End-of-day quote
Shanghai S.E.
03:30:00 26/04/2024 am IST
|
5-day change
|
1st Jan Change
|
14.98
CNY
|
-3.29%
|
|
-8.55%
|
+18.05%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
8,766
|
9,688
|
12,334
|
10,733
|
17,219
|
20,327
|
-
|
-
|
Enterprise Value (EV)
1 |
8,698
|
8,615
|
10,218
|
7,599
|
12,434
|
15,973
|
15,018
|
20,327
|
P/E ratio
|
38.4
x
|
76.9
x
|
174
x
|
50.6
x
|
21.1
x
|
16.3
x
|
16.1
x
|
12.5
x
|
Yield
|
0.79%
|
0.39%
|
0.18%
|
0.7%
|
1.67%
|
2.14%
|
2.17%
|
2.76%
|
Capitalization / Revenue
|
0.79
x
|
0.99
x
|
1.33
x
|
1.16
x
|
1.55
x
|
1.62
x
|
1.37
x
|
1.16
x
|
EV / Revenue
|
0.78
x
|
0.88
x
|
1.1
x
|
0.82
x
|
1.12
x
|
1.27
x
|
1.02
x
|
1.16
x
|
EV / EBITDA
|
12.7
x
|
14.7
x
|
17
x
|
9.69
x
|
8.97
x
|
11.4
x
|
8.23
x
|
8.95
x
|
EV / FCF
|
7.55
x
|
-
|
-
|
-
|
5.19
x
|
-8.72
x
|
11.5
x
|
12.3
x
|
FCF Yield
|
13.2%
|
-
|
-
|
-
|
19.3%
|
-11.5%
|
8.73%
|
8.15%
|
Price to Book
|
0.97
x
|
1.07
x
|
1.35
x
|
1.15
x
|
1.72
x
|
1.85
x
|
1.71
x
|
1.5
x
|
Nbr of stocks (in thousands)
|
13,56,921
|
13,56,921
|
13,56,921
|
13,56,921
|
13,56,921
|
13,56,921
|
-
|
-
|
Reference price
2 |
6.460
|
7.140
|
9.090
|
7.910
|
12.69
|
14.98
|
14.98
|
14.98
|
Announcement Date
|
22/04/20
|
22/04/21
|
14/04/22
|
12/03/23
|
10/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
11,160
|
9,781
|
9,273
|
9,274
|
11,077
|
12,573
|
14,793
|
17,457
|
EBITDA
1 |
685.8
|
587.9
|
600.1
|
784
|
1,385
|
1,404
|
1,826
|
2,271
|
EBIT
1 |
281.3
|
172.1
|
310.9
|
324
|
999.7
|
1,469
|
1,686
|
2,151
|
Operating Margin
|
2.52%
|
1.76%
|
3.35%
|
3.49%
|
9.03%
|
11.68%
|
11.4%
|
12.32%
|
Earnings before Tax (EBT)
1 |
287.9
|
203.4
|
133
|
330
|
1,002
|
1,472
|
1,715
|
2,112
|
Net income
1 |
228.5
|
126.1
|
70.77
|
212.1
|
815.7
|
1,242
|
1,263
|
1,627
|
Net margin
|
2.05%
|
1.29%
|
0.76%
|
2.29%
|
7.36%
|
9.88%
|
8.54%
|
9.32%
|
EPS
2 |
0.1684
|
0.0929
|
0.0522
|
0.1563
|
0.6012
|
0.9200
|
0.9304
|
1.199
|
Free Cash Flow
1 |
1,152
|
-
|
-
|
-
|
2,394
|
-1,832
|
1,311
|
1,656
|
FCF margin
|
10.32%
|
-
|
-
|
-
|
21.61%
|
-14.57%
|
8.86%
|
9.49%
|
FCF Conversion (EBITDA)
|
167.95%
|
-
|
-
|
-
|
172.78%
|
-
|
71.81%
|
72.91%
|
FCF Conversion (Net income)
|
504.04%
|
-
|
-
|
-
|
293.45%
|
-
|
103.8%
|
101.77%
|
Dividend per Share
2 |
0.0510
|
0.0280
|
0.0160
|
0.0550
|
0.2120
|
0.3200
|
0.3249
|
0.4127
|
Announcement Date
|
22/04/20
|
22/04/21
|
14/04/22
|
12/03/23
|
10/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
|
3,370
|
1,619
|
2,398
|
2,112
|
3,145
|
1,956
|
2,869
|
-
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
185
|
74.85
|
114.1
|
105.2
|
29.92
|
214.9
|
239.4
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
5.49%
|
4.62%
|
4.76%
|
4.98%
|
0.95%
|
10.98%
|
8.35%
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
219
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
1 |
-0.0300
|
0.0295
|
0.0600
|
0.0400
|
0.0300
|
0.1109
|
0.1400
|
0.1600
|
0.1900
|
0.1694
|
0.1800
|
0.2200
|
0.1500
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
14/04/22
|
14/04/22
|
24/08/22
|
24/10/22
|
12/03/23
|
20/04/23
|
15/08/23
|
17/10/23
|
10/04/24
|
22/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
67.9
|
1,074
|
2,116
|
3,134
|
4,786
|
4,354
|
5,309
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1,152
|
-
|
-
|
-
|
2,394
|
-1,832
|
1,311
|
1,656
|
ROE (net income / shareholders' equity)
|
2.54%
|
1.39%
|
0.78%
|
2.3%
|
8.43%
|
11.8%
|
11%
|
12.6%
|
ROA (Net income/ Total Assets)
|
1.01%
|
0.58%
|
-
|
1.15%
|
-
|
5.8%
|
5.58%
|
5.83%
|
Assets
1 |
22,579
|
21,741
|
-
|
18,511
|
-
|
21,414
|
22,634
|
27,935
|
Book Value Per Share
2 |
6.670
|
6.690
|
6.730
|
6.870
|
7.390
|
8.090
|
8.740
|
9.970
|
Cash Flow per Share
2 |
0.9400
|
0.9800
|
0.8800
|
1.030
|
1.850
|
1.210
|
1.440
|
2.160
|
Capex
1 |
122
|
71.4
|
98.5
|
64.1
|
110
|
530
|
397
|
323
|
Capex / Sales
|
1.09%
|
0.73%
|
1.06%
|
0.69%
|
1%
|
4.22%
|
2.68%
|
1.85%
|
Announcement Date
|
22/04/20
|
22/04/21
|
14/04/22
|
12/03/23
|
10/04/24
|
-
|
-
|
-
|
Last Close Price
14.98
CNY Average target price
16.67
CNY Spread / Average Target +11.27% Consensus |
1st Jan change
|
Capi.
|
---|
| +18.05% | 2.81B | | +0.43% | 9.6B | | +69.37% | 4.53B | | -1.05% | 3.72B | | +56.77% | 3.05B | | +2.65% | 2.98B | | +37.04% | 2.95B | | -9.82% | 1.86B | | +5.01% | 1.71B | | +34.91% | 1.65B |
Smart Grid & Electrical Transmission
|