End-of-day quote
Shenzhen S.E.
03:30:00 26/04/2024 am IST
|
5-day change
|
1st Jan Change
|
32.87
CNY
|
+0.70%
|
|
+2.40%
|
-5.33%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,05,956
|
4,53,249
|
4,88,449
|
3,27,064
|
3,23,958
|
3,06,697
|
-
|
-
|
Enterprise Value (EV)
1 |
2,86,214
|
4,27,258
|
4,61,684
|
2,98,786
|
2,91,203
|
2,48,966
|
2,70,643
|
2,34,348
|
P/E ratio
|
24.4
x
|
33.6
x
|
29
x
|
25.3
x
|
22.8
x
|
18.4
x
|
15.4
x
|
13.8
x
|
Yield
|
2.14%
|
1.65%
|
1.72%
|
2.02%
|
2.59%
|
2.87%
|
3.23%
|
3.44%
|
Capitalization / Revenue
|
5.31
x
|
7.14
x
|
6
x
|
3.93
x
|
3.63
x
|
3.07
x
|
2.66
x
|
2.44
x
|
EV / Revenue
|
4.96
x
|
6.73
x
|
5.67
x
|
3.59
x
|
3.26
x
|
2.5
x
|
2.34
x
|
1.86
x
|
EV / EBITDA
|
19.9
x
|
26.6
x
|
23.8
x
|
18.8
x
|
16.6
x
|
12.1
x
|
11.5
x
|
8.41
x
|
EV / FCF
|
48.3
x
|
30.3
x
|
47.7
x
|
46.5
x
|
23.1
x
|
20.9
x
|
17.5
x
|
13.2
x
|
FCF Yield
|
2.07%
|
3.3%
|
2.1%
|
2.15%
|
4.33%
|
4.78%
|
5.71%
|
7.58%
|
Price to Book
|
6.81
x
|
8.42
x
|
7.69
x
|
4.78
x
|
4.24
x
|
3.56
x
|
3.15
x
|
2.79
x
|
Nbr of stocks (in thousands)
|
93,45,011
|
93,43,417
|
93,35,806
|
94,30,921
|
93,30,601
|
93,30,601
|
-
|
-
|
Reference price
2 |
32.74
|
48.51
|
52.32
|
34.68
|
34.72
|
32.87
|
32.87
|
32.87
|
Announcement Date
|
28/02/20
|
26/02/21
|
22/02/22
|
17/02/23
|
29/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
57,658
|
63,503
|
81,420
|
83,166
|
89,340
|
99,749
|
1,15,419
|
1,25,902
|
EBITDA
1 |
14,406
|
16,042
|
19,366
|
15,872
|
17,525
|
20,565
|
23,627
|
27,860
|
EBIT
1 |
13,708
|
15,197
|
18,474
|
14,783
|
16,039
|
19,213
|
22,249
|
25,593
|
Operating Margin
|
23.77%
|
23.93%
|
22.69%
|
17.77%
|
17.95%
|
19.26%
|
19.28%
|
20.33%
|
Earnings before Tax (EBT)
1 |
13,755
|
15,273
|
18,468
|
14,855
|
16,099
|
19,238
|
22,900
|
25,585
|
Net income
1 |
12,415
|
13,386
|
16,800
|
12,837
|
14,108
|
16,700
|
19,958
|
22,226
|
Net margin
|
21.53%
|
21.08%
|
20.63%
|
15.44%
|
15.79%
|
16.74%
|
17.29%
|
17.65%
|
EPS
2 |
1.340
|
1.444
|
1.806
|
1.370
|
1.520
|
1.785
|
2.137
|
2.380
|
Free Cash Flow
1 |
5,926
|
14,085
|
9,675
|
6,421
|
12,606
|
11,894
|
15,444
|
17,761
|
FCF margin
|
10.28%
|
22.18%
|
11.88%
|
7.72%
|
14.11%
|
11.92%
|
13.38%
|
14.11%
|
FCF Conversion (EBITDA)
|
41.13%
|
87.8%
|
49.96%
|
40.46%
|
71.93%
|
57.83%
|
65.36%
|
63.75%
|
FCF Conversion (Net income)
|
47.73%
|
105.22%
|
57.59%
|
50.02%
|
89.36%
|
71.22%
|
77.38%
|
79.91%
|
Dividend per Share
2 |
0.7000
|
0.8000
|
0.9000
|
0.7000
|
0.9000
|
0.9431
|
1.060
|
1.129
|
Announcement Date
|
28/02/20
|
26/02/21
|
22/02/22
|
17/02/23
|
29/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
33,735
|
25,791
|
47,518
|
16,522
|
20,736
|
