End-of-day quote
Shanghai S.E.
03:30:00 30/04/2024 am IST
|
5-day change
|
1st Jan Change
|
1.559
USD
|
-1.45%
|
|
+3.86%
|
+23.83%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
25,078
|
43,320
|
55,505
|
55,491
|
28,723
|
28,185
|
-
|
-
|
Enterprise Value (EV)
1 |
34,508
|
52,978
|
64,461
|
63,440
|
34,223
|
33,993
|
32,490
|
28,961
|
P/E ratio
|
25.2
x
|
448
x
|
607
x
|
550
x
|
31.9
x
|
20.5
x
|
16.7
x
|
15.7
x
|
Yield
|
2.09%
|
0.11%
|
0.09%
|
0.1%
|
1.67%
|
2.38%
|
2.87%
|
3.1%
|
Capitalization / Revenue
|
1.66
x
|
4.38
x
|
4.9
x
|
5.04
x
|
1.96
x
|
1.82
x
|
1.66
x
|
1.58
x
|
EV / Revenue
|
2.29
x
|
5.35
x
|
5.68
x
|
5.76
x
|
2.34
x
|
2.2
x
|
1.91
x
|
1.62
x
|
EV / EBITDA
|
11
x
|
33.5
x
|
37.9
x
|
42.7
x
|
12.2
x
|
8.87
x
|
7.94
x
|
5.98
x
|
EV / FCF
|
21.5
x
|
-
|
42.1
x
|
36.1
x
|
7.71
x
|
11
x
|
9.3
x
|
6.13
x
|
FCF Yield
|
4.65%
|
-
|
2.38%
|
2.77%
|
13%
|
9.12%
|
10.7%
|
16.3%
|
Price to Book
|
2.07
x
|
3.88
x
|
3.77
x
|
3.77
x
|
1.92
x
|
1.74
x
|
1.58
x
|
1.54
x
|
Nbr of stocks (in thousands)
|
9,57,936
|
9,57,936
|
10,70,044
|
10,70,044
|
10,70,044
|
10,70,044
|
-
|
-
|
Reference price
2 |
28.71
|
51.53
|
58.60
|
58.35
|
29.90
|
28.91
|
28.91
|
28.91
|
Announcement Date
|
27/03/20
|
30/03/21
|
28/03/22
|
28/03/23
|
01/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
15,099
|
9,898
|
11,339
|
11,008
|
14,649
|
15,476
|
16,977
|
17,826
|
EBITDA
1 |
3,151
|
1,581
|
1,701
|
1,486
|
2,804
|
3,831
|
4,092
|
4,841
|
EBIT
1 |
1,763
|
277.7
|
577.4
|
461.7
|
1,801
|
2,371
|
2,990
|
3,182
|
Operating Margin
|
11.68%
|
2.81%
|
5.09%
|
4.19%
|
12.29%
|
15.32%
|
17.61%
|
17.85%
|
Earnings before Tax (EBT)
1 |
1,759
|
303.6
|
604.8
|
494.8
|
1,793
|
2,332
|
3,030
|
3,114
|
Net income
1 |
1,092
|
110.2
|
100.6
|
113.5
|
1,002
|
1,525
|
1,856
|
1,971
|
Net margin
|
7.24%
|
1.11%
|
0.89%
|
1.03%
|
6.84%
|
9.86%
|
10.93%
|
11.06%
|
EPS
2 |
1.140
|
0.1151
|
0.0966
|
0.1061
|
0.9362
|
1.412
|
1.726
|
1.841
|
Free Cash Flow
1 |
1,605
|
-
|
1,531
|
1,756
|
4,438
|
3,098
|
3,492
|
4,723
|
FCF margin
|
10.63%
|
-
|
13.5%
|
15.95%
|
30.3%
|
20.02%
|
20.57%
|
26.5%
|
FCF Conversion (EBITDA)
|
50.93%
|
-
|
90.02%
|
118.21%
|
158.3%
|
80.88%
|
85.33%
|
97.57%
|
FCF Conversion (Net income)
|
146.87%
|
-
|
1,521.87%
|
1,547.41%
|
443.04%
|
203.15%
|
188.17%
|
239.66%
|
Dividend per Share
2 |
0.6000
|
0.0580
|
0.0530
|
0.0600
|
0.5000
|
0.6893
|
0.8299
|
0.8970
|
Announcement Date
|
27/03/20
|
30/03/21
|
28/03/22
|
