End-of-day quote
Shenzhen S.E.
03:30:00 30/04/2024 am IST
|
5-day change
|
1st Jan Change
|
29.35
CNY
|
-2.23%
|
|
+0.20%
|
-22.74%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
7,486
|
9,455
|
34,749
|
26,871
|
23,614
|
18,396
|
-
|
-
|
Enterprise Value (EV)
1 |
7,486
|
9,455
|
33,990
|
26,500
|
23,842
|
17,882
|
18,039
|
18,396
|
P/E ratio
|
596
x
|
112
x
|
160
x
|
59.4
x
|
543
x
|
31.4
x
|
19.6
x
|
15.4
x
|
Yield
|
-
|
0.33%
|
0.17%
|
0.22%
|
0.26%
|
0.51%
|
0.7%
|
-
|
Capitalization / Revenue
|
18.8
x
|
11.8
x
|
23
x
|
10.4
x
|
13.3
x
|
5.85
x
|
4.12
x
|
3.05
x
|
EV / Revenue
|
18.8
x
|
11.8
x
|
22.5
x
|
10.3
x
|
13.4
x
|
5.68
x
|
4.04
x
|
3.05
x
|
EV / EBITDA
|
390
x
|
-
|
136
x
|
48.8
x
|
1,386
x
|
22
x
|
16.1
x
|
10.2
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
7.51
x
|
8.67
x
|
19.7
x
|
11.8
x
|
8.22
x
|
5.53
x
|
4.43
x
|
3.54
x
|
Nbr of stocks (in thousands)
|
5,97,122
|
5,96,202
|
6,04,329
|
6,02,749
|
6,21,592
|
6,26,784
|
-
|
-
|
Reference price
2 |
12.54
|
15.86
|
57.50
|
44.58
|
37.99
|
29.35
|
29.35
|
29.35
|
Announcement Date
|
28/02/20
|
26/04/21
|
22/04/22
|
20/04/23
|
23/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
398.8
|
803.8
|
1,511
|
2,577
|
1,775
|
3,147
|
4,463
|
6,026
|
EBITDA
1 |
19.22
|
-
|
249.5
|
543.4
|
17.2
|
812.8
|
1,118
|
1,807
|
EBIT
1 |
3.934
|
72.89
|
223.4
|
498.6
|
-34.6
|
685.2
|
1,047
|
1,676
|
Operating Margin
|
0.99%
|
9.07%
|
14.78%
|
19.35%
|
-1.95%
|
21.77%
|
23.46%
|
27.81%
|
Earnings before Tax (EBT)
1 |
3.926
|
72.74
|
223.5
|
498.5
|
46.22
|
682.6
|
1,099
|
1,677
|
Net income
1 |
11.94
|
84.86
|
218.2
|
461.1
|
45.16
|
472.3
|
901.4
|
1,199
|
Net margin
|
2.99%
|
10.56%
|
14.44%
|
17.9%
|
2.54%
|
15.01%
|
20.2%
|
19.9%
|
EPS
2 |
0.0210
|
0.1421
|
0.3600
|
0.7500
|
0.0700
|
0.9333
|
1.497
|
1.910
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
0.0526
|
0.1000
|
0.1000
|
0.1000
|
0.1504
|
0.2065
|
-
|
Announcement Date
|
28/02/20
|
26/04/21
|
22/04/22
|
20/04/23
|
23/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
-
|
823
|
320
|
442.3
|
446.7
|
566.1
|
559.4
|
873.8
|
1,049
|
1,049
|
663.8
|
1,106
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
148
|
-54.8
|
-4.18
|
-7.553
|
31.94
|
7.396
|
173.7
|
208.5
|
208.5
|
134.3
|
223.9
|
Operating Margin
|
-
|
17.99%
|
-17.13%
|
-0.95%
|
-1.69%
|
5.64%
|
1.32%
|
19.88%
|
19.88%
|
19.88%
|
20.24%
|
20.24%
|
Earnings before Tax (EBT)
|
-
|
147.9
|
-
|
77.19
|
-7.848
|
31.73
|
6.384
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
80.37
|
135.6
|
-
|
77.71
|
-19.15
|
43.83
|
4.075
|
156.4
|
189.5
|
189.5
|
119.7
|
204.9
|
Net margin
|
-
|
16.48%
|
-
|
17.57%
|
-4.29%
|
7.74%
|
0.73%
|
17.9%
|
18.07%
|
18.07%
|
18.03%
|
18.53%
|
EPS
|
0.1300
|
0.2100
|
-0.1000
|
0.1300
|
-0.0300
|
0.0700
|
0.0100
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
0.1000
|
-
|
-
|
-
|
0.2007
|
-
|
-
|
Announcement Date
|
27/10/22
|
20/04/23
|
27/04/23
|
28/08/23
|
24/10/23
|
23/04/24
|
23/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
228
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
758
|
371
|
-
|
514
|
357
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
13.26
x
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
1.71%
|
8.11%
|
15.9%
|
22.8%
|
1.79%
|
19.8%
|
23.7%
|
24.2%
|
ROA (Net income/ Total Assets)
|
1.19%
|
5.32%
|
8.42%
|
11.5%
|
-
|
7.4%
|
9.8%
|
-
|
Assets
1 |
999.6
|
1,594
|
2,593
|
4,005
|
-
|
6,382
|
9,198
|
-
|
Book Value Per Share
2 |
1.670
|
1.830
|
2.930
|
3.770
|
4.620
|
5.310
|
6.630
|
8.300
|
Cash Flow per Share
2 |
-0.0700
|
0.0700
|
-0.0200
|
0.2000
|
-1.190
|
0.5000
|
1.220
|
0.6100
|
Capex
1 |
23.9
|
19.6
|
164
|
221
|
331
|
131
|
335
|
225
|
Capex / Sales
|
5.99%
|
2.44%
|
10.82%
|
8.59%
|
18.66%
|
4.17%
|
7.5%
|
3.73%
|
Announcement Date
|
28/02/20
|
26/04/21
|
22/04/22
|
20/04/23
|
23/04/24
|
-
|
-
|
-
|
Last Close Price
29.35
CNY Average target price
38.98
CNY Spread / Average Target +32.79% Consensus |