End-of-day quote
Shenzhen S.E.
03:30:00 10/05/2024 am IST
|
5-day change
|
1st Jan Change
|
20.56
CNY
|
-2.28%
|
|
-0.44%
|
-7.64%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,772
|
8,066
|
14,244
|
12,807
|
11,903
|
10,994
|
-
|
-
|
Enterprise Value (EV)
1 |
4,772
|
8,066
|
14,244
|
12,391
|
11,422
|
9,631
|
9,142
|
8,587
|
P/E ratio
|
19.3
x
|
22.2
x
|
29.3
x
|
19.9
x
|
13.8
x
|
11.4
x
|
9.8
x
|
8.54
x
|
Yield
|
-
|
-
|
1.35%
|
1.84%
|
2.61%
|
3.18%
|
3.52%
|
4.27%
|
Capitalization / Revenue
|
2.64
x
|
3.55
x
|
4.78
x
|
3.92
x
|
3.09
x
|
2.52
x
|
2.12
x
|
1.92
x
|
EV / Revenue
|
2.64
x
|
3.55
x
|
4.78
x
|
3.79
x
|
2.97
x
|
2.21
x
|
1.76
x
|
1.5
x
|
EV / EBITDA
|
12.2
x
|
-
|
21.3
x
|
14.1
x
|
10.1
x
|
7.96
x
|
6.52
x
|
5.42
x
|
EV / FCF
|
-
|
-
|
32.9
x
|
39.3
x
|
19.1
x
|
8.98
x
|
16.7
x
|
6.5
x
|
FCF Yield
|
-
|
-
|
3.04%
|
2.54%
|
5.25%
|
11.1%
|
5.97%
|
15.4%
|
Price to Book
|
2.34
x
|
-
|
5.45
x
|
4.19
x
|
3.21
x
|
2.47
x
|
2.11
x
|
1.77
x
|
Nbr of stocks (in thousands)
|
5,35,029
|
5,34,882
|
5,34,882
|
5,34,724
|
5,34,724
|
5,34,724
|
-
|
-
|
Reference price
2 |
8.920
|
15.08
|
26.63
|
23.95
|
22.26
|
20.56
|
20.56
|
20.56
|
Announcement Date
|
30/04/20
|
24/02/21
|
11/02/22
|
17/02/23
|
24/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,807
|
2,273
|
2,981
|
3,266
|
3,852
|
4,366
|
5,194
|
5,719
|
EBITDA
1 |
391.2
|
-
|
669.1
|
877.5
|
1,135
|
1,210
|
1,402
|
1,585
|
EBIT
1 |
280
|
431.8
|
561.5
|
769.5
|
1,020
|
1,100
|
1,280
|
1,472
|
Operating Margin
|
15.5%
|
19%
|
18.83%
|
23.56%
|
26.47%
|
25.2%
|
24.64%
|
25.75%
|
Earnings before Tax (EBT)
1 |
279.3
|
430.1
|
560.3
|
768
|
1,009
|
1,128
|
1,299
|
1,496
|
Net income
1 |
246.2
|
360.3
|
487
|
644.4
|
865
|
966.1
|
1,121
|
1,287
|
Net margin
|
13.63%
|
15.85%
|
16.34%
|
19.73%
|
22.45%
|
22.13%
|
21.59%
|
22.51%
|
EPS
2 |
0.4629
|
0.6778
|
0.9095
|
1.205
|
1.618
|
1.808
|
2.098
|
2.409
|
Free Cash Flow
1 |
-
|
-
|
433.2
|
315
|
599.3
|
1,073
|
546
|
1,320
|
FCF margin
|
-
|
-
|
14.53%
|
9.65%
|
15.56%
|
24.58%
|
10.51%
|
23.08%
|
FCF Conversion (EBITDA)
|
-
|
-
|
64.74%
|
35.9%
|
52.78%
|
88.69%
|
38.95%
|
83.26%
|
FCF Conversion (Net income)
|
-
|
-
|
88.96%
|
48.88%
|
69.28%
|
111.06%
|
48.69%
|
102.55%
|
Dividend per Share
2 |
-
|
-
|
0.3600
|
0.4400
|
0.5800
|
0.6530
|
0.7235
|
0.8769
|
Announcement Date
|
30/04/20
|
24/02/21
|
11/02/22
|
17/02/23
|
24/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
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 |
-
|
774.6
|
-
|
966.3
|
930.1
|
690
|
1,079
|
1,137
|
946.2
|
749.4
|
1,077
|
1,344
|
1,291
|
959.1
|
1,253
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
282.8
|
393.8
|
340.9
|
219.6
|
338.7
|
EBIT
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
383.6
|
210.1
|
181.8
|
253.6
|
364.6
|
311.7
|
187.9
|
306.9
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
33.73%
|
22.21%
|
24.26%
|
23.54%
|
27.14%
|
24.14%
|
19.59%
|
24.5%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
91.17
|
154.8
|
246
|
-
|
-
|
-
|
-
|
314.3
|
185.1
|
146.4
|
218.7
|
302.1
|
278.2
|
159
|
263
|
Net margin
|
-
|
19.99%
|
-
|
-
|
-
|
-
|
-
|
27.64%
|
19.57%
|
19.53%
|
20.3%
|
22.49%
|
21.54%
|
16.58%
|
20.99%
|
EPS
2 |
0.1705
|
-
|
-
|
-
|
-
|
-
|
-
|
0.5900
|
0.3500
|
0.2737
|
0.4090
|
0.5650
|
0.5202
|
0.2973
|
0.4919
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.6118
|
-
|
-
|
Announcement Date
|
29/04/22
|
21/07/22
|
21/07/22
|
28/10/22
|
17/02/23
|
27/04/23
|
21/07/23
|
27/10/23
|
24/02/24
|
26/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
416
|
481
|
1,363
|
1,851
|
2,407
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
433
|
315
|
599
|
1,073
|
546
|
1,320
|
ROE (net income / shareholders' equity)
|
12.7%
|
-
|
20%
|
22.8%
|
25.8%
|
21.9%
|
22.2%
|
21.1%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
11.2%
|
12.6%
|
-
|
13.9%
|
12.9%
|
10.5%
|
Assets
1 |
-
|
-
|
4,352
|
5,122
|
-
|
6,960
|
8,726
|
12,283
|
Book Value Per Share
2 |
3.810
|
-
|
4.890
|
5.710
|
6.930
|
8.310
|
9.720
|
11.60
|
Cash Flow per Share
2 |
0.5700
|
-
|
1.190
|
0.9300
|
1.440
|
2.480
|
1.860
|
2.440
|
Capex
1 |
-
|
-
|
202
|
184
|
173
|
195
|
193
|
189
|
Capex / Sales
|
-
|
-
|
6.76%
|
5.63%
|
4.49%
|
4.48%
|
3.72%
|
3.3%
|
Announcement Date
|
30/04/20
|
24/02/21
|
11/02/22
|
17/02/23
|
24/02/24
|
-
|
-
|
-
|
Last Close Price
20.56
CNY Average target price
28.17
CNY Spread / Average Target +37.00% Consensus |
1st Jan change
|
Capi.
|
---|
| -7.64% | 1.52B | | +15.85% | 2.39B | | +20.51% | 2.28B | | -18.91% | 1.76B | | +39.89% | 1.65B | | +75.22% | 820M | | +22.41% | 695M | | -18.07% | 504M | | +33.96% | 440M | | -27.67% | 318M |
Air & Gas Compressors
|