End-of-day quote
Shanghai S.E.
03:30:00 26/04/2024 am IST
|
5-day change
|
1st Jan Change
|
5.8
CNY
|
+1.05%
|
|
-0.17%
|
-5.23%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
5,643
|
14,580
|
14,460
|
12,223
|
11,410
|
-
|
-
|
Enterprise Value (EV)
1 |
5,643
|
14,580
|
14,460
|
12,223
|
11,410
|
11,410
|
11,410
|
P/E ratio
|
66
x
|
32.7
x
|
16.1
x
|
15.3
x
|
11.1
x
|
8.7
x
|
6.96
x
|
Yield
|
-
|
-
|
-
|
1.23%
|
3.88%
|
5%
|
6.21%
|
Capitalization / Revenue
|
-
|
7.64
x
|
4.69
x
|
3.67
x
|
2.84
x
|
2.24
x
|
1.82
x
|
EV / Revenue
|
-
|
7.64
x
|
4.69
x
|
3.67
x
|
2.84
x
|
2.24
x
|
1.82
x
|
EV / EBITDA
|
-
|
14.2
x
|
7.93
x
|
6.1
x
|
3.42
x
|
2.8
x
|
2.28
x
|
EV / FCF
|
-
|
-
|
-23.6
x
|
164
x
|
-4.79
x
|
3.98
x
|
-3.84
x
|
FCF Yield
|
-
|
-
|
-4.24%
|
0.61%
|
-20.9%
|
25.1%
|
-26%
|
Price to Book
|
-
|
2.98
x
|
1.73
x
|
1.37
x
|
1.2
x
|
1.1
x
|
1
x
|
Nbr of stocks (in thousands)
|
12,21,498
|
15,36,357
|
19,97,263
|
19,97,263
|
19,67,325
|
-
|
-
|
Reference price
2 |
4.620
|
9.490
|
7.240
|
6.120
|
5.800
|
5.800
|
5.800
|
Announcement Date
|
29/04/21
|
16/02/22
|
30/03/23
|
11/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
1,908
|
3,082
|
3,328
|
4,014
|
5,104
|
6,268
|
EBITDA
1 |
-
|
1,030
|
1,823
|
2,004
|
3,338
|
4,070
|
4,998
|
EBIT
1 |
-
|
444.4
|
866.7
|
918.1
|
1,214
|
1,554
|
1,972
|
Operating Margin
|
-
|
23.29%
|
28.12%
|
27.59%
|
30.26%
|
30.45%
|
31.46%
|
Earnings before Tax (EBT)
1 |
-
|
472.5
|
891.6
|
974.2
|
1,254
|
1,601
|
2,012
|
Net income
1 |
56.37
|
406.2
|
732
|
802.3
|
1,043
|
1,328
|
1,667
|
Net margin
|
-
|
21.29%
|
23.75%
|
24.11%
|
26%
|
26.02%
|
26.6%
|
EPS
2 |
0.0700
|
0.2900
|
0.4500
|
0.4000
|
0.5233
|
0.6667
|
0.8333
|
Free Cash Flow
1 |
-
|
-
|
-613.3
|
74.56
|
-2,383
|
2,868
|
-2,971
|
FCF margin
|
-
|
-
|
-19.9%
|
2.24%
|
-59.37%
|
56.19%
|
-47.4%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
3.72%
|
-
|
70.46%
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
9.29%
|
-
|
215.95%
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
0.0750
|
0.2250
|
0.2900
|
0.3600
|
Announcement Date
|
29/04/21
|
16/02/22
|
30/03/23
|
11/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
-613
|
74.6
|
-2,383
|
2,868
|
-2,971
|
ROE (net income / shareholders' equity)
|
-
|
9.83%
|
12.7%
|
9.2%
|
10.8%
|
12.7%
|
14.4%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
3.3%
|
3.3%
|
3.7%
|
Assets
1 |
-
|
-
|
-
|
-
|
31,618
|
40,244
|
45,062
|
Book Value Per Share
2 |
-
|
3.180
|
4.190
|
4.480
|
4.820
|
5.250
|
5.800
|
Cash Flow per Share
2 |
-
|
0.6200
|
1.520
|
1.080
|
2.010
|
1.300
|
2.470
|
Capex
1 |
-
|
-
|
3,659
|
2,081
|
5,052
|
6,592
|
6,940
|
Capex / Sales
|
-
|
-
|
118.7%
|
62.53%
|
125.86%
|
129.14%
|
110.72%
|
Announcement Date
|
29/04/21
|
16/02/22
|
30/03/23
|
11/04/24
|
-
|
-
|
-
|
Average target price
6.51
CNY Spread / Average Target +12.24% Consensus |
1st Jan change
|
Capi.
|
---|
| -5.23% | 1.57B | | +593.58% | 3.43B | | -7.17% | 2.8B | | -24.24% | 867M | | -5.71% | 850M | | -23.49% | 611M | | -47.00% | 579M | | -9.72% | 560M | | +53.28% | 517M | | 0.00% | 475M |
Solar Electric Ultilities
|