End-of-day quote
Shanghai S.E.
03:30:00 22/05/2024 am IST
|
5-day change
|
1st Jan Change
|
22.66
CNY
|
+0.89%
|
|
-1.82%
|
-20.24%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
11,366
|
6,368
|
3,977
|
3,162
|
-
|
Enterprise Value (EV)
1 |
11,366
|
5,484
|
3,033
|
2,194
|
2,067
|
P/E ratio
|
27.5
x
|
20
x
|
20.4
x
|
14
x
|
12.8
x
|
Yield
|
1.09%
|
1.51%
|
1.23%
|
2.15%
|
2.35%
|
Capitalization / Revenue
|
10
x
|
5.94
x
|
4.04
x
|
2.87
x
|
2.64
x
|
EV / Revenue
|
10
x
|
5.12
x
|
3.08
x
|
1.99
x
|
1.73
x
|
EV / EBITDA
|
23.5
x
|
14.6
x
|
12.7
x
|
7.69
x
|
6.53
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
3.4
x
|
1.8
x
|
1.1
x
|
0.84
x
|
0.8
x
|
Nbr of stocks (in thousands)
|
1,40,000
|
1,40,000
|
1,40,000
|
1,39,341
|
-
|
Reference price
2 |
81.19
|
45.49
|
28.41
|
22.66
|
22.66
|
Announcement Date
|
23/02/22
|
27/02/23
|
27/02/24
|
-
|
-
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
1,132
|
1,072
|
985.5
|
1,101
|
1,196
|
EBITDA
1 |
483.6
|
376.1
|
238.4
|
285.3
|
316.4
|
EBIT
1 |
473
|
365.6
|
223.3
|
250.2
|
277.6
|
Operating Margin
|
41.78%
|
34.12%
|
22.66%
|
22.72%
|
23.2%
|
Earnings before Tax (EBT)
|
476.4
|
365.6
|
-
|
-
|
-
|
Net income
|
412.9
|
318.4
|
-
|
-
|
-
|
Net margin
|
36.47%
|
29.72%
|
-
|
-
|
-
|
EPS
2 |
2.950
|
2.271
|
1.390
|
1.613
|
1.766
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.8857
|
0.6857
|
0.3490
|
0.4862
|
0.5323
|
Announcement Date
|
23/02/22
|
27/02/23
|
27/02/24
|
-
|
-
|
Fiscal Period: December |
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
|
-
|
299.2
|
233.9
|
244.7
|
231.4
|
187.2
|
349.7
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
112.3
|
88.19
|
34.33
|
60.73
|
25.53
|
97.73
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
37.52%
|
37.7%
|
14.03%
|
26.24%
|
13.64%
|
27.95%
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
112.8
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
0.8071
|
0.6929
|
0.5500
|
0.2214
|
0.2483
|
0.1700
|
0.5900
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.4862
|
-
|
-
|
-
|
0.5323
|
Announcement Date
|
25/04/22
|
25/08/22
|
30/10/22
|
27/02/23
|
29/08/23
|
27/10/23
|
27/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
884
|
945
|
968
|
1,095
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
13%
|
9.24%
|
5.43%
|
4.67%
|
4.88%
|
ROA (Net income/ Total Assets)
|
11.3%
|
-
|
-
|
-
|
-
|
Assets
|
3,652
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
23.80
|
25.20
|
25.90
|
27.10
|
28.40
|
Cash Flow per Share
|
0.3000
|
-0.2500
|
-
|
-
|
-
|
Capex
1 |
78.4
|
130
|
78
|
79
|
79.8
|
Capex / Sales
|
6.93%
|
12.15%
|
7.91%
|
7.17%
|
6.67%
|
Announcement Date
|
23/02/22
|
27/02/23
|
27/02/24
|
-
|
-
|
Last Close Price
22.66
CNY Average target price
26
CNY Spread / Average Target +14.74% Consensus |
1st Jan change
|
Capi.
|
---|
| -20.24% | 44Cr | | +8.26% | 1.04TCr | | +96.31% | 526.02Cr | | +1.68% | 383.05Cr | | +56.13% | 350.27Cr | | +68.17% | 327.87Cr | | +15.59% | 326.2Cr | | +12.06% | 266.49Cr | | +17.16% | 190.69Cr | | -10.54% | 185.1Cr |
Smart Grid & Electrical Transmission
|