22,464
|
23,445
|
45,909
|
16,201
|
21,370
|
23,704
|
28,065
|
51,769
|
17,818
|
24,162
|
26,782
|
31,853
|
-
|
-
|
EBITDA
|
-
|
6,039
|
-
|
-
|
-
|
4,084
|
4,558
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
5,747
|
-
|
2,847
|
3,892
|
3,708
|
4,335
|
8,043
|
2,260
|
3,938
|
-
|
5,568
|
-
|
2,566
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
22.28%
|
-
|
17.23%
|
18.77%
|
16.51%
|
18.49%
|
17.52%
|
13.95%
|
18.43%
|
-
|
19.84%
|
-
|
14.4%
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
5,756
|
-
|
-
|
3,901
|
3,745
|
4,344
|
8,088
|
2,290
|
3,957
|
4,287
|
5,565
|
-
|
2,577
|
4,638
|
5,190
|
6,321
|
-
|
-
|
Net income
1 |
-
|
5,835
|
-
|
2,284
|
3,475
|
3,081
|
3,997
|
7,078
|
1,811
|
3,527
|
3,513
|
5,256
|
-
|
1,916
|
4,180
|
4,713
|
5,735
|
-
|
-
|
Net margin
|
-
|
22.62%
|
-
|
13.83%
|
16.76%
|
13.72%
|
17.05%
|
15.42%
|
11.18%
|
16.5%
|
14.82%
|
18.73%
|
-
|
10.75%
|
17.3%
|
17.6%
|
18.01%
|
-
|
-
|
EPS
2 |
0.9000
|
0.6300
|
-
|
0.2460
|
0.3600
|
0.3310
|
0.4320
|
0.7630
|
0.1960
|
0.3720
|
0.3800
|
0.5720
|
-
|
0.2080
|
0.4540
|
0.5126
|
0.5923
|
0.2500
|
0.5300
|
Dividend per Share
|
-
|
0.9000
|
-
|
-
|
-
|
-
|
0.7000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
28/02/20
|
22/02/22
|
22/02/22
|
15/04/22
|
12/08/22
|
28/10/22
|
17/02/23
|
17/02/23
|
14/04/23
|
18/08/23
|
20/10/23
|
29/01/24
|
29/01/24
|
19/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
19,742
|
25,992
|
26,766
|
28,278
|
32,756
|
57,731
|
36,054
|
72,349
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
5,926
|
14,085
|
9,675
|
6,421
|
12,606
|
11,894
|
15,444
|
17,761
|
ROE (net income / shareholders' equity)
|
30.5%
|
27.7%
|
29%
|
19.6%
|
19.6%
|
19.8%
|
21.3%
|
20.5%
|
ROA (Net income/ Total Assets)
|
17.9%
|
16.3%
|
17.4%
|
11.5%
|
-
|
11.5%
|
12.7%
|
12.6%
|
Assets
1 |
69,425
|
82,029
|
96,689
|
1,11,639
|
-
|
1,45,641
|
1,57,176
|
1,76,396
|
Book Value Per Share
2 |
4.810
|
5.760
|
6.800
|
7.250
|
8.180
|
9.230
|
10.40
|
11.80
|
Cash Flow per Share
2 |
0.8300
|
1.720
|
1.360
|
1.080
|
1.780
|
1.730
|
2.060
|
2.260
|
Capex
1 |
1,842
|
1,989
|
3,034
|
3,743
|
4,017
|
4,398
|
4,100
|
4,329
|
Capex / Sales
|
3.19%
|
3.13%
|
3.73%
|
4.5%
|
4.5%
|
4.41%
|
3.55%
|
3.44%
|
Announcement Date
|
28/02/20
|
26/02/21
|
22/02/22
|
17/02/23
|
29/01/24
|
-
|
-
|
-
|
Last Close Price
32.87
CNY Average target price
42.65
CNY Spread / Average Target +29.76% Consensus |
1st Jan change
|
Capi.
|
---|
| -5.33% | 42.32B | | -5.91% | 7.84B | | -5.72% | 5.79B | | +5.63% | 2.9B | | +6.61% | 2.22B | | +7.69% | 1.71B | | +28.06% | 1.61B | | +5.71% | 1.53B | | +2.83% | 1.52B | | -13.41% | 1.22B |
Security & Surveillance
|