End-of-day quote
Shanghai S.E.
03:30:00 30/04/2024 am IST
|
5-day change
|
1st Jan Change
|
14.16
CNY
|
-0.42%
|
|
+2.39%
|
+18.59%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
30,647
|
32,783
|
35,271
|
36,540
|
29,195
|
34,304
|
-
|
-
|
Enterprise Value (EV)
1 |
36,924
|
35,739
|
38,225
|
39,602
|
34,183
|
37,090
|
37,279
|
34,304
|
P/E ratio
|
22.9
x
|
25.4
x
|
24.8
x
|
22.5
x
|
13.7
x
|
12.6
x
|
10.5
x
|
6.71
x
|
Yield
|
0.49%
|
0.43%
|
0.46%
|
0.53%
|
1.26%
|
1.06%
|
1.14%
|
1.84%
|
Capitalization / Revenue
|
0.96
x
|
1.01
x
|
0.85
x
|
0.79
x
|
0.61
x
|
0.61
x
|
0.54
x
|
0.43
x
|
EV / Revenue
|
1.16
x
|
1.1
x
|
0.93
x
|
0.85
x
|
0.72
x
|
0.66
x
|
0.59
x
|
0.43
x
|
EV / EBITDA
|
14.9
x
|
13.9
x
|
13.1
x
|
13.5
x
|
9.18
x
|
7.22
x
|
6.3
x
|
4.31
x
|
EV / FCF
|
-
|
-
|
-
|
-2,31,56,933
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-0%
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
1.67
x
|
1.74
x
|
1.57
x
|
1.15
x
|
1.24
x
|
1.13
x
|
0.95
x
|
Nbr of stocks (in thousands)
|
18,84,808
|
23,43,305
|
23,32,714
|
24,26,298
|
24,45,181
|
24,22,576
|
-
|
-
|
Reference price
2 |
16.26
|
13.99
|
15.12
|
15.06
|
11.94
|
14.16
|
14.16
|
14.16
|
Announcement Date
|
30/04/20
|
28/04/21
|
25/04/22
|
25/04/23
|
25/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
31,760
|
32,384
|
41,271
|
46,464
|
47,622
|
56,204
|
63,173
|
78,909
|
EBITDA
1 |
2,478
|
2,563
|
2,910
|
2,940
|
3,725
|
5,138
|
5,921
|
7,954
|
EBIT
1 |
1,551
|
1,374
|
1,709
|
1,674
|
2,311
|
2,976
|
3,669
|
5,574
|
Operating Margin
|
4.88%
|
4.24%
|
4.14%
|
3.6%
|
4.85%
|
5.29%
|
5.81%
|
7.06%
|
Earnings before Tax (EBT)
1 |
1,593
|
1,340
|
1,737
|
1,686
|
2,385
|
2,994
|
3,665
|
5,558
|
Net income
1 |
1,362
|
1,062
|
1,436
|
1,584
|
2,154
|
2,768
|
3,315
|
5,199
|
Net margin
|
4.29%
|
3.28%
|
3.48%
|
3.41%
|
4.52%
|
4.93%
|
5.25%
|
6.59%
|
EPS
2 |
0.7100
|
0.5500
|
0.6100
|
0.6700
|
0.8700
|
1.123
|
1.343
|
2.110
|
Free Cash Flow
|
-
|
-
|
-
|
-1,710
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-3.68%
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.0800
|
0.0600
|
0.0700
|
0.0800
|
0.1500
|
0.1500
|
0.1620
|
0.2600
|
Announcement Date
|
30/04/20
|
28/04/21
|
25/04/22
|
25/04/23
|
25/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 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
|
---|
Net sales
1 |
16,348
|
15,470
|
16,914
|
11,459
|
23,214
|
9,352
|
12,754
|
12,547
|
11,812
|
24,358
|
10,867
|
12,310
|
11,924
|
12,520
|
24,445
|
11,785
|
14,410
|
14,425
|
