End-of-day quote
Shanghai S.E.
03:30:00 30/04/2024 am IST
|
5-day change
|
1st Jan Change
|
47.68
CNY
|
-0.19%
|
|
+2.34%
|
+20.74%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
31,133
|
49,658
|
40,340
|
32,413
|
57,797
|
69,783
|
-
|
-
|
Enterprise Value (EV)
1 |
29,995
|
42,005
|
35,133
|
28,607
|
53,325
|
68,300
|
67,569
|
69,047
|
P/E ratio
|
52.4
x
|
55.2
x
|
34.5
x
|
20.9
x
|
31.6
x
|
29.4
x
|
23.9
x
|
20.5
x
|
Yield
|
0.4%
|
0.41%
|
0.58%
|
0.99%
|
0.43%
|
0.94%
|
0.83%
|
1.16%
|
Capitalization / Revenue
|
3.27
x
|
4.89
x
|
3.6
x
|
2.49
x
|
4.03
x
|
4.17
x
|
3.62
x
|
3.14
x
|
EV / Revenue
|
3.15
x
|
4.13
x
|
3.14
x
|
2.2
x
|
3.72
x
|
4.08
x
|
3.5
x
|
3.1
x
|
EV / EBITDA
|
30.5
x
|
30.5
x
|
19.3
x
|
11.8
x
|
19
x
|
21.3
x
|
17.1
x
|
14.6
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
39.7
x
|
16.3
x
|
54.6
x
|
12.7
x
|
FCF Yield
|
-
|
-
|
-
|
-
|
2.52%
|
6.12%
|
1.83%
|
7.88%
|
Price to Book
|
7.2
x
|
4.27
x
|
3.18
x
|
1.9
x
|
3.1
x
|
3.42
x
|
3.01
x
|
2.65
x
|
Nbr of stocks (in thousands)
|
12,60,432
|
14,50,729
|
14,63,169
|
14,64,014
|
14,63,579
|
14,63,579
|
-
|
-
|
Reference price
2 |
24.70
|
34.23
|
27.57
|
22.14
|
39.49
|
47.68
|
47.68
|
47.68
|
Announcement Date
|
27/03/20
|
10/03/21
|
22/02/22
|
23/02/23
|
24/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
9,526
|
10,161
|
11,200
|
13,008
|
14,353
|
16,720
|
19,290
|
22,238
|
EBITDA
1 |
982.4
|
1,376
|
1,816
|
2,432
|
2,806
|
3,212
|
3,946
|
4,723
|
EBIT
1 |
729.7
|
1,041
|
1,420
|
1,905
|
2,176
|
2,847
|
3,536
|
4,075
|
Operating Margin
|
7.66%
|
10.24%
|
12.68%
|
14.64%
|
15.16%
|
17.03%
|
18.33%
|
18.32%
|
Earnings before Tax (EBT)
1 |
740.5
|
1,053
|
1,435
|
1,906
|
2,179
|
2,847
|
3,502
|
4,049
|
Net income
1 |
593.6
|
822.4
|
1,158
|
1,544
|
1,836
|
2,373
|
2,926
|
3,399
|
Net margin
|
6.23%
|
8.09%
|
10.34%
|
11.87%
|
12.79%
|
14.19%
|
15.17%
|
15.29%
|
EPS
2 |
0.4714
|
0.6200
|
0.8000
|
1.060
|
1.250
|
1.621
|
1.999
|
2.324
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
1,344
|
4,181
|
1,238
|
5,444
|
FCF margin
|
-
|
-
|
-
|
-
|
9.36%
|
25.01%
|
6.42%
|
24.48%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
47.9%
|
130.17%
|
31.37%
|
115.25%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
73.21%
|
176.2%
|
42.31%
|
160.16%
|
Dividend per Share
2 |
0.1000
|
0.1400
|
0.1600
|
0.2200
|
0.1700
|
0.4500
|
0.3952
|
0.5550
|
Announcement Date
|
27/03/20
|
10/03/21
|
22/02/22
|
23/02/23
|
24/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2020 S2
|
2022 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
---|
Net sales
1 |
3,989
|
6,173
|
-
|
-
|
2,357
|
6,595
|
2,479
|
3,265
|
2,670
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
713.6
|
-
|
-
|
-
|
1,204
|
-
|
-
|
-
|
Operating Margin
|
-
|
11.56%
|
-
|
-
|
-
|
18.26%
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
721.6
|
-
|
-
|
-
|
1,202
|
209.2
|
256.9
|
117.5
|
Net income
1 |
-
|
571.9
|
-
|
413.8
|
-
|
1,086
|
142.6
|
203.4
|
84.86
|
Net margin
|
-
|
9.26%
|
-
|
-
|
-
|
16.46%
|
5.75%
|
6.23%
|
3.18%
|
EPS
2 |
0.1900
|
0.4300
|
0.0800
|
0.2800
|
-
|
0.7300
|
0.0980
|
0.1390
|
0.0580
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
14/08/20
|
10/03/21
|
27/04/22
|
24/08/23
|
26/10/23
|
24/02/24
|
25/04/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
1,138
|
7,654
|
5,206
|
3,806
|
4,472
|
1,483
|
2,214
|
736
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
1,344
|
4,181
|
1,238
|
5,444
|
ROE (net income / shareholders' equity)
|
14.7%
|
12.5%
|
9.55%
|
10.2%
|
10.3%
|
11.3%
|
12.3%
|
13%
|
ROA (Net income/ Total Assets)
|
3.97%
|
4.34%
|
4.82%
|
5.31%
|
-
|
6.39%
|
7.24%
|
7.76%
|
Assets
1 |
14,968
|
18,938
|
24,031
|
29,064
|
-
|
37,163
|
40,446
|
43,822
|
Book Value Per Share
2 |
3.430
|
8.020
|
8.660
|
11.60
|
12.70
|
14.00
|
15.90
|
18.00
|
Cash Flow per Share
2 |
2.520
|
1.600
|
-0.3400
|
0.7700
|
2.400
|
2.160
|
1.720
|
2.630
|
Capex
1 |
755
|
554
|
1,624
|
2,685
|
2,166
|
686
|
875
|
630
|
Capex / Sales
|
7.92%
|
5.45%
|
14.5%
|
20.64%
|
15.09%
|
4.1%
|
4.53%
|
2.83%
|
Announcement Date
|
27/03/20
|
10/03/21
|
22/02/22
|
23/02/23
|
24/02/24
|
-
|
-
|
-
|
Last Close Price
47.68
CNY Average target price
48.03
CNY Spread / Average Target +0.74% Consensus |
1st Jan change
|
Capi.
|
---|
| +20.74% | 9.64B | | +63.53% | 89.3B | | -6.35% | 27.57B | | -0.71% | 21.92B | | +2.50% | 18.37B | | -16.21% | 14.56B | | -7.45% | 12.56B | | +9.29% | 10.04B | | +12.58% | 9.87B | | -12.36% | 9.87B |
Other Computer Hardware
|