End-of-day quote
Shenzhen S.E.
03:30:00 28/06/2024 am IST
|
5-day change
|
1st Jan Change
|
17
CNY
|
+7.73%
|
|
+2.72%
|
+24.45%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
5,002
|
4,494
|
6,224
|
7,339
|
6,957
|
8,733
|
-
|
-
|
Enterprise Value (EV)
1 |
5,002
|
4,494
|
6,224
|
7,339
|
6,957
|
8,733
|
8,733
|
8,733
|
P/E ratio
|
21.1
x
|
15.4
x
|
19.6
x
|
15.5
x
|
11.4
x
|
13.9
x
|
11.6
x
|
9.94
x
|
Yield
|
1.58%
|
1.68%
|
1.22%
|
1.37%
|
3.66%
|
1.47%
|
1.76%
|
2.06%
|
Capitalization / Revenue
|
5.61
x
|
4.1
x
|
5.14
x
|
4.87
x
|
3.93
x
|
4.01
x
|
3.21
x
|
2.67
x
|
EV / Revenue
|
5.61
x
|
4.1
x
|
5.14
x
|
4.87
x
|
3.93
x
|
4.01
x
|
3.21
x
|
2.67
x
|
EV / EBITDA
|
-
|
12.1
x
|
15.7
x
|
12.5
x
|
9.83
x
|
12
x
|
10
x
|
8.34
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
2.38
x
|
1.88
x
|
2.36
x
|
2.4
x
|
1.92
x
|
2.17
x
|
1.89
x
|
1.64
x
|
Nbr of stocks (in thousands)
|
5,14,075
|
5,04,387
|
5,04,387
|
5,04,387
|
5,09,315
|
5,13,700
|
-
|
-
|
Reference price
2 |
9.731
|
8.910
|
12.34
|
14.55
|
13.66
|
17.00
|
17.00
|
17.00
|
Announcement Date
|
28/02/20
|
06/04/21
|
22/04/22
|
21/04/23
|
18/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
892.4
|
1,097
|
1,210
|
1,506
|
1,771
|
2,176
|
2,724
|
3,272
|
EBITDA
1 |
-
|
371.1
|
395.7
|
585.4
|
707.9
|
726.2
|
873.3
|
1,046
|
EBIT
1 |
276.7
|
348.8
|
373.7
|
546.4
|
693.6
|
709.8
|
853
|
994.6
|
Operating Margin
|
31.01%
|
31.8%
|
30.88%
|
36.27%
|
39.16%
|
32.61%
|
31.32%
|
30.4%
|
Earnings before Tax (EBT)
1 |
277.7
|
348.8
|
373.5
|
550
|
692.2
|
711.5
|
854.7
|
996
|
Net income
1 |
242.9
|
293.3
|
317.8
|
472.1
|
607.3
|
622
|
748
|
870.7
|
Net margin
|
27.22%
|
26.74%
|
26.26%
|
31.34%
|
34.28%
|
28.58%
|
27.46%
|
26.61%
|
EPS
2 |
0.4615
|
0.5800
|
0.6300
|
0.9400
|
1.200
|
1.220
|
1.470
|
1.710
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.1538
|
0.1500
|
0.1500
|
0.2000
|
0.5000
|
0.2500
|
0.3000
|
0.3500
|
Announcement Date
|
28/02/20
|
06/04/21
|
22/04/22
|
21/04/23
|
18/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
10.9%
|
12.9%
|
12.7%
|
16.7%
|
18.2%
|
15.8%
|
16.7%
|
16.9%
|
ROA (Net income/ Total Assets)
|
-
|
10.5%
|
10.2%
|
11.7%
|
16.1%
|
12.9%
|
13.6%
|
13.5%
|
Assets
1 |
-
|
2,802
|
3,125
|
4,038
|
3,775
|
4,822
|
5,520
|
6,450
|
Book Value Per Share
2 |
4.090
|
4.750
|
5.230
|
6.060
|
7.100
|
7.830
|
9.010
|
10.40
|
Cash Flow per Share
2 |
0.3800
|
0.3400
|
0.3700
|
1.050
|
1.100
|
1.080
|
1.330
|
1.630
|
Capex
1 |
81.9
|
103
|
253
|
107
|
53.7
|
109
|
133
|
653
|
Capex / Sales
|
9.18%
|
9.37%
|
20.94%
|
7.08%
|
3.03%
|
5.01%
|
4.89%
|
19.97%
|
Announcement Date
|
28/02/20
|
06/04/21
|
22/04/22
|
21/04/23
|
18/04/24
|
-
|
-
|
-
|
Average target price
17.36
CNY Spread / Average Target +2.15% Consensus |