14,416
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
726.2
|
-
|
874.9
|
96.03
|
876.7
|
403.6
|
621.2
|
706.5
|
-57.05
|
649.5
|
435.5
|
903.7
|
592.9
|
378.4
|
971.3
|
596.9
|
-
|
-
|
-
|
Operating Margin
|
4.44%
|
-
|
5.17%
|
0.84%
|
3.78%
|
4.32%
|
4.87%
|
5.63%
|
-0.48%
|
2.67%
|
4.01%
|
7.34%
|
4.97%
|
3.02%
|
3.97%
|
5.07%
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
771.8
|
-
|
838.2
|
-
|
889.9
|
-
|
-
|
-
|
-30.09
|
666.1
|
-
|
-
|
-
|
-
|
1,055
|
-
|
-
|
-
|
-
|
Net income
|
631.5
|
443.3
|
618.5
|
120.6
|
765.2
|
344.1
|
516.1
|
-
|
163.9
|
723.4
|
-
|
-
|
-
|
-
|
904.1
|
-
|
-
|
-
|
-
|
Net margin
|
3.86%
|
2.87%
|
3.66%
|
1.05%
|
3.3%
|
3.68%
|
4.05%
|
-
|
1.39%
|
2.97%
|
-
|
-
|
-
|
-
|
3.7%
|
-
|
-
|
-
|
-
|
EPS
2 |
0.3300
|
-
|
0.3201
|
0.0600
|
0.3300
|
0.1456
|
0.2100
|
0.2400
|
0.0700
|
0.3100
|
0.1602
|
0.3500
|
0.2200
|
0.1400
|
0.3600
|
0.2080
|
0.3000
|
0.2800
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
30/04/20
|
30/08/20
|
28/04/21
|
25/04/22
|
25/04/22
|
25/04/22
|
29/08/22
|
28/10/22
|
25/04/23
|
25/04/23
|
25/04/23
|
24/08/23
|
30/10/23
|
25/04/24
|
25/04/24
|
25/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
6,277
|
2,956
|
2,954
|
3,062
|
4,988
|
2,786
|
2,976
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.533
x
|
1.153
x
|
1.015
x
|
1.041
x
|
1.339
x
|
0.5423
x
|
0.5026
x
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-1,710
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
10.3%
|
7.36%
|
7.02%
|
7.46%
|
8.71%
|
10.1%
|
10.8%
|
14.1%
|
ROA (Net income/ Total Assets)
|
3.51%
|
2.37%
|
2.85%
|
2.84%
|
-
|
4.43%
|
5.06%
|
6.75%
|
Assets
1 |
38,851
|
44,857
|
50,471
|
55,677
|
-
|
62,528
|
65,582
|
77,022
|
Book Value Per Share
2 |
-
|
8.370
|
8.690
|
9.610
|
10.40
|
11.40
|
12.60
|
14.90
|
Cash Flow per Share
2 |
0.8000
|
0.6800
|
0.5800
|
0.3500
|
0.7500
|
1.020
|
1.410
|
1.890
|
Capex
1 |
3,548
|
1,420
|
2,694
|
2,565
|
2,059
|
1,137
|
1,029
|
1,669
|
Capex / Sales
|
11.17%
|
4.38%
|
6.53%
|
5.52%
|
4.32%
|
2.02%
|
1.63%
|
2.12%
|
Announcement Date
|
30/04/20
|
28/04/21
|
25/04/22
|
25/04/23
|
25/04/24
|
-
|
-
|
-
|
Last Close Price
14.16
CNY Average target price
13.96
CNY Spread / Average Target -1.38% Consensus |
1st Jan change
|
Capi.
|
---|
| +18.59% | 4.74B | | -6.73% | 191B | | +16.51% | 85.99B | | +62.04% | 67.25B | | +12.95% | 58.93B | | +29.12% | 31.88B | | +12.02% | 20.35B | | +65.01% | 20.24B | | +8.27% | 17.62B | | -10.03% | 17.53B |
Other Communications & Networking
|