28/03/23
|
01/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
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 |
2,990
|
2,322
|
2,721
|
3,052
|
2,913
|
2,922
|
3,884
|
4,156
|
3,687
|
3,206
|
4,057
|
4,440
|
3,962
|
3,591
|
4,306
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
169.9
|
-141.2
|
132.1
|
261.5
|
209.4
|
244
|
642.8
|
703.8
|
210.1
|
332
|
728.5
|
937.7
|
540
|
-
|
-
|
Operating Margin
|
5.68%
|
-6.08%
|
4.86%
|
8.57%
|
7.19%
|
8.35%
|
16.55%
|
16.93%
|
5.7%
|
10.35%
|
17.96%
|
21.12%
|
13.63%
|
-
|
-
|
Earnings before Tax (EBT)
|
172
|
-128.6
|
118.7
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
3.852
|
-120
|
2.05
|
159.9
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
0.13%
|
-5.17%
|
0.08%
|
5.24%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
0.0100
|
-0.1122
|
0.002000
|
0.1500
|
0.0700
|
0.1217
|
0.3700
|
0.4200
|
0.0300
|
0.1775
|
0.2790
|
0.6957
|
0.2378
|
-
|
-
|
Dividend per Share
|
0.0530
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
28/03/22
|
29/04/22
|
30/08/22
|
28/10/22
|
28/03/23
|
28/04/23
|
29/08/23
|
30/10/23
|
01/04/24
|
30/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
9,430
|
9,658
|
8,955
|
7,949
|
5,501
|
5,808
|
4,305
|
776
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.993
x
|
6.108
x
|
5.264
x
|
5.351
x
|
1.962
x
|
1.516
x
|
1.052
x
|
0.1603
x
|
Free Cash Flow
1 |
1,605
|
-
|
1,531
|
1,756
|
4,438
|
3,099
|
3,492
|
4,723
|
ROE (net income / shareholders' equity)
|
8.35%
|
0.85%
|
0.69%
|
0.68%
|
5.84%
|
8.73%
|
9.68%
|
10.2%
|
ROA (Net income/ Total Assets)
|
2.77%
|
0.28%
|
0.23%
|
0.24%
|
-
|
3.2%
|
3.69%
|
3.92%
|
Assets
1 |
39,497
|
38,807
|
43,446
|
48,008
|
-
|
47,691
|
50,248
|
50,330
|
Book Value Per Share
2 |
13.80
|
13.30
|
15.50
|
15.50
|
15.60
|
16.60
|
18.30
|
18.80
|
Cash Flow per Share
2 |
2.750
|
0.1600
|
1.990
|
2.090
|
4.820
|
2.690
|
3.360
|
3.650
|
Capex
1 |
1,033
|
688
|
538
|
482
|
724
|
741
|
891
|
950
|
Capex / Sales
|
6.84%
|
6.95%
|
4.74%
|
4.37%
|
4.94%
|
4.79%
|
5.25%
|
5.33%
|
Announcement Date
|
27/03/20
|
30/03/21
|
28/03/22
|
28/03/23
|
01/04/24
|
-
|
-
|
-
|
Last Close Price
28.91
CNY Average target price
35.19
CNY Spread / Average Target +21.72% Consensus |
1st Jan change
|
Capi.
|
---|
| +21.95% | 12.47B | | -17.75% | 6.87B | | +6.60% | 5.96B | | -8.90% | 5.95B | | +10.45% | 2.59B | | +11.52% | 2.58B | | -1.79% | 2.37B | | +24.65% | 2.3B | | +9.62% | 2.09B |
Hotels & Motels
|