End-of-day quote
Shanghai S.E.
03:30:00 26/04/2024 am IST
|
5-day change
|
1st Jan Change
|
13.63
CNY
|
+2.17%
|
|
+6.65%
|
-30.92%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
13,600
|
13,988
|
22,298
|
21,491
|
18,412
|
12,720
|
-
|
-
|
Enterprise Value (EV)
1 |
13,600
|
13,988
|
22,298
|
20,935
|
18,233
|
12,271
|
11,959
|
11,634
|
P/E ratio
|
65.3
x
|
40.6
x
|
54.2
x
|
29.3
x
|
25.6
x
|
15.3
x
|
9.96
x
|
7.87
x
|
Yield
|
-
|
1.05%
|
0.24%
|
0.37%
|
1.17%
|
1.06%
|
1.33%
|
1.45%
|
Capitalization / Revenue
|
12.4
x
|
8.59
x
|
7.38
x
|
4.83
x
|
3.81
x
|
1.89
x
|
1.5
x
|
1.24
x
|
EV / Revenue
|
12.4
x
|
8.59
x
|
7.38
x
|
4.7
x
|
3.77
x
|
1.83
x
|
1.41
x
|
1.14
x
|
EV / EBITDA
|
42
x
|
28.6
x
|
36.4
x
|
20.8
x
|
15.4
x
|
7.9
x
|
6.22
x
|
4.76
x
|
EV / FCF
|
-
|
-
|
-
|
-23.6
x
|
-53.3
x
|
-79.2
x
|
14.9
x
|
-
|
FCF Yield
|
-
|
-
|
-
|
-4.23%
|
-1.88%
|
-1.26%
|
6.72%
|
-
|
Price to Book
|
8.76
x
|
4.21
x
|
6.1
x
|
3.83
x
|
2.95
x
|
1.85
x
|
1.49
x
|
1.27
x
|
Nbr of stocks (in thousands)
|
7,85,179
|
8,76,195
|
8,76,195
|
9,33,215
|
9,33,215
|
9,33,215
|
-
|
-
|
Reference price
2 |
17.32
|
15.96
|
25.45
|
23.03
|
19.73
|
13.63
|
13.63
|
13.63
|
Announcement Date
|
07/04/20
|
22/03/21
|
22/03/22
|
07/03/23
|
25/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,097
|
1,628
|
3,023
|
4,454
|
4,834
|
6,714
|
8,452
|
10,238
|
EBITDA
1 |
323.9
|
489.3
|
613
|
1,007
|
1,182
|
1,554
|
1,922
|
2,446
|
EBIT
1 |
240.7
|
387.5
|
466.8
|
784.4
|
819.4
|
1,146
|
1,451
|
-
|
Operating Margin
|
21.94%
|
23.81%
|
15.44%
|
17.61%
|
16.95%
|
17.06%
|
17.17%
|
-
|
Earnings before Tax (EBT)
1 |
239.8
|
387
|
465.2
|
782.5
|
820.2
|
956
|
1,458
|
1,900
|
Net income
1 |
206.6
|
332.8
|
413.2
|
701.3
|
714.1
|
832
|
1,276
|
1,616
|
Net margin
|
18.83%
|
20.45%
|
13.67%
|
15.75%
|
14.77%
|
12.39%
|
15.1%
|
15.79%
|
EPS
2 |
0.2653
|
0.3929
|
0.4694
|
0.7857
|
0.7700
|
0.8900
|
1.368
|
1.732
|
Free Cash Flow
1 |
-
|
-
|
-
|
-885.9
|
-342
|
-155
|
804
|
-
|
FCF margin
|
-
|
-
|
-
|
-19.89%
|
-7.08%
|
-2.31%
|
9.51%
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
41.84%
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
63.01%
|
-
|
Dividend per Share
2 |
-
|
0.1684
|
0.0612
|
0.0857
|
0.2300
|
0.1447
|
0.1815
|
0.1976
|
Announcement Date
|
07/04/20
|
22/03/21
|
22/03/22
|
07/03/23
|
25/04/24
|
-
|
-
|
-
|
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
|
---|
Net sales
1 |
-
|
-
|
-
|
-
|
1,271
|
1,189
|
1,173
|
1,187
|
1,215
|
1,259
|
1,139
|
1,469
|
1,864
|
1,744
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
81.44
|
119.9
|
154.8
|
274.7
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
0.1378
|
-
|
-
|
-
|
-
|
0.2900
|
0.2129
|
0.1900
|
0.1600
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
22/03/22
|
27/04/22
|
26/08/22
|
26/08/22
|
30/10/22
|
07/03/23
|
27/04/23
|
29/08/23
|
23/10/23
|
25/04/24
|
25/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
556
|
179
|
449
|
761
|
1,086
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
-
|
-886
|
-342
|
-155
|
804
|
-
|
ROE (net income / shareholders' equity)
|
13.9%
|
12.5%
|
11.8%
|
16.3%
|
12.1%
|
14.2%
|
15.5%
|
17.4%
|
ROA (Net income/ Total Assets)
|
-
|
9.39%
|
6.47%
|
7.88%
|
-
|
8.35%
|
9.2%
|
10.7%
|
Assets
1 |
-
|
3,544
|
6,385
|
8,901
|
-
|
9,962
|
13,864
|
15,036
|
Book Value Per Share
2 |
1.980
|
3.790
|
4.170
|
6.010
|
6.690
|
7.350
|
9.180
|
10.80
|
Cash Flow per Share
2 |
0.6200
|
0.5500
|
0.4300
|
0.4000
|
1.050
|
1.240
|
1.830
|
2.050
|
Capex
1 |
-
|
542
|
1,446
|
1,261
|
1,320
|
1,264
|
1,154
|
1,100
|
Capex / Sales
|
-
|
33.28%
|
47.84%
|
28.32%
|
27.31%
|
18.83%
|
13.65%
|
10.74%
|
Announcement Date
|
07/04/20
|
22/03/21
|
22/03/22
|
07/03/23
|
25/04/24
|
-
|
-
|
-
|
Last Close Price
13.63
CNY Average target price
22.35
CNY Spread / Average Target +63.97% Consensus |
1st Jan change
|
Capi.
|
---|
| -30.92% | 1.76B | | +29.62% | 50.98B | | +25.00% | 20.39B | | -20.63% | 19.42B | | +31.67% | 17.27B | | +1.48% | 15.84B | | -14.23% | 14.09B | | -18.75% | 13.35B | | +31.97% | 11.74B | | +28.58% | 10.66B |
Other Auto, Truck & Motorcycle Parts
|