End-of-day quote
Shanghai S.E.
03:30:00 10/05/2024 am IST
|
5-day change
|
1st Jan Change
|
11.17
CNY
|
-2.02%
|
|
-4.12%
|
-3.46%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
17,708
|
13,948
|
13,476
|
9,681
|
10,806
|
10,445
|
-
|
Enterprise Value (EV)
1 |
17,708
|
13,948
|
13,476
|
8,807
|
10,551
|
8,495
|
7,520
|
P/E ratio
|
73.7
x
|
39.1
x
|
52.9
x
|
36.4
x
|
29.6
x
|
23
x
|
18.3
x
|
Yield
|
-
|
-
|
-
|
0.28%
|
0.52%
|
0.73%
|
0.94%
|
Capitalization / Revenue
|
-
|
-
|
2.03
x
|
1.49
x
|
1.74
x
|
1.34
x
|
1.21
x
|
EV / Revenue
|
-
|
-
|
2.03
x
|
1.36
x
|
1.7
x
|
1.09
x
|
0.87
x
|
EV / EBITDA
|
-
|
-
|
34.7
x
|
27.5
x
|
28.8
x
|
15.3
x
|
11.7
x
|
EV / FCF
|
-
|
-
|
-
|
41.6
x
|
72.3
x
|
12.1
x
|
7.42
x
|
FCF Yield
|
-
|
-
|
-
|
2.41%
|
1.38%
|
8.27%
|
13.5%
|
Price to Book
|
-
|
-
|
3.81
x
|
2.6
x
|
2.8
x
|
2.37
x
|
2.13
x
|
Nbr of stocks (in thousands)
|
8,60,440
|
8,60,440
|
9,41,082
|
9,40,815
|
9,33,987
|
9,35,137
|
-
|
Reference price
2 |
20.58
|
16.21
|
14.32
|
10.29
|
11.57
|
11.17
|
11.17
|
Announcement Date
|
29/04/20
|
21/04/21
|
14/04/22
|
17/04/23
|
19/04/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
-
|
-
|
6,646
|
6,478
|
6,221
|
7,797
|
8,662
|
EBITDA
1 |
-
|
-
|
388.8
|
320.3
|
366.8
|
557
|
643
|
EBIT
1 |
-
|
-
|
357.5
|
245.9
|
335.5
|
493.7
|
615.3
|
Operating Margin
|
-
|
-
|
5.38%
|
3.8%
|
5.39%
|
6.33%
|
7.1%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
308.1
|
291.7
|
368.1
|
500.7
|
627
|
Net income
1 |
239.4
|
355.7
|
249.4
|
269.2
|
369.3
|
460.3
|
576.3
|
Net margin
|
-
|
-
|
3.75%
|
4.16%
|
5.94%
|
5.9%
|
6.65%
|
EPS
2 |
0.2794
|
0.4147
|
0.2708
|
0.2827
|
0.3906
|
0.4867
|
0.6093
|
Free Cash Flow
1 |
-
|
-
|
-
|
211.9
|
145.9
|
703
|
1,013
|
FCF margin
|
-
|
-
|
-
|
3.27%
|
2.35%
|
9.02%
|
11.69%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
66.16%
|
39.78%
|
126.21%
|
157.54%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
78.71%
|
39.51%
|
152.72%
|
175.77%
|
Dividend per Share
2 |
-
|
-
|
-
|
0.0290
|
0.0600
|
0.0813
|
0.1053
|
Announcement Date
|
29/04/20
|
21/04/21
|
14/04/22
|
17/04/23
|
19/04/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
874
|
255
|
1,950
|
2,925
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
-
|
212
|
146
|
703
|
1,013
|
ROE (net income / shareholders' equity)
|
13.5%
|
-
|
7.92%
|
7.43%
|
9.69%
|
10.7%
|
12.1%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
4.26%
|
4.06%
|
5.51%
|
5.98%
|
6.67%
|
Assets
1 |
-
|
-
|
5,859
|
6,630
|
6,701
|
7,704
|
8,647
|
Book Value Per Share
2 |
-
|
-
|
3.750
|
3.960
|
4.130
|
4.720
|
5.250
|
Cash Flow per Share
2 |
-
|
-
|
-0.1700
|
0.2400
|
0.1900
|
0.2300
|
0.3100
|
Capex
1 |
-
|
-
|
33.4
|
18.3
|
29.2
|
31
|
29.5
|
Capex / Sales
|
-
|
-
|
0.5%
|
0.28%
|
0.47%
|
0.4%
|
0.34%
|
Announcement Date
|
29/04/20
|
21/04/21
|
14/04/22
|
17/04/23
|
19/04/24
|
-
|
-
|
Last Close Price
11.17
CNY Average target price
17.5
CNY Spread / Average Target +56.67% Consensus |
1st Jan change
|
Capi.
|
---|
| -3.46% | 1.48B | | -12.68% | 193B | | +2.65% | 172B | | +2.07% | 153B | | +5.96% | 100B | | +11.22% | 80.72B | | +25.36% | 76.9B | | -7.65% | 71.61B | | -21.33% | 52.05B | | -10.22% | 42.83B |
Other IT Services & Consulting
|