End-of-day quote
Shanghai S.E.
03:30:00 30/04/2024 am IST
|
5-day change
|
1st Jan Change
|
25.5
CNY
|
+1.11%
|
|
-1.43%
|
+60.78%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,811
|
4,722
|
6,593
|
11,279
|
11,035
|
17,742
|
-
|
-
|
Enterprise Value (EV)
1 |
4,811
|
4,722
|
6,593
|
11,279
|
11,035
|
17,742
|
17,742
|
17,742
|
P/E ratio
|
14
x
|
13.7
x
|
19.6
x
|
16.4
x
|
10.6
x
|
13.4
x
|
11.4
x
|
10.2
x
|
Yield
|
3.26%
|
4.65%
|
2.4%
|
2.21%
|
3.15%
|
2.78%
|
2.99%
|
3.76%
|
Capitalization / Revenue
|
1.15
x
|
1.44
x
|
1.7
x
|
2.34
x
|
1.58
x
|
2.01
x
|
1.75
x
|
1.66
x
|
EV / Revenue
|
1.15
x
|
1.44
x
|
1.7
x
|
2.34
x
|
1.58
x
|
2.01
x
|
1.75
x
|
1.66
x
|
EV / EBITDA
|
11.2
x
|
10.6
x
|
14.7
x
|
13.2
x
|
8.47
x
|
10.9
x
|
8.86
x
|
8.46
x
|
EV / FCF
|
-
|
-
|
-
|
407
x
|
10.6
x
|
22.2
x
|
16.2
x
|
13.8
x
|
FCF Yield
|
-
|
-
|
-
|
0.25%
|
9.42%
|
4.5%
|
6.16%
|
7.23%
|
Price to Book
|
2.58
x
|
2.29
x
|
2.39
x
|
2.72
x
|
2.27
x
|
3.08
x
|
2.56
x
|
2.24
x
|
Nbr of stocks (in thousands)
|
5,59,337
|
5,59,337
|
6,21,242
|
6,98,728
|
6,95,771
|
6,95,771
|
-
|
-
|
Reference price
2 |
8.601
|
8.442
|
10.61
|
16.14
|
15.86
|
25.50
|
25.50
|
25.50
|
Announcement Date
|
27/04/20
|
22/04/21
|
21/04/22
|
16/04/23
|
17/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
4,171
|
3,281
|
3,888
|
4,829
|
6,995
|
8,813
|
10,110
|
10,689
|
EBITDA
1 |
428.7
|
445.8
|
448.3
|
855.7
|
1,303
|
1,628
|
2,002
|
2,096
|
EBIT
1 |
411.1
|
418
|
408.3
|
801
|
1,208
|
1,572
|
1,849
|
2,032
|
Operating Margin
|
9.86%
|
12.74%
|
10.5%
|
16.59%
|
17.27%
|
17.84%
|
18.29%
|
19.01%
|
Earnings before Tax (EBT)
1 |
417
|
412.6
|
408.4
|
797.5
|
1,207
|
1,570
|
1,847
|
2,031
|
Net income
1 |
343.3
|
360.2
|
342.8
|
680.7
|
1,039
|
1,331
|
1,568
|
1,746
|
Net margin
|
8.23%
|
10.98%
|
8.82%
|
14.1%
|
14.85%
|
15.1%
|
15.51%
|
16.34%
|
EPS
2 |
0.6138
|
0.6168
|
0.5406
|
0.9857
|
1.490
|
1.905
|
2.244
|
2.497
|
Free Cash Flow
1 |
-
|
-
|
-
|
27.73
|
1,040
|
798
|
1,093
|
1,282
|
FCF margin
|
-
|
-
|
-
|
0.57%
|
14.86%
|
9.05%
|
10.81%
|
11.99%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
3.24%
|
79.79%
|
49.01%
|
54.58%
|
61.16%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
4.07%
|
100.07%
|
59.95%
|
69.7%
|
73.41%
|
Dividend per Share
2 |
0.2803
|
0.3925
|
0.2551
|
0.3571
|
0.5000
|
0.7100
|
0.7633
|
0.9600
|
Announcement Date
|
27/04/20
|
22/04/21
|
21/04/22
|
16/04/23
|
17/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q2
|
2022 S1
|
---|
Net sales
1 |
-
|
1,145
|
-
|
EBITDA
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
Net income
1 |
94.59
|
184.9
|
293
|
Net margin
|
-
|
16.16%
|
-
|
EPS
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
Announcement Date
|
21/04/22
|
29/08/22
|
29/08/22
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
-
|
27.7
|
1,040
|
798
|
1,093
|
1,282
|
ROE (net income / shareholders' equity)
|
19.9%
|
18.1%
|
15.4%
|
19.6%
|
23.1%
|
23.3%
|
23.1%
|
21.9%
|
ROA (Net income/ Total Assets)
|
15.1%
|
12.4%
|
8.3%
|
-
|
-
|
16.4%
|
17.2%
|
17.2%
|
Assets
1 |
2,269
|
2,899
|
4,130
|
-
|
-
|
8,116
|
9,099
|
10,153
|
Book Value Per Share
2 |
3.340
|
3.690
|
4.430
|
5.940
|
6.980
|
8.270
|
9.950
|
11.40
|
Cash Flow per Share
2 |
0.7000
|
0.4500
|
-0.5200
|
0.7300
|
2.220
|
1.570
|
2.530
|
2.710
|
Capex
1 |
112
|
268
|
464
|
480
|
513
|
335
|
539
|
420
|
Capex / Sales
|
2.68%
|
8.17%
|
11.94%
|
9.94%
|
7.34%
|
3.8%
|
5.33%
|
3.93%
|
Announcement Date
|
27/04/20
|
22/04/21
|
21/04/22
|
16/04/23
|
17/04/24
|
-
|
-
|
-
|
Last Close Price
25.5
CNY Average target price
31.08
CNY Spread / Average Target +21.87% Consensus |
1st Jan change
|
Capi.
|
---|
| +60.78% | 2.45B | | -15.67% | 31.96B | | -17.10% | 29.59B | | -1.52% | 6.34B | | +0.04% | 4.61B | | +4.62% | 4.1B | | +4.58% | 3.64B | | +0.86% | 2.36B | | -1.73% | 2.31B | | +0.89% | 2.13B |
Integrated Logistics Operators
|