End-of-day quote
Shanghai S.E.
03:30:00 17/05/2024 am IST
|
5-day change
|
1st Jan Change
|
12.12
CNY
|
+1.34%
|
|
-12.05%
|
-11.47%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,942
|
5,167
|
3,731
|
3,522
|
3,194
|
2,803
|
-
|
-
|
Enterprise Value (EV)
1 |
3,942
|
5,167
|
3,731
|
3,522
|
3,194
|
2,803
|
2,803
|
2,803
|
P/E ratio
|
56.1
x
|
83.6
x
|
47.4
x
|
-380
x
|
85.6
x
|
39.1
x
|
29.6
x
|
19.5
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
10.6
x
|
11.6
x
|
6.11
x
|
5.34
x
|
5.69
x
|
3.96
x
|
3.14
x
|
2.47
x
|
EV / Revenue
|
10.6
x
|
11.6
x
|
6.11
x
|
5.34
x
|
5.69
x
|
3.96
x
|
3.14
x
|
2.47
x
|
EV / EBITDA
|
42.6
x
|
55.3
x
|
29.9
x
|
141
x
|
38.7
x
|
25.3
x
|
18.8
x
|
13.3
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
5.94
x
|
3.89
x
|
2.67
x
|
2.58
x
|
2.28
x
|
1.94
x
|
1.84
x
|
1.69
x
|
Nbr of stocks (in thousands)
|
2,06,641
|
2,31,723
|
2,31,722
|
2,31,722
|
2,33,315
|
2,31,300
|
-
|
-
|
Reference price
2 |
19.08
|
22.30
|
16.10
|
15.20
|
13.69
|
12.12
|
12.12
|
12.12
|
Announcement Date
|
22/04/20
|
22/04/21
|
25/04/22
|
26/04/23
|
26/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
370.5
|
444.8
|
611.1
|
659.5
|
561.3
|
707.4
|
892.1
|
1,133
|
EBITDA
1 |
92.59
|
93.42
|
124.7
|
25.06
|
82.43
|
110.9
|
149.4
|
210.7
|
EBIT
1 |
66.04
|
61.39
|
90.28
|
-9.686
|
44.71
|
89.13
|
119.8
|
185
|
Operating Margin
|
17.82%
|
13.8%
|
14.77%
|
-1.47%
|
7.96%
|
12.6%
|
13.43%
|
16.33%
|
Earnings before Tax (EBT)
1 |
79.21
|
63.99
|
91.01
|
-14.44
|
42.94
|
87.2
|
117
|
182.8
|
Net income
1 |
70.08
|
57.08
|
79.71
|
-8.713
|
36.97
|
71.63
|
94.63
|
144.9
|
Net margin
|
18.91%
|
12.83%
|
13.04%
|
-1.32%
|
6.59%
|
10.13%
|
10.61%
|
12.79%
|
EPS
2 |
0.3404
|
0.2667
|
0.3400
|
-0.0400
|
0.1600
|
0.3100
|
0.4100
|
0.6200
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
22/04/20
|
22/04/21
|
25/04/22
|
26/04/23
|
26/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
10.8%
|
6.44%
|
5.87%
|
-0.63%
|
2.65%
|
4.94%
|
6.2%
|
8.76%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
3.210
|
5.740
|
6.020
|
5.900
|
6.010
|
6.250
|
6.600
|
7.160
|
Cash Flow per Share
2 |
0.4000
|
0.6300
|
-0.0500
|
-0.1400
|
-0.2600
|
-
|
-0.2900
|
0.1000
|
Capex
1 |
-
|
48.5
|
101
|
12.8
|
51
|
36.6
|
44.7
|
58.6
|
Capex / Sales
|
-
|
10.91%
|
16.5%
|
1.95%
|
9.09%
|
5.17%
|
5.01%
|
5.17%
|
Announcement Date
|
22/04/20
|
22/04/21
|
25/04/22
|
26/04/23
|
26/04/24
|
-
|
-
|
-
|
Last Close Price
12.12
CNY Average target price
17.05
CNY Spread / Average Target +40.68% Consensus |
1st Jan change
|
Capi.
|
---|
| -11.47% | 38Cr | | +11.75% | 3,12900Cr | | +10.06% | 8.68TCr | | +6.04% | 7.86TCr | | -14.66% | 5.39TCr | | +26.73% | 4.82TCr | | -24.44% | 4.74TCr | | +31.74% | 4.56TCr | | +82.12% | 4.1TCr | | -8.15% | 2.49TCr |
Other Software
|