End-of-day quote
Shanghai S.E.
03:30:00 30/04/2024 am IST
|
5-day change
|
1st Jan Change
|
8.76
CNY
|
-1.35%
|
|
-0.11%
|
-3.52%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
28,127
|
49,206
|
34,266
|
32,402
|
33,817
|
32,328
|
-
|
-
|
Enterprise Value (EV)
1 |
28,127
|
49,206
|
34,266
|
32,402
|
33,817
|
32,328
|
32,328
|
32,328
|
P/E ratio
|
21.7
x
|
26.4
x
|
14.8
x
|
25.4
x
|
-
|
19.1
x
|
17.1
x
|
15.8
x
|
Yield
|
0.54%
|
0.43%
|
0.62%
|
0.46%
|
1.54%
|
0.83%
|
0.92%
|
1.01%
|
Capitalization / Revenue
|
6.47
x
|
8.12
x
|
4.81
x
|
5.65
x
|
-
|
5.12
x
|
4.63
x
|
4.43
x
|
EV / Revenue
|
6.47
x
|
8.12
x
|
4.81
x
|
5.65
x
|
-
|
5.12
x
|
4.63
x
|
4.43
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.36
x
|
2.19
x
|
1.4
x
|
1.04
x
|
1.04
x
|
0.96
x
|
0.91
x
|
0.87
x
|
Nbr of stocks (in thousands)
|
30,24,359
|
30,24,359
|
30,24,359
|
37,24,359
|
37,24,359
|
36,90,458
|
-
|
-
|
Reference price
2 |
9.300
|
16.27
|
11.33
|
8.700
|
9.080
|
8.760
|
8.760
|
8.760
|
Announcement Date
|
01/04/20
|
01/04/21
|
01/04/22
|
25/04/23
|
24/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
4,350
|
6,063
|
7,127
|
5,733
|
-
|
6,310
|
6,975
|
7,301
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,652
|
2,341
|
2,923
|
1,380
|
-
|
1,884
|
2,148
|
2,359
|
Operating Margin
|
37.99%
|
38.61%
|
41.01%
|
24.07%
|
-
|
29.86%
|
30.79%
|
32.31%
|
Earnings before Tax (EBT)
1 |
1,706
|
2,424
|
2,986
|
1,380
|
-
|
2,105
|
2,331
|
2,528
|
Net income
1 |
1,299
|
1,863
|
2,317
|
1,198
|
-
|
1,763
|
1,982
|
2,064
|
Net margin
|
29.85%
|
30.72%
|
32.52%
|
20.9%
|
-
|
27.93%
|
28.42%
|
28.26%
|
EPS
2 |
0.4290
|
0.6160
|
0.7660
|
0.3430
|
-
|
0.4593
|
0.5109
|
0.5536
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.0500
|
0.0700
|
0.0700
|
0.0400
|
0.1400
|
0.0727
|
0.0802
|
0.0884
|
Announcement Date
|
01/04/20
|
01/04/21
|
01/04/22
|
25/04/23
|
24/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
2,896
|
2,208
|
912.1
|
1,590
|
1,572
|
1,659
|
1,952
|
1,375
|
1,702
|
1,717
|
1,717
|
1,786
|
1,751
|
1,823
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
935.6
|
145.6
|
563.2
|
379.6
|
291.6
|
770
|
323.6
|
456
|
638.8
|
635.8
|
659.5
|
646.2
|
674.7
|
Net income
1 |
1,002
|
779.1
|
124.4
|
418.5
|
279.7
|
375.7
|
597.4
|
277
|
361.6
|
536.8
|
526.9
|
535.7
|
532.7
|
561.2
|
Net margin
|
34.58%
|
35.29%
|
13.64%
|
26.32%
|
17.79%
|
22.65%
|
30.6%
|
20.15%
|
21.25%
|
31.25%
|
30.68%
|
29.99%
|
30.43%
|
30.78%
|
EPS
2 |
-
|
0.2570
|
0.0410
|
0.1260
|
0.0740
|
0.1020
|
0.1600
|
0.0750
|
0.0970
|
0.1441
|
0.1415
|
0.1438
|
0.1430
|
0.1507
|
Dividend per Share
|
-
|
0.0700
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
27/08/20
|
01/04/22
|
28/04/22
|
30/08/22
|
27/10/22
|
25/04/23
|
25/04/23
|
30/08/23
|
30/10/23
|
-
|
-
|
-
|
-
|
-
|
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)
|
6.48%
|
8.63%
|
9.9%
|
4.17%
|
5.39%
|
5.21%
|
5.67%
|
5.91%
|
ROA (Net income/ Total Assets)
|
-
|
3.16%
|
2.97%
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
58,888
|
77,972
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
6.850
|
7.430
|
8.070
|
8.360
|
8.740
|
9.150
|
9.590
|
10.00
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
01/04/20
|
01/04/21
|
01/04/22
|
25/04/23
|
24/04/24
|
-
|
-
|
-
|
Last Close Price
8.76
CNY Average target price
10.5
CNY Spread / Average Target +19.86% Consensus |
1st Jan change
|
Capi.
|
---|
| -3.52% | 4.47B | | -7.05% | 28.47B | | -7.53% | 15.66B | | +3.15% | 14.47B | | +44.90% | 12.86B | | -14.12% | 12.28B | | -4.02% | 9.02B | | -12.62% | 7.04B | | +8.34% | 5.99B | | -5.04% | 5.68B |
Brokerage Services
|