End-of-day quote
Shenzhen S.E.
03:30:00 15/07/2024 am IST
|
5-day change
|
1st Jan Change
|
7.34
CNY
|
-1.34%
|
|
+1.24%
|
-26.75%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,083
|
5,952
|
7,722
|
7,032
|
5,519
|
3,978
|
-
|
-
|
Enterprise Value (EV)
1 |
4,083
|
5,952
|
7,722
|
7,032
|
5,519
|
3,978
|
3,978
|
3,978
|
P/E ratio
|
26.5
x
|
26.4
x
|
35.2
x
|
24.2
x
|
20.7
x
|
12.2
x
|
10.3
x
|
8.34
x
|
Yield
|
1.78%
|
-
|
-
|
0.92%
|
1%
|
1.36%
|
1.63%
|
2.04%
|
Capitalization / Revenue
|
2.17
x
|
2.75
x
|
2.61
x
|
1.89
x
|
1.41
x
|
0.91
x
|
0.8
x
|
0.7
x
|
EV / Revenue
|
2.17
x
|
2.75
x
|
2.61
x
|
1.89
x
|
1.41
x
|
0.91
x
|
0.8
x
|
0.7
x
|
EV / EBITDA
|
16.7
x
|
18.9
x
|
25.6
x
|
17.5
x
|
12
x
|
6.87
x
|
5.91
x
|
4.99
x
|
EV / FCF
|
-
|
-
|
-
|
-3,21,89,908
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-0%
|
-
|
-
|
-
|
-
|
Price to Book
|
2.57
x
|
3.17
x
|
3.63
x
|
2.71
x
|
2.04
x
|
1.31
x
|
1.18
x
|
1.05
x
|
Nbr of stocks (in thousands)
|
5,23,426
|
5,41,471
|
5,41,471
|
5,60,155
|
5,50,749
|
5,39,722
|
-
|
-
|
Reference price
2 |
7.800
|
10.99
|
14.26
|
12.55
|
10.02
|
7.340
|
7.340
|
7.340
|
Announcement Date
|
27/02/20
|
08/02/21
|
22/04/22
|
17/04/23
|
15/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,880
|
2,164
|
2,954
|
3,714
|
3,902
|
4,360
|
4,976
|
5,709
|
EBITDA
1 |
244.8
|
315.6
|
301.5
|
401
|
458.6
|
578.7
|
673.3
|
797
|
EBIT
1 |
182.1
|
248.9
|
241.4
|
318.4
|
332.4
|
379.2
|
449
|
555.2
|
Operating Margin
|
9.69%
|
11.5%
|
8.17%
|
8.57%
|
8.52%
|
8.7%
|
9.02%
|
9.73%
|
Earnings before Tax (EBT)
1 |
183.6
|
247.3
|
243.3
|
316.8
|
331.7
|
377.8
|
447.2
|
553.5
|
Net income
1 |
158.2
|
218.2
|
227.4
|
291.7
|
298.7
|
337.7
|
399.2
|
493
|
Net margin
|
8.41%
|
10.08%
|
7.7%
|
7.85%
|
7.66%
|
7.75%
|
8.02%
|
8.63%
|
EPS
2 |
0.2945
|
0.4168
|
0.4052
|
0.5178
|
0.4848
|
0.6025
|
0.7150
|
0.8800
|
Free Cash Flow
|
-
|
-
|
-
|
-218.5
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-5.88%
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.1385
|
-
|
-
|
0.1154
|
0.1000
|
0.1000
|
0.1200
|
0.1500
|
Announcement Date
|
27/02/20
|
08/02/21
|
22/04/22
|
17/04/23
|
15/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-218
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
9.18%
|
12.4%
|
10.9%
|
12.4%
|
10.6%
|
10.7%
|
11.4%
|
12.6%
|
ROA (Net income/ Total Assets)
|
6.12%
|
7.49%
|
5.89%
|
4.87%
|
4.82%
|
5.18%
|
5.58%
|
6.35%
|
Assets
1 |
2,584
|
2,914
|
3,859
|
5,990
|
6,195
|
6,520
|
7,161
|
7,766
|
Book Value Per Share
2 |
3.030
|
3.470
|
3.930
|
4.630
|
4.920
|
5.590
|
6.200
|
6.960
|
Cash Flow per Share
2 |
0.4000
|
0.2300
|
0.2200
|
0.2400
|
1.200
|
0.8800
|
0.7800
|
0.9700
|
Capex
1 |
84
|
95.3
|
361
|
352
|
281
|
332
|
275
|
286
|
Capex / Sales
|
4.47%
|
4.41%
|
12.23%
|
9.48%
|
7.2%
|
7.61%
|
5.53%
|
5%
|
Announcement Date
|
27/02/20
|
08/02/21
|
22/04/22
|
17/04/23
|
15/04/24
|
-
|
-
|
-
|
Last Close Price
7.34
CNY Average target price
11.01
CNY Spread / Average Target +50.00% Consensus |
1st Jan change
|
Capi.
|
---|
| -26.75% | 546M | | +5.49% | 4.54B | | +30.91% | 1.53B | | +18.68% | 1.23B | | -17.71% | 1.13B | | -24.23% | 782M | | -21.66% | 769M | | -21.38% | 700M | | -45.03% | 572M | | +43.95% | 439M |
Adhesive & Epoxy
|