End-of-day quote
Shenzhen S.E.
03:30:00 29/04/2024 am IST
|
5-day change
|
1st Jan Change
|
27.24
CNY
|
+1.68%
|
|
+2.83%
|
-1.59%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
4,417
|
10,311
|
16,783
|
23,028
|
12,776
|
12,573
|
-
|
Enterprise Value (EV)
1 |
4,417
|
10,311
|
19,078
|
24,515
|
14,189
|
13,216
|
12,777
|
P/E ratio
|
21.4
x
|
26.9
x
|
38.3
x
|
92.4
x
|
25.2
x
|
14.5
x
|
11.2
x
|
Yield
|
3.69%
|
1.34%
|
0.25%
|
0.1%
|
0.43%
|
0.77%
|
0.98%
|
Capitalization / Revenue
|
1.14
x
|
2.47
x
|
3.45
x
|
4.08
x
|
1.57
x
|
1.19
x
|
0.95
x
|
EV / Revenue
|
1.14
x
|
2.47
x
|
3.92
x
|
4.34
x
|
1.74
x
|
1.25
x
|
0.96
x
|
EV / EBITDA
|
9.56
x
|
13.3
x
|
22.1
x
|
30
x
|
13.2
x
|
8.05
x
|
6.44
x
|
EV / FCF
|
-
|
-
|
408
x
|
24.3
x
|
12.9
x
|
24.3
x
|
22
x
|
FCF Yield
|
-
|
-
|
0.25%
|
4.12%
|
7.78%
|
4.12%
|
4.55%
|
Price to Book
|
1.38
x
|
3.19
x
|
4.76
x
|
6.21
x
|
3.05
x
|
2.41
x
|
1.98
x
|
Nbr of stocks (in thousands)
|
4,61,567
|
4,61,567
|
4,61,567
|
4,61,567
|
4,61,567
|
4,61,569
|
-
|
Reference price
2 |
9.571
|
22.34
|
36.36
|
49.89
|
27.68
|
27.24
|
27.24
|
Announcement Date
|
30/04/20
|
07/04/21
|
29/04/22
|
28/04/23
|
25/04/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
3,869
|
4,168
|
4,866
|
5,648
|
8,141
|
10,537
|
13,282
|
EBITDA
1 |
461.9
|
774.7
|
863.7
|
817.6
|
1,078
|
1,643
|
1,983
|
EBIT
1 |
250.2
|
450.6
|
482.2
|
375.7
|
578
|
1,043
|
1,334
|
Operating Margin
|
6.47%
|
10.81%
|
9.91%
|
6.65%
|
7.1%
|
9.9%
|
10.04%
|
Earnings before Tax (EBT)
1 |
239.5
|
447.9
|
484.6
|
317.3
|
575.1
|
891
|
1,404
|
Net income
1 |
207.2
|
381.9
|
438.7
|
248.4
|
507.6
|
875.1
|
1,137
|
Net margin
|
5.35%
|
9.16%
|
9.02%
|
4.4%
|
6.23%
|
8.3%
|
8.56%
|
EPS
2 |
0.4471
|
0.8300
|
0.9500
|
0.5400
|
1.100
|
1.878
|
2.435
|
Free Cash Flow
1 |
-
|
-
|
46.79
|
1,010
|
1,104
|
544
|
581
|
FCF margin
|
-
|
-
|
0.96%
|
17.89%
|
13.56%
|
5.16%
|
4.37%
|
FCF Conversion (EBITDA)
|
-
|
-
|
5.42%
|
123.58%
|
102.37%
|
33.12%
|
29.3%
|
FCF Conversion (Net income)
|
-
|
-
|
10.67%
|
406.8%
|
217.49%
|
62.17%
|
51.11%
|
Dividend per Share
2 |
0.3529
|
0.3000
|
0.0900
|
0.0500
|
0.1200
|
0.2100
|
0.2667
|
Announcement Date
|
30/04/20
|
07/04/21
|
29/04/22
|
28/04/23
|
25/04/24
|
-
|
-
|
Fiscal Period: December |
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
---|
Net sales
1 |
-
|
1,220
|
1,430
|
2,006
|
1,490
|
1,906
|
2,105
|
2,639
|
1,184
|
2,223
|
2,387
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
78.98
|
146.5
|
36.63
|
166.1
|
211
|
156.8
|
44
|
81.84
|
213.4
|
243.4
|
Operating Margin
|
-
|
6.48%
|
10.25%
|
1.83%
|
11.15%
|
11.07%
|
7.45%
|
1.67%
|
6.91%
|
9.6%
|
10.2%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
67.99
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
5.57%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
0.2100
|
0.1500
|
0.2600
|
-0.0800
|
0.3100
|
0.3900
|
0.2600
|
0.1400
|
0.1600
|
0.4000
|
0.4600
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
29/04/22
|
28/08/22
|
30/10/22
|
28/04/23
|
28/04/23
|
30/08/23
|
25/10/23
|
25/04/24
|
25/04/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
1 |
-
|
-
|
2,295
|
1,487
|
1,413
|
643
|
204
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
2.657
x
|
1.819
x
|
1.31
x
|
0.3915
x
|
0.1029
x
|
Free Cash Flow
1 |
-
|
-
|
46.8
|
1,010
|
1,104
|
544
|
581
|
ROE (net income / shareholders' equity)
|
6.44%
|
12%
|
12.7%
|
6.86%
|
12.6%
|
16.7%
|
19.4%
|
ROA (Net income/ Total Assets)
|
2.7%
|
4.73%
|
4.9%
|
2.54%
|
-
|
6.3%
|
7.1%
|
Assets
1 |
7,673
|
8,081
|
8,950
|
9,797
|
-
|
13,890
|
16,012
|
Book Value Per Share
2 |
6.920
|
7.010
|
7.640
|
8.040
|
9.090
|
11.30
|
13.70
|
Cash Flow per Share
2 |
1.660
|
1.240
|
1.770
|
3.460
|
3.040
|
4.650
|
2.550
|
Capex
1 |
718
|
584
|
565
|
584
|
298
|
623
|
581
|
Capex / Sales
|
18.56%
|
14.02%
|
11.62%
|
10.35%
|
3.66%
|
5.91%
|
4.37%
|
Announcement Date
|
30/04/20
|
07/04/21
|
29/04/22
|
28/04/23
|
25/04/24
|
-
|
-
|
Last Close Price
26.79
CNY Average target price
32.57
CNY Spread / Average Target +21.56% Consensus |
1st Jan change
|
Capi.
|
---|
| -1.59% | 1.71B | | +6.60% | 4.03B | | +24.05% | 1.89B | | -36.44% | 1.84B | | -15.36% | 1.58B | | -23.29% | 1.36B | | -5.20% | 1.16B | | -6.85% | 1.05B | | +119.33% | 694M | | -22.75% | 619M |
Data Processing Services
|