End-of-day quote
Shenzhen S.E.
03:30:00 27/06/2024 am IST
|
5-day change
|
1st Jan Change
|
7.47
CNY
|
-2.10%
|
|
-2.86%
|
-5.44%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
15,803
|
23,660
|
20,141
|
17,729
|
17,485
|
16,534
|
-
|
-
|
Enterprise Value (EV)
1 |
15,803
|
23,660
|
20,141
|
17,729
|
17,485
|
16,534
|
16,534
|
16,534
|
P/E ratio
|
32.5
x
|
41.1
x
|
32.5
x
|
29.7
x
|
28.2
x
|
22.4
x
|
20
x
|
17.6
x
|
Yield
|
1.4%
|
1.08%
|
1.32%
|
1.5%
|
1.58%
|
1.96%
|
2.19%
|
2.41%
|
Capitalization / Revenue
|
3.72
x
|
5.57
x
|
4.44
x
|
3.6
x
|
3.25
x
|
2.86
x
|
2.68
x
|
2.5
x
|
EV / Revenue
|
3.72
x
|
5.57
x
|
4.44
x
|
3.6
x
|
3.25
x
|
2.86
x
|
2.68
x
|
2.5
x
|
EV / EBITDA
|
18.4
x
|
23.7
x
|
20.1
x
|
17.9
x
|
16.9
x
|
18.1
x
|
15.9
x
|
13.8
x
|
EV / FCF
|
-1,18,14,281
x
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-0%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.84
x
|
2.65
x
|
2.17
x
|
1.85
x
|
1.75
x
|
1.59
x
|
1.51
x
|
1.43
x
|
Nbr of stocks (in thousands)
|
22,13,328
|
22,13,328
|
22,13,328
|
22,13,328
|
22,13,328
|
22,13,328
|
-
|
-
|
Reference price
2 |
7.140
|
10.69
|
9.100
|
8.010
|
7.900
|
7.470
|
7.470
|
7.470
|
Announcement Date
|
20/02/20
|
24/02/21
|
23/02/22
|
21/02/23
|
22/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
4,244
|
4,249
|
4,538
|
4,928
|
5,378
|
5,782
|
6,173
|
6,615
|
EBITDA
1 |
859.5
|
997.9
|
1,002
|
990.3
|
1,036
|
914.7
|
1,038
|
1,196
|
EBIT
1 |
585.6
|
707.2
|
726.4
|
707.8
|
743
|
879.5
|
998.8
|
1,139
|
Operating Margin
|
13.8%
|
16.64%
|
16.01%
|
14.36%
|
13.82%
|
15.21%
|
16.18%
|
17.22%
|
Earnings before Tax (EBT)
1 |
587.7
|
703.2
|
730.3
|
706.3
|
740
|
869.2
|
987.6
|
1,128
|
Net income
1 |
497.5
|
569.3
|
611.2
|
598.3
|
623.5
|
734.4
|
828.2
|
942.4
|
Net margin
|
11.72%
|
13.4%
|
13.47%
|
12.14%
|
11.59%
|
12.7%
|
13.42%
|
14.25%
|
EPS
2 |
0.2200
|
0.2600
|
0.2800
|
0.2700
|
0.2800
|
0.3329
|
0.3729
|
0.4250
|
Free Cash Flow
|
-1,338
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-31.52%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.1000
|
0.1150
|
0.1200
|
0.1200
|
0.1250
|
0.1467
|
0.1633
|
0.1800
|
Announcement Date
|
20/02/20
|
24/02/21
|
23/02/22
|
21/02/23
|
22/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-1,338
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
5.95%
|
6.53%
|
6.75%
|
6.36%
|
6.39%
|
7.08%
|
7.62%
|
8.19%
|
ROA (Net income/ Total Assets)
|
4.11%
|
4.55%
|
4.61%
|
4.36%
|
4.38%
|
4.76%
|
5.11%
|
5.44%
|
Assets
1 |
12,107
|
12,517
|
13,263
|
13,731
|
14,232
|
15,429
|
16,198
|
17,340
|
Book Value Per Share
2 |
3.880
|
4.030
|
4.190
|
4.340
|
4.510
|
4.710
|
4.940
|
5.210
|
Cash Flow per Share
2 |
0.3400
|
0.3100
|
0.2700
|
0.2700
|
0.3700
|
0.3700
|
0.4400
|
0.5100
|
Capex
1 |
2,096
|
292
|
189
|
424
|
535
|
457
|
465
|
563
|
Capex / Sales
|
49.38%
|
6.87%
|
4.17%
|
8.6%
|
9.95%
|
7.9%
|
7.54%
|
8.5%
|
Announcement Date
|
20/02/20
|
24/02/21
|
23/02/22
|
21/02/23
|
22/02/24
|
-
|
-
|
-
|
Last Close Price
7.47
CNY Average target price
9.2
CNY Spread / Average Target +23.16% Consensus |
1st Jan change
|
Capi.
|
---|
| -5.44% | 232.42Cr | | -5.58% | 12TCr | | -0.39% | 5.62TCr | | +5.86% | 4.76TCr | | -3.07% | 2.3TCr | | +8.41% | 1.84TCr | | -0.12% | 1.75TCr | | -35.57% | 1.61TCr | | -20.91% | 1.17TCr | | +0.67% | 1.17TCr |
Other Brewers
|