End-of-day quote
Shenzhen S.E.
03:30:00 26/04/2024 am IST
|
5-day change
|
1st Jan Change
|
10.01
CNY
|
-7.14%
|
|
-5.21%
|
-38.93%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
15,128
|
14,673
|
38,344
|
23,145
|
17,845
|
10,787
|
-
|
-
|
Enterprise Value (EV)
1 |
15,128
|
14,673
|
37,069
|
21,893
|
16,634
|
9,670
|
9,153
|
8,820
|
P/E ratio
|
12.8
x
|
20.7
x
|
45.7
x
|
44.9
x
|
29.3
x
|
17.3
x
|
10.3
x
|
10.9
x
|
Yield
|
-
|
-
|
0.32%
|
0.35%
|
1.71%
|
1.73%
|
1.99%
|
1.9%
|
Capitalization / Revenue
|
5.1
x
|
4.33
x
|
8.26
x
|
5.08
x
|
3.77
x
|
1.82
x
|
1.56
x
|
1.47
x
|
EV / Revenue
|
5.1
x
|
4.33
x
|
7.99
x
|
4.81
x
|
3.52
x
|
1.64
x
|
1.32
x
|
1.2
x
|
EV / EBITDA
|
-
|
16.9
x
|
39
x
|
42.6
x
|
28.7
x
|
14.9
x
|
7.67
x
|
7.68
x
|
EV / FCF
|
-
|
-
|
-1,622
x
|
737
x
|
42.8
x
|
29.5
x
|
35.8
x
|
16.1
x
|
FCF Yield
|
-
|
-
|
-0.06%
|
0.14%
|
2.34%
|
3.39%
|
2.79%
|
6.21%
|
Price to Book
|
3.32
x
|
2.7
x
|
6
x
|
3.47
x
|
2.36
x
|
1.32
x
|
1.2
x
|
1.14
x
|
Nbr of stocks (in thousands)
|
10,02,740
|
10,03,635
|
10,35,482
|
10,52,990
|
10,88,790
|
10,77,643
|
-
|
-
|
Reference price
2 |
15.09
|
14.62
|
37.03
|
21.98
|
16.39
|
10.01
|
10.01
|
10.01
|
Announcement Date
|
28/02/20
|
30/03/21
|
25/03/22
|
30/03/23
|
02/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,968
|
3,387
|
4,639
|
4,552
|
4,727
|
5,914
|
6,923
|
7,340
|
EBITDA
1 |
-
|
867
|
950.3
|
513.5
|
578.8
|
651
|
1,193
|
1,149
|
EBIT
1 |
1,134
|
824
|
886.2
|
436.3
|
505.9
|
508.7
|
990.6
|
947.2
|
Operating Margin
|
38.22%
|
24.33%
|
19.1%
|
9.59%
|
10.7%
|
8.6%
|
14.31%
|
12.9%
|
Earnings before Tax (EBT)
1 |
1,135
|
811
|
881.5
|
431.5
|
501
|
831
|
1,016
|
979.3
|
Net income
1 |
1,020
|
707.1
|
846.9
|
514.2
|
603.9
|
620.4
|
1,076
|
986.5
|
Net margin
|
34.37%
|
20.88%
|
18.25%
|
11.3%
|
12.78%
|
10.49%
|
15.54%
|
13.44%
|
EPS
2 |
1.179
|
0.7048
|
0.8100
|
0.4900
|
0.5600
|
0.5783
|
0.9723
|
0.9182
|
Free Cash Flow
1 |
-
|
-
|
-22.86
|
29.71
|
389
|
328
|
255.7
|
548
|
FCF margin
|
-
|
-
|
-0.49%
|
0.65%
|
8.23%
|
5.55%
|
3.69%
|
7.47%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
5.79%
|
67.21%
|
50.38%
|
21.43%
|
47.7%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
5.78%
|
64.4%
|
52.87%
|
23.76%
|
55.55%
|
Dividend per Share
2 |
-
|
-
|
0.1200
|
0.0780
|
0.2800
|
0.1733
|
0.1990
|
0.1906
|
Announcement Date
|
28/02/20
|
30/03/21
|
25/03/22
|
30/03/23
|
02/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
2,458
|
-
|
767.9
|
1,608
|
994.6
|
1,949
|
652.7
|
855.5
|
-
|
2,127
|
667.5
|
917.7
|
1,189
|
2,582
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
717.5
|
-
|
38.62
|
-
|
104
|
145.3
|
4.841
|
14.17
|
-
|
-
|
-34.44
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
29.2%
|
-
|
5.03%
|
-
|
10.45%
|
7.46%
|
0.74%
|
1.66%
|
-
|
-
|
-5.16%
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
139.3
|
190.7
|
-
|
-
|
20.07
|
66.33
|
118.5
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
18.14%
|
11.86%
|
-
|
-
|
3.07%
|
7.75%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
0.6300
|
-
|
0.1324
|
-
|
0.0900
|
0.2200
|
0.0190
|
0.0615
|
-
|
0.3690
|
-0.0180
|
-0.007260
|
0.0781
|
0.4876
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.1281
|
-
|
-
|
-
|
0.1700
|
Announcement Date
|
25/03/22
|
30/05/22
|
30/08/22
|
30/08/22
|
24/10/22
|
30/03/23
|
26/04/23
|
29/08/23
|
23/10/23
|
02/04/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
1,275
|
1,252
|
1,212
|
1,117
|
1,634
|
1,967
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
-22.9
|
29.7
|
389
|
328
|
256
|
548
|
ROE (net income / shareholders' equity)
|
31.2%
|
14.1%
|
14.5%
|
7.83%
|
8.17%
|
7.82%
|
11.8%
|
10.6%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
10.2%
|
-
|
6.11%
|
4.96%
|
9.55%
|
8.09%
|
Assets
1 |
-
|
-
|
8,294
|
-
|
9,879
|
12,509
|
11,271
|
12,199
|
Book Value Per Share
2 |
4.550
|
5.420
|
6.170
|
6.340
|
6.950
|
7.560
|
8.350
|
8.760
|
Cash Flow per Share
2 |
0.5500
|
0.3900
|
0.1600
|
0.3000
|
0.6000
|
0.6300
|
0.6100
|
0.7600
|
Capex
1 |
-
|
-
|
187
|
286
|
269
|
215
|
329
|
257
|
Capex / Sales
|
-
|
-
|
4.02%
|
6.29%
|
5.69%
|
3.63%
|
4.75%
|
3.5%
|
Announcement Date
|
28/02/20
|
30/03/21
|
25/03/22
|
30/03/23
|
02/04/24
|
-
|
-
|
-
|
Last Close Price
10.01
CNY Average target price
16.41
CNY Spread / Average Target +63.97% Consensus |
1st Jan change
|
Capi.
|
---|
| -38.93% | 1.49B | | +8.05% | 3,020B | | +5.58% | 82.93B | | +3.69% | 76.85B | | -14.62% | 53.04B | | +31.16% | 50.15B | | -24.56% | 46.55B | | +17.75% | 41.41B | | +55.21% | 35.63B | | -10.24% | 24.64B |
Other Software
|