
-
|
-
|
-
|
Last Close Price
2.16
CNY Average target price
2.7
CNY Spread / Average Target +25.00% Consensus |
1st Jan change
|
Capi.
|
---|
| +26.25% | 21TCr | | -0.27% | 7.23TCr | | +10.42% | 5.67TCr | | +22.98% | 5.18TCr | | +11.23% | 5.18TCr | | +36.41% | 4.71TCr | | +3.62% | 3.47TCr | | -16.21% | 3.51TCr | | -96.60% | 3.22TCr |
Commercial Banks
|