End-of-day quote
Shanghai S.E.
03:30:00 17/07/2024 am IST
|
5-day change
|
1st Jan Change
|
6.4
CNY
|
-0.16%
|
|
+0.79%
|
+11.11%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
18,990
|
17,010
|
16,915
|
16,569
|
18,110
|
20,122
|
-
|
-
|
Enterprise Value (EV)
1 |
18,990
|
17,010
|
16,915
|
16,569
|
18,110
|
20,122
|
20,122
|
20,122
|
P/E ratio
|
8.88
x
|
7.51
x
|
7.08
x
|
5.92
x
|
6.19
x
|
6.15
x
|
5.71
x
|
5.25
x
|
Yield
|
3.48%
|
4.07%
|
4.28%
|
5.12%
|
3.99%
|
6.04%
|
6.88%
|
7.03%
|
Capitalization / Revenue
|
0.44
x
|
0.31
x
|
0.27
x
|
0.25
x
|
0.24
x
|
0.25
x
|
0.23
x
|
0.21
x
|
EV / Revenue
|
0.44
x
|
0.31
x
|
0.27
x
|
0.25
x
|
0.24
x
|
0.25
x
|
0.23
x
|
0.21
x
|
EV / EBITDA
|
5.11
x
|
4.77
x
|
3.08
x
|
3.31
x
|
3.33
x
|
2.99
x
|
2.81
x
|
2.55
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.86
x
|
0.73
x
|
0.68
x
|
0.61
x
|
0.63
x
|
0.65
x
|
0.6
x
|
0.55
x
|
Nbr of stocks (in thousands)
|
31,44,096
|
31,44,096
|
31,44,096
|
31,44,096
|
31,44,096
|
31,44,096
|
-
|
-
|
Reference price
2 |
6.040
|
5.410
|
5.380
|
5.270
|
5.760
|
6.400
|
6.400
|
6.400
|
Announcement Date
|
16/04/20
|
21/04/21
|
25/04/22
|
21/04/23
|
18/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
43,624
|
54,006
|
62,226
|
65,274
|
74,193
|
81,051
|
88,290
|
96,976
|
EBITDA
1 |
3,717
|
3,570
|
5,486
|
5,012
|
5,434
|
6,730
|
7,155
|
7,895
|
EBIT
1 |
2,792
|
2,795
|
2,961
|
3,834
|
3,910
|
4,186
|
4,657
|
5,066
|
Operating Margin
|
6.4%
|
5.18%
|
4.76%
|
5.87%
|
5.27%
|
5.16%
|
5.27%
|
5.22%
|
Earnings before Tax (EBT)
1 |
2,788
|
2,792
|
2,976
|
3,826
|
3,931
|
4,187
|
4,659
|
5,067
|
Net income
1 |
2,137
|
2,267
|
2,393
|
2,809
|
2,939
|
3,190
|
3,527
|
3,835
|
Net margin
|
4.9%
|
4.2%
|
3.85%
|
4.3%
|
3.96%
|
3.94%
|
3.99%
|
3.95%
|
EPS
2 |
0.6800
|
0.7200
|
0.7600
|
0.8900
|
0.9300
|
1.041
|
1.120
|
1.218
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.2100
|
0.2200
|
0.2300
|
0.2700
|
0.2300
|
0.3867
|
0.4400
|
0.4500
|
Announcement Date
|
16/04/20
|
21/04/21
|
25/04/22
|
21/04/23
|
18/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
-
|
17,963
|
27,153
|
11,442
|
-
|
27,286
|
14,125
|
10,768
|
25,397
|
29,459
|
15,519
|
11,544
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
540.5
|
-
|
-
|
-
|
720.4
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
0.1700
|
-
|
-
|
-
|
0.2300
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
17/08/22
|
27/10/22
|
21/04/23
|
27/04/23
|
27/10/23
|
18/04/24
|
29/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
10.1%
|
9.89%
|
9.91%
|
10.8%
|
10.3%
|
10.2%
|
10.5%
|
10.5%
|
ROA (Net income/ Total Assets)
|
2.54%
|
2.24%
|
2%
|
2.03%
|
1.87%
|
1.9%
|
2.07%
|
2.1%
|
Assets
1 |
84,192
|
1,01,442
|
1,19,592
|
1,38,099
|
1,57,396
|
1,67,907
|
1,70,101
|
1,82,616
|
Book Value Per Share
2 |
6.980
|
7.370
|
7.920
|
8.680
|
9.200
|
9.860
|
10.70
|
11.60
|
Cash Flow per Share
2 |
1.550
|
1.010
|
1.000
|
1.190
|
1.010
|
1.410
|
2.020
|
1.020
|
Capex
1 |
1,245
|
1,103
|
1,827
|
3,136
|
1,938
|
639
|
1,357
|
543
|
Capex / Sales
|
2.85%
|
2.04%
|
2.94%
|
4.8%
|
2.61%
|
0.79%
|
1.54%
|
0.56%
|
Announcement Date
|
16/04/20
|
21/04/21
|
25/04/22
|
21/04/23
|
18/04/24
|
-
|
-
|
-
|
Average target price
8.602
CNY Spread / Average Target +34.41% Consensus |
1st Jan change
|
Capi.
|
---|
| +11.11% | 2.77B | | -7.26% | 65.38B | | +2.85% | 59.8B | | +13.50% | 35.86B | | +12.68% | 31.07B | | +15.45% | 30.47B | | +19.59% | 20.23B | | +10.04% | 19.73B | | +67.68% | 16.98B | | +28.16% | 16.1B |
Other Construction & Engineering
|