End-of-day quote
Shanghai S.E.
03:30:00 30/04/2024 am IST
|
5-day change
|
1st Jan Change
|
19.01
CNY
|
-1.91%
|
|
+3.99%
|
-6.68%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,85,128
|
3,46,599
|
3,18,997
|
2,79,483
|
2,86,433
|
2,62,650
|
-
|
-
|
Enterprise Value (EV)
1 |
5,12,055
|
5,24,490
|
5,31,054
|
5,09,610
|
2,48,983
|
1,00,742
|
81,489
|
81,349
|
P/E ratio
|
25
x
|
25.3
x
|
14.9
x
|
-
|
15.7
x
|
13.9
x
|
11.7
x
|
11.6
x
|
Yield
|
1.98%
|
1.36%
|
2.04%
|
2.46%
|
2.33%
|
2.87%
|
3.38%
|
3.53%
|
Capitalization / Revenue
|
6.61
x
|
6.37
x
|
4.17
x
|
3.65
x
|
4.77
x
|
4.27
x
|
3.86
x
|
3.21
x
|
EV / Revenue
|
11.9
x
|
9.64
x
|
6.94
x
|
6.65
x
|
4.15
x
|
1.64
x
|
1.2
x
|
0.99
x
|
EV / EBITDA
|
2,77,64,360
x
|
2,36,84,077
x
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.9
x
|
2.09
x
|
1.63
x
|
1.23
x
|
1.2
x
|
1.05
x
|
0.95
x
|
0.91
x
|
Nbr of stocks (in thousands)
|
1,21,16,908
|
1,29,26,776
|
1,29,26,776
|
1,48,20,547
|
1,48,20,547
|
1,48,20,547
|
-
|
-
|
Reference price
2 |
25.30
|
29.40
|
26.41
|
19.91
|
20.37
|
19.01
|
19.01
|
19.01
|
Announcement Date
|
13/01/20
|
22/01/21
|
12/01/22
|
12/01/23
|
24/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
43,140
|
54,383
|
76,524
|
76,605
|
60,068
|
61,480
|
68,048
|
81,780
|
EBITDA
|
18,443
|
22,145
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
17,011
|
20,638
|
32,425
|
28,277
|
26,114
|
26,622
|
31,851
|
32,168
|
Operating Margin
|
39.43%
|
37.95%
|
42.37%
|
36.91%
|
43.47%
|
43.3%
|
46.81%
|
39.33%
|
Earnings before Tax (EBT)
1 |
16,995
|
20,470
|
31,894
|
28,950
|
26,185
|
26,753
|
32,888
|
33,163
|
Net income
1 |
12,229
|
14,902
|
23,100
|
21,317
|
19,721
|
20,391
|
24,454
|
28,719
|
Net margin
|
28.35%
|
27.4%
|
30.19%
|
27.83%
|
32.83%
|
33.17%
|
35.94%
|
35.12%
|
EPS
2 |
1.010
|
1.160
|
1.770
|
-
|
1.300
|
1.369
|
1.625
|
1.643
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.5000
|
0.4000
|
0.5400
|
0.4900
|
0.4750
|
0.5452
|
0.6426
|
0.6705
|
Announcement Date
|
13/01/20
|
22/01/21
|
12/01/22
|
12/01/23
|
24/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
18,758
|
-
|
19,669
|
14,936
|
-
|
41,720
|
15,348
|
16,152
|
31,500
|
14,307
|
14,261
|
13,755
|
14,873
|
14,208
|
14,149
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
-
|
-
|
-
|
-
|
13,036
|
-
|
-
|
15,125
|
-
|
-
|
6,634
|
7,160
|
6,750
|
5,599
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
31.25%
|
-
|
-
|
48.02%
|
-
|
-
|
48.23%
|
48.14%
|
47.51%
|
39.57%
|
Earnings before Tax (EBT)
|
7,961
|
-
|
8,320
|
-
|
-
|
-
|
7,337
|
-
|
-
|
6,727
|
-
|
-
|
-
|
-
|
-
|
Net income
|
5,334
|
-
|
5,967
|
5,371
|
-
|
-
|
-
|
-
|
11,306
|
5,108
|
-
|
4,959
|
-
|
-
|
-
|
Net margin
|
28.43%
|
-
|
30.34%
|
35.96%
|
-
|
-
|
-
|
-
|
35.89%
|
35.7%
|
-
|
36.05%
|
-
|
-
|
-
|
EPS
2 |
0.4100
|
0.3600
|
0.4000
|
0.3500
|
0.3000
|
0.6600
|
0.3600
|
0.3900
|
0.7500
|
0.3300
|
0.2200
|
0.3200
|
0.3700
|
0.3500
|
0.2800
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
12/01/22
|
12/04/22
|
29/08/22
|
28/10/22
|
12/01/23
|
12/01/23
|
27/04/23
|
29/08/23
|
29/08/23
|
30/10/23
|
24/01/24
|
26/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
2,26,927
|
1,77,892
|
2,12,057
|
2,30,126
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
37,450
|
1,61,908
|
1,81,161
|
1,81,301
|
Leverage (Debt/EBITDA)
|
12.3
x
|
8.033
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
7.77%
|
8.68%
|
12%
|
8.67%
|
7.8%
|
8.61%
|
9.25%
|
10.1%
|
ROA (Net income/ Total Assets)
|
1.69%
|
1.62%
|
1.97%
|
1.65%
|
1.43%
|
1.35%
|
1.54%
|
1.47%
|
Assets
1 |
7,22,304
|
9,22,345
|
11,71,143
|
12,93,454
|
13,80,826
|
15,10,410
|
15,85,843
|
19,60,350
|
Book Value Per Share
2 |
13.30
|
14.10
|
16.20
|
16.20
|
17.00
|
18.10
|
19.90
|
20.90
|
Cash Flow per Share
2 |
1.810
|
7.920
|
2.200
|
5.300
|
-
|
1.530
|
1.630
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
13/01/20
|
22/01/21
|
12/01/22
|
12/01/23
|
24/01/24
|
-
|
-
|
-
|
Last Close Price
19.01
CNY Average target price
24.85
CNY Spread / Average Target +30.72% Consensus |