End-of-day quote
Shanghai S.E.
03:30:00 30/04/2024 am IST
|
5-day change
|
1st Jan Change
|
8.2
CNY
|
-0.49%
|
|
+2.89%
|
-10.97%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
11,949
|
22,205
|
15,837
|
12,223
|
10,158
|
9,044
|
-
|
-
|
Enterprise Value (EV)
1 |
11,949
|
22,205
|
15,726
|
11,919
|
9,576
|
7,513
|
7,400
|
7,762
|
P/E ratio
|
36.8
x
|
70.6
x
|
134
x
|
88.6
x
|
113
x
|
40.2
x
|
33
x
|
45.7
x
|
Yield
|
1.36%
|
0.71%
|
0.63%
|
0.89%
|
0.76%
|
1.74%
|
1.46%
|
1.09%
|
Capitalization / Revenue
|
6.52
x
|
11
x
|
8.36
x
|
5.71
x
|
4.82
x
|
4.03
x
|
3.38
x
|
3.56
x
|
EV / Revenue
|
6.52
x
|
11
x
|
8.31
x
|
5.57
x
|
4.55
x
|
3.35
x
|
2.77
x
|
3.05
x
|
EV / EBITDA
|
25.1
x
|
48.3
x
|
68.2
x
|
47.9
x
|
51
x
|
22.3
x
|
19.4
x
|
23.8
x
|
EV / FCF
|
-
|
10,39,16,312
x
|
8,50,71,945
x
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
0%
|
0%
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
5.31
x
|
9.27
x
|
7.37
x
|
5.62
x
|
3.1
x
|
2.74
x
|
2.93
x
|
2.6
x
|
Nbr of stocks (in thousands)
|
10,02,956
|
10,02,956
|
9,92,934
|
9,92,934
|
11,02,934
|
11,02,934
|
-
|
-
|
Reference price
2 |
11.91
|
22.14
|
15.95
|
12.31
|
9.210
|
8.200
|
8.200
|
8.200
|
Announcement Date
|
20/04/20
|
29/03/21
|
25/04/22
|
27/02/23
|
29/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,832
|
2,014
|
1,893
|
2,139
|
2,106
|
2,243
|
2,672
|
2,544
|
EBITDA
1 |
475.9
|
460.1
|
230.7
|
249
|
187.7
|
337.2
|
381.7
|
326
|
EBIT
1 |
393.4
|
384.5
|
146.2
|
163.5
|
103
|
248.1
|
290.8
|
245
|
Operating Margin
|
21.47%
|
19.09%
|
7.72%
|
7.65%
|
4.89%
|
11.06%
|
10.88%
|
9.63%
|
Earnings before Tax (EBT)
1 |
396.9
|
388.6
|
143.2
|
163.6
|
102.1
|
264.1
|
311.9
|
-
|
Net income
1 |
324.6
|
314.8
|
118.9
|
138
|
86.9
|
241.5
|
296.4
|
-
|
Net margin
|
17.71%
|
15.63%
|
6.28%
|
6.45%
|
4.13%
|
10.77%
|
11.09%
|
-
|
EPS
2 |
0.3236
|
0.3138
|
0.1191
|
0.1390
|
0.0815
|
0.2038
|
0.2483
|
0.1793
|
Free Cash Flow
|
-
|
213.7
|
184.9
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
10.61%
|
9.76%
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
46.44%
|
80.11%
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
67.89%
|
155.45%
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.1617
|
0.1570
|
0.1010
|
0.1100
|
0.0700
|
0.1428
|
0.1199
|
0.0896
|
Announcement Date
|
20/04/20
|
29/03/21
|
25/04/22
|
27/02/23
|
29/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
953.4
|
534
|
572
|
611.2
|
1,183
|
498.4
|
457.4
|
612.9
|
526.4
|
-
|
498.6
|
468.5
|
460.4
|
560.6
|
515.8
|
627.9
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
-20.66
|
92.47
|
62.83
|
-
|
33.9
|
-25.67
|
85.89
|
61.46
|
-
|
21.44
|
-65.76
|
64.18
|
46.08
|
42.39
|
51.61
|
-
|
-
|
Operating Margin
|
-
|
-3.87%
|
16.17%
|
10.28%
|
-
|
6.8%
|
-5.61%
|
14.01%
|
11.68%
|
-
|
4.3%
|
-14.04%
|
13.94%
|
8.22%
|
8.22%
|
8.22%
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
50.67
|
127.9
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
8.29%
|
10.81%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
-
|
-0.0100
|
0.0778
|
0.0500
|
-
|
0.0300
|
-0.0200
|
0.0734
|
0.0466
|
0.1200
|
0.0100
|
-0.0500
|
0.0501
|
0.0412
|
0.0379
|
0.0232
|
-
|
-
|
Dividend per Share
2 |
-
|
0.1010
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.0253
|
0.0253
|
0.0253
|
-
|
-
|
Announcement Date
|
17/08/20
|
25/04/22
|
25/04/22
|
22/08/22
|
22/08/22
|
27/10/22
|
27/02/23
|
27/04/23
|
28/08/23
|
28/08/23
|
29/10/23
|
29/04/24
|
29/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
111
|
304
|
582
|
1,531
|
1,644
|
1,282
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
214
|
185
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
14.9%
|
13.5%
|
5.13%
|
6.34%
|
2.98%
|
4.25%
|
8.31%
|
5.76%
|
ROA (Net income/ Total Assets)
|
11.1%
|
10.1%
|
3.69%
|
4.47%
|
-
|
6.08%
|
6.29%
|
-
|
Assets
1 |
2,929
|
3,106
|
3,225
|
3,090
|
-
|
3,972
|
4,716
|
-
|
Book Value Per Share
2 |
2.250
|
2.390
|
2.160
|
2.190
|
2.970
|
2.990
|
2.790
|
3.160
|
Cash Flow per Share
2 |
0.4300
|
0.3600
|
0.3200
|
0.1900
|
0.2200
|
0.2900
|
0.3000
|
-
|
Capex
1 |
74
|
150
|
138
|
187
|
331
|
169
|
182
|
304
|
Capex / Sales
|
4.04%
|
7.47%
|
7.28%
|
8.73%
|
15.71%
|
7.53%
|
6.82%
|
11.96%
|
Announcement Date
|
20/04/20
|
29/03/21
|
25/04/22
|
27/02/23
|
29/04/24
|
-
|
-
|
-
|
Average target price
8.625
CNY Spread / Average Target +5.18% Consensus |
1st Jan change
|
Capi.
|
---|
| -10.97% | 1.25B | | +3.45% | 30.12B | | +3.87% | 21.61B | | +10.17% | 11.41B | | +14.52% | 5.25B | | +16.44% | 4.38B | | -15.24% | 3.53B | | -1.14% | 3.28B | | +28.15% | 2.81B | | -5.94% | 2.57B |
Food Ingredients
|