End-of-day quote
Shanghai S.E.
03:30:00 28/06/2024 am IST
|
5-day change
|
1st Jan Change
|
60.49
CNY
|
-0.31%
|
|
-11.54%
|
-39.11%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,795
|
3,993
|
13,378
|
9,171
|
11,045
|
6,723
|
-
|
-
|
Enterprise Value (EV)
1 |
3,795
|
3,993
|
12,793
|
8,938
|
10,267
|
6,343
|
6,243
|
6,723
|
P/E ratio
|
-
|
24.6
x
|
50.9
x
|
32.8
x
|
46.4
x
|
21.3
x
|
17.1
x
|
12.8
x
|
Yield
|
-
|
1.47%
|
0.74%
|
1.16%
|
0.96%
|
1.57%
|
1.71%
|
1.91%
|
Capitalization / Revenue
|
6.62
x
|
6.93
x
|
16.8
x
|
11.1
x
|
12.9
x
|
5.83
x
|
4.48
x
|
3.4
x
|
EV / Revenue
|
6.62
x
|
6.93
x
|
16.1
x
|
10.8
x
|
12
x
|
5.5
x
|
4.16
x
|
3.4
x
|
EV / EBITDA
|
21.6
x
|
29.5
x
|
39.4
x
|
26.8
x
|
35.8
x
|
19
x
|
14.6
x
|
12.1
x
|
EV / FCF
|
-
|
-
|
65.5
x
|
120
x
|
75.3
x
|
2,114
x
|
91.8
x
|
40.7
x
|
FCF Yield
|
-
|
-
|
1.53%
|
0.84%
|
1.33%
|
0.05%
|
1.09%
|
2.45%
|
Price to Book
|
3.36
x
|
3.17
x
|
9.06
x
|
5.5
x
|
6.09
x
|
3.25
x
|
2.83
x
|
2.4
x
|
Nbr of stocks (in thousands)
|
1,09,200
|
1,10,530
|
1,10,495
|
1,10,478
|
1,11,171
|
1,11,150
|
-
|
-
|
Reference price
2 |
34.75
|
36.13
|
121.1
|
83.01
|
99.35
|
60.49
|
60.49
|
60.49
|
Announcement Date
|
28/04/20
|
13/04/21
|
03/03/22
|
24/04/23
|
26/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
573
|
576.4
|
795.1
|
829.1
|
854.1
|
1,153
|
1,502
|
1,980
|
EBITDA
1 |
175.5
|
135.5
|
324.4
|
333.1
|
286.7
|
334.3
|
428.9
|
554.8
|
EBIT
1 |
159.7
|
184
|
303.1
|
308.8
|
252.4
|
343.1
|
441.8
|
572.7
|
Operating Margin
|
27.87%
|
31.92%
|
38.12%
|
37.25%
|
29.55%
|
29.76%
|
29.41%
|
28.92%
|
Earnings before Tax (EBT)
1 |
-
|
186
|
304.5
|
308
|
251.8
|
343.6
|
430.6
|
573.7
|
Net income
1 |
-
|
161.7
|
261.5
|
279
|
235.4
|
316.6
|
393.3
|
523.4
|
Net margin
|
-
|
28.05%
|
32.89%
|
33.65%
|
27.55%
|
27.46%
|
26.19%
|
26.43%
|
EPS
2 |
-
|
1.470
|
2.380
|
2.530
|
2.140
|
2.844
|
3.542
|
4.710
|
Free Cash Flow
1 |
-
|
-
|
195.3
|
74.74
|
136.4
|
3
|
68
|
165
|
FCF margin
|
-
|
-
|
24.56%
|
9.01%
|
15.97%
|
0.26%
|
4.53%
|
8.33%
|
FCF Conversion (EBITDA)
|
-
|
-
|
60.19%
|
22.43%
|
47.58%
|
0.9%
|
15.85%
|
29.74%
|
FCF Conversion (Net income)
|
-
|
-
|
74.68%
|
26.79%
|
57.96%
|
0.95%
|
17.29%
|
31.53%
|
Dividend per Share
2 |
-
|
0.5300
|
0.9000
|
0.9600
|
0.9550
|
0.9500
|
1.035
|
1.153
|
Announcement Date
|
28/04/20
|
13/04/21
|
03/03/22
|
24/04/23
|
26/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
|
214.1
|
-
|
221.3
|
417.2
|
-
|
-
|
-
|
-
|
463.4
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
53.64
|
-
|
80.84
|
152.9
|
-
|
-
|
-
|
-
|
126.9
|
-
|
-
|
-
|
-
|
Operating Margin
|
25.05%
|
-
|
36.53%
|
36.64%
|
-
|
-
|
-
|
-
|
27.38%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
53.81
|
-
|
80.09
|
152.1
|
-
|
-
|
-
|
-
|
126.5
|
-
|
-
|
-
|
-
|
Net income
|
43.59
|
-
|
80.09
|
142.3
|
-
|
-
|
-
|
-
|
119.5
|
-
|
-
|
-
|
-
|
Net margin
|
20.36%
|
-
|
36.19%
|
34.1%
|
-
|
-
|
-
|
-
|
25.78%
|
-
|
-
|
-
|
-
|
EPS
1 |
0.4300
|
0.5600
|
0.7400
|
1.300
|
0.4300
|
0.6200
|
0.5200
|
0.5700
|
1.090
|
0.4100
|
0.5700
|
0.5500
|
0.7400
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
03/03/22
|
30/10/22
|
24/04/23
|
24/04/23
|
24/04/23
|
28/08/23
|
30/10/23
|
26/04/24
|
26/04/24
|
26/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
584
|
233
|
778
|
381
|
481
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
195
|
74.7
|
136
|
3
|
68
|
165
|
ROE (net income / shareholders' equity)
|
12.9%
|
13.6%
|
19.2%
|
17.9%
|
13.6%
|
15.4%
|
16.9%
|
18.7%
|
ROA (Net income/ Total Assets)
|
11.5%
|
11.9%
|
16.2%
|
14.6%
|
11.8%
|
13.2%
|
14.4%
|
14.8%
|
Assets
1 |
-
|
1,364
|
1,618
|
1,913
|
2,003
|
2,397
|
2,735
|
3,543
|
Book Value Per Share
2 |
10.30
|
11.40
|
13.40
|
15.10
|
16.30
|
18.60
|
21.40
|
25.20
|
Cash Flow per Share
2 |
1.210
|
1.710
|
1.570
|
1.960
|
1.970
|
2.060
|
2.830
|
2.900
|
Capex
1 |
84.1
|
57.7
|
72.2
|
141
|
82.6
|
63.7
|
62.5
|
57.5
|
Capex / Sales
|
14.68%
|
10.01%
|
9.08%
|
17.05%
|
9.67%
|
5.52%
|
4.16%
|
2.9%
|
Announcement Date
|
28/04/20
|
13/04/21
|
03/03/22
|
24/04/23
|
26/04/24
|
-
|
-
|
-
|
Last Close Price
60.49
CNY Average target price
91.33
CNY Spread / Average Target +50.99% Consensus |
1st Jan change
|
Capi.
|
---|
| -39.11% | 93Cr | | +2.11% | 737.42Cr | | -12.41% | 429.22Cr | | +1.31% | 317.84Cr | | +17.42% | 230.8Cr | | +7.78% | 94Cr | | -57.14% | 68Cr | | -28.72% | 63Cr | | -36.34% | 62Cr | | -35.63% | 57Cr |
Scientific & Precision Equipment
|