End-of-day quote
Shanghai S.E.
03:30:00 08/05/2024 am IST
|
5-day change
|
1st Jan Change
|
11.65
CNY
|
+3.74%
|
|
+11.80%
|
-7.02%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
6,820
|
6,630
|
18,294
|
20,128
|
11,097
|
10,528
|
-
|
-
|
Enterprise Value (EV)
1 |
6,820
|
6,630
|
18,294
|
20,128
|
13,011
|
9,634
|
9,708
|
10,528
|
P/E ratio
|
21.7
x
|
-510
x
|
40.1
x
|
15.1
x
|
20.9
x
|
10.6
x
|
10.7
x
|
14
x
|
Yield
|
-
|
-
|
-
|
2.1%
|
1.52%
|
1.89%
|
3.83%
|
8.5%
|
Capitalization / Revenue
|
0.61
x
|
-
|
1.01
x
|
0.93
x
|
0.58
x
|
0.51
x
|
0.47
x
|
0.48
x
|
EV / Revenue
|
0.61
x
|
-
|
1.01
x
|
0.93
x
|
0.68
x
|
0.47
x
|
0.43
x
|
0.48
x
|
EV / EBITDA
|
-
|
-
|
19.7
x
|
9.5
x
|
10.3
x
|
5.42
x
|
5.04
x
|
-
|
EV / FCF
|
-
|
-
|
-
|
15.9
x
|
-
|
11.3
x
|
8.98
x
|
8.57
x
|
FCF Yield
|
-
|
-
|
-
|
6.28%
|
-
|
8.86%
|
11.1%
|
11.7%
|
Price to Book
|
-
|
-
|
3.77
x
|
3.23
x
|
1.72
x
|
1.56
x
|
1.29
x
|
1.45
x
|
Nbr of stocks (in thousands)
|
7,74,000
|
7,80,534
|
8,74,614
|
8,82,827
|
8,85,640
|
8,89,922
|
-
|
-
|
Reference price
2 |
8.811
|
8.494
|
20.92
|
22.80
|
12.53
|
11.65
|
11.65
|
11.65
|
Announcement Date
|
28/04/20
|
29/04/21
|
28/04/22
|
27/04/23
|
22/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
11,236
|
-
|
18,168
|
21,605
|
19,064
|
20,445
|
22,605
|
21,929
|
EBITDA
1 |
-
|
-
|
928.6
|
2,119
|
1,262
|
1,777
|
1,926
|
-
|
EBIT
1 |
365.8
|
-
|
488.7
|
1,591
|
676.7
|
1,041
|
1,124
|
897.5
|
Operating Margin
|
3.26%
|
-
|
2.69%
|
7.37%
|
3.55%
|
5.09%
|
4.97%
|
4.09%
|
Earnings before Tax (EBT)
1 |
372.7
|
-
|
502.8
|
1,609
|
649.6
|
1,109
|
1,125
|
892.5
|
Net income
1 |
308.7
|
-14.99
|
430
|
1,382
|
534.8
|
937.1
|
945.3
|
745
|
Net margin
|
2.75%
|
-
|
2.37%
|
6.39%
|
2.81%
|
4.58%
|
4.18%
|
3.4%
|
EPS
2 |
0.4056
|
-0.0167
|
0.5222
|
1.511
|
0.6000
|
1.098
|
1.085
|
0.8350
|
Free Cash Flow
1 |
-
|
-
|
-
|
1,265
|
-
|
854
|
1,081
|
1,228
|
FCF margin
|
-
|
-
|
-
|
5.85%
|
-
|
4.18%
|
4.78%
|
5.6%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
59.68%
|
-
|
48.07%
|
56.13%
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
91.53%
|
-
|
91.13%
|
114.36%
|
164.83%
|
Dividend per Share
2 |
-
|
-
|
-
|
0.4778
|
0.1900
|
0.2200
|
0.4467
|
0.9900
|
Announcement Date
|
28/04/20
|
29/04/21
|
28/04/22
|
27/04/23
|
22/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
1,914
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
894
|
820
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
1.517
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
-
|
1,265
|
-
|
854
|
1,081
|
1,228
|
ROE (net income / shareholders' equity)
|
8.47%
|
-
|
10%
|
24.4%
|
8.35%
|
7.1%
|
11.7%
|
10.6%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
7.52%
|
-
|
4.33%
|
4.6%
|
-
|
Assets
1 |
-
|
-
|
-
|
18,378
|
-
|
21,626
|
20,550
|
-
|
Book Value Per Share
2 |
-
|
-
|
5.540
|
7.060
|
7.290
|
7.460
|
9.050
|
8.060
|
Cash Flow per Share
2 |
-0.8200
|
-
|
0.8000
|
2.060
|
1.270
|
2.270
|
2.230
|
2.070
|
Capex
1 |
-
|
-
|
175
|
557
|
563
|
849
|
686
|
250
|
Capex / Sales
|
-
|
-
|
0.97%
|
2.58%
|
2.95%
|
4.15%
|
3.03%
|
1.14%
|
Announcement Date
|
28/04/20
|
29/04/21
|
28/04/22
|
27/04/23
|
22/04/24
|
-
|
-
|
-
|
Last Close Price
11.65
CNY Average target price
12.25
CNY Spread / Average Target +5.15% Consensus |
1st Jan change
|
Capi.
|
---|
| -7.02% | 1.43B | | +21.69% | 3.66B | | +12.14% | 2.78B | | +17.02% | 2.28B | | +25.84% | 1.52B | | +22.25% | 873M | | -17.79% | 697M | | -3.22% | 590M | | -20.05% | 479M | | -14.21% | 416M |
Aluminum Rolling
|