End-of-day quote
Shenzhen S.E.
03:30:00 01/07/2024 am IST
|
5-day change
|
1st Jan Change
|
3.52
CNY
|
+1.15%
|
|
+4.76%
|
-32.57%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
5,698
|
9,707
|
5,832
|
3,601
|
2,697
|
1,781
|
-
|
Enterprise Value (EV)
1 |
5,698
|
9,707
|
5,832
|
3,601
|
2,697
|
1,781
|
1,781
|
P/E ratio
|
11.5
x
|
21.1
x
|
-6.4
x
|
-4.85
x
|
-39.5
x
|
22
x
|
11.6
x
|
Yield
|
-
|
0.96%
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
1.96
x
|
2.51
x
|
1.58
x
|
1.23
x
|
1.37
x
|
0.81
x
|
0.59
x
|
EV / Revenue
|
1.96
x
|
2.51
x
|
1.58
x
|
1.23
x
|
1.37
x
|
0.81
x
|
0.59
x
|
EV / EBITDA
|
-
|
13.8
x
|
-7.94
x
|
-38.6
x
|
17.3
x
|
5.51
x
|
3.79
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.88
x
|
3.1
x
|
2.73
x
|
2.61
x
|
2.06
x
|
1.27
x
|
1.13
x
|
Nbr of stocks (in thousands)
|
5,16,581
|
5,16,581
|
5,16,581
|
5,16,581
|
5,16,581
|
5,05,973
|
-
|
Reference price
2 |
11.03
|
18.79
|
11.29
|
6.970
|
5.220
|
3.520
|
3.520
|
Announcement Date
|
28/02/20
|
27/04/21
|
26/04/22
|
26/04/23
|
26/04/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
2,908
|
3,865
|
3,693
|
2,917
|
1,969
|
2,205
|
3,014
|
EBITDA
1 |
-
|
701.9
|
-734.2
|
-93.29
|
155.8
|
323
|
469.5
|
EBIT
1 |
554.6
|
570.3
|
-907.1
|
-796.5
|
-63.38
|
141
|
182.5
|
Operating Margin
|
19.07%
|
14.76%
|
-24.56%
|
-27.3%
|
-3.22%
|
6.39%
|
6.05%
|
Earnings before Tax (EBT)
1 |
553.2
|
552.7
|
-915.7
|
-802.2
|
-87.73
|
141
|
181
|
Net income
1 |
453.2
|
460.8
|
-911.7
|
-742.4
|
-68.34
|
82.32
|
156.4
|
Net margin
|
15.58%
|
11.92%
|
-24.68%
|
-25.45%
|
-3.47%
|
3.73%
|
5.19%
|
EPS
2 |
0.9580
|
0.8920
|
-1.765
|
-1.437
|
-0.1323
|
0.1600
|
0.3033
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
0.1800
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
28/02/20
|
27/04/21
|
26/04/22
|
26/04/23
|
26/04/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
19.6%
|
14.9%
|
-34.7%
|
-42.3%
|
-5.08%
|
5.85%
|
10.1%
|
ROA (Net income/ Total Assets)
|
-
|
9.93%
|
-
|
-19.1%
|
-
|
5%
|
5.88%
|
Assets
1 |
-
|
4,641
|
-
|
3,893
|
-
|
1,646
|
2,660
|
Book Value Per Share
2 |
5.860
|
6.070
|
4.130
|
2.670
|
2.540
|
2.770
|
3.120
|
Cash Flow per Share
2 |
1.310
|
1.560
|
0.0900
|
0.6600
|
0.3000
|
0.4900
|
0.6300
|
Capex
1 |
-
|
337
|
376
|
69.8
|
39.8
|
28
|
192
|
Capex / Sales
|
-
|
8.73%
|
10.19%
|
2.39%
|
2.02%
|
1.27%
|
6.37%
|
Announcement Date
|
28/02/20
|
27/04/21
|
26/04/22
|
26/04/23
|
26/04/24
|
-
|
-
|
Last Close Price
3.52
CNY Average target price
4.7
CNY Spread / Average Target +33.52% Consensus |
1st Jan change
|
Capi.
|
---|
| -32.57% | 24Cr | | -8.52% | 23TCr | | 0.00% | 1.96TCr | | +12.09% | 1.89TCr | | +8.49% | 1.14TCr | | -21.42% | 864.98Cr | | +15.24% | 744.9Cr | | +8.33% | 602.61Cr | | -7.93% | 387.32Cr | | -19.98% | 371.57Cr |
Cosmetics & Perfumes
|