End-of-day quote
Shanghai S.E.
03:30:00 29/04/2024 am IST
|
5-day change
|
1st Jan Change
|
24.26
CNY
|
+5.99%
|
|
-7.01%
|
-18.29%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,118
|
11,058
|
6,627
|
8,307
|
5,222
|
4,267
|
-
|
-
|
Enterprise Value (EV)
1 |
4,118
|
11,058
|
6,627
|
8,307
|
5,222
|
4,267
|
4,267
|
4,267
|
P/E ratio
|
15.8
x
|
26
x
|
26.6
x
|
-28
x
|
13.4
x
|
9.48
x
|
7.52
x
|
7.46
x
|
Yield
|
1.96%
|
-
|
1.17%
|
3.26%
|
6%
|
3.42%
|
3.83%
|
-
|
Capitalization / Revenue
|
2.03
x
|
3.67
x
|
2.1
x
|
2.59
x
|
1.4
x
|
1.02
x
|
0.8
x
|
0.83
x
|
EV / Revenue
|
2.03
x
|
3.67
x
|
2.1
x
|
2.59
x
|
1.4
x
|
1.02
x
|
0.8
x
|
0.83
x
|
EV / EBITDA
|
-
|
18.6
x
|
17.5
x
|
-51.7
x
|
10.7
x
|
6.38
x
|
5.62
x
|
5.66
x
|
EV / FCF
|
-
|
-
|
-1,67,10,541
x
|
2,80,94,826
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-0%
|
0%
|
-
|
-
|
-
|
-
|
Price to Book
|
3.14
x
|
6.71
x
|
3.67
x
|
6.07
x
|
3.51
x
|
2.08
x
|
1.68
x
|
1.4
x
|
Nbr of stocks (in thousands)
|
1,77,553
|
1,77,553
|
1,77,553
|
1,75,879
|
1,75,879
|
1,75,879
|
-
|
-
|
Reference price
2 |
23.20
|
62.28
|
37.33
|
47.23
|
29.69
|
24.26
|
24.26
|
24.26
|
Announcement Date
|
20/01/20
|
26/01/21
|
28/04/22
|
28/04/23
|
07/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,027
|
3,012
|
3,157
|
3,209
|
3,738
|
4,193
|
5,366
|
5,133
|
EBITDA
1 |
-
|
594.1
|
379.7
|
-160.5
|
489.7
|
669.2
|
758.8
|
754.2
|
EBIT
1 |
309.9
|
518.4
|
285.1
|
-276.1
|
357.1
|
537.5
|
630.3
|
638.1
|
Operating Margin
|
15.29%
|
17.21%
|
9.03%
|
-8.6%
|
9.55%
|
12.82%
|
11.75%
|
12.43%
|
Earnings before Tax (EBT)
1 |
304
|
516.9
|
286
|
-278.8
|
358.4
|
502.3
|
648.3
|
639.5
|
Net income
1 |
261.3
|
425.8
|
256.9
|
-298.5
|
389.9
|
452.7
|
571.2
|
576.4
|
Net margin
|
12.89%
|
14.14%
|
8.14%
|
-9.3%
|
10.43%
|
10.8%
|
10.65%
|
11.23%
|
EPS
2 |
1.470
|
2.396
|
1.402
|
-1.685
|
2.220
|
2.560
|
3.227
|
3.250
|
Free Cash Flow
|
-
|
-
|
-396.6
|
295.7
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-12.56%
|
9.21%
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.4552
|
-
|
0.4379
|
1.538
|
1.780
|
0.8300
|
0.9300
|
-
|
Announcement Date
|
20/01/20
|
26/01/21
|
28/04/22
|
28/04/23
|
07/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-397
|
296
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
21.8%
|
28.7%
|
14.5%
|
-18.2%
|
26.5%
|
23.2%
|
21.8%
|
18.4%
|
ROA (Net income/ Total Assets)
|
10.6%
|
13.4%
|
7.45%
|
-
|
8.82%
|
7.86%
|
7.88%
|
-
|
Assets
1 |
2,473
|
3,176
|
3,450
|
-
|
4,420
|
5,762
|
7,249
|
-
|
Book Value Per Share
2 |
7.390
|
9.280
|
10.20
|
7.780
|
8.470
|
11.70
|
14.40
|
17.40
|
Cash Flow per Share
2 |
1.820
|
1.350
|
-0.1000
|
2.950
|
2.390
|
5.920
|
4.530
|
5.570
|
Capex
1 |
368
|
342
|
379
|
227
|
101
|
191
|
229
|
188
|
Capex / Sales
|
18.17%
|
11.35%
|
12%
|
7.08%
|
2.71%
|
4.55%
|
4.26%
|
3.66%
|
Announcement Date
|
20/01/20
|
26/01/21
|
28/04/22
|
28/04/23
|
07/03/24
|
-
|
-
|
-
|
Last Close Price
24.26
CNY Average target price
37.19
CNY Spread / Average Target +53.30% Consensus |
1st Jan change
|
Capi.
|
---|
| -18.29% | 556M | | +56.65% | 2.89B | | +11.44% | 1.84B | | +3.79% | 1.11B | | +18.40% | 750M | | +50.92% | 521M | | -15.91% | 482M | | -2.88% | 332M | | -23.02% | 294M | | +3.05% | 183M |
Doors & Window Frames
|