End-of-day quote
Shanghai S.E.
03:30:00 26/04/2024 am IST
|
5-day change
|
1st Jan Change
|
6.69
CNY
|
+6.19%
|
|
+6.70%
|
-8.48%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
20,100
|
29,970
|
38,262
|
44,366
|
32,699
|
33,241
|
33,241
|
-
|
Enterprise Value (EV)
1 |
20,100
|
29,970
|
38,262
|
44,366
|
32,699
|
33,241
|
33,241
|
33,241
|
P/E ratio
|
55.8
x
|
29.4
x
|
21.4
x
|
15
x
|
18.7
x
|
12.3
x
|
11.3
x
|
9.89
x
|
Yield
|
1.34%
|
1.3%
|
1.59%
|
1.9%
|
2.42%
|
2.85%
|
3.1%
|
3.54%
|
Capitalization / Revenue
|
4.83
x
|
5.84
x
|
5.2
x
|
4.8
x
|
3.12
x
|
2.55
x
|
2.43
x
|
2.26
x
|
EV / Revenue
|
4.83
x
|
5.84
x
|
5.2
x
|
4.8
x
|
3.12
x
|
2.55
x
|
2.43
x
|
2.26
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1
x
|
1.43
x
|
1.37
x
|
1.2
x
|
0.86
x
|
0.65
x
|
0.62
x
|
0.59
x
|
Nbr of stocks (in thousands)
|
30,00,000
|
30,00,000
|
38,80,519
|
50,07,503
|
50,07,503
|
49,68,703
|
49,68,703
|
-
|
Reference price
2 |
6.700
|
9.990
|
9.860
|
8.860
|
6.530
|
6.690
|
6.690
|
6.690
|
Announcement Date
|
19/04/19
|
24/04/20
|
29/04/21
|
04/03/22
|
20/04/23
|
-
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
4,162
|
5,130
|
7,356
|
9,245
|
10,486
|
13,041
|
13,663
|
14,691
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
1,336
|
-
|
3,242
|
2,207
|
-
|
-
|
-
|
Operating Margin
|
-
|
26.04%
|
-
|
35.07%
|
21.04%
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
376.1
|
1,334
|
2,273
|
3,187
|
2,192
|
2,673
|
2,901
|
3,314
|
Net income
1 |
358.4
|
1,037
|
1,707
|
2,392
|
1,735
|
2,116
|
2,296
|
2,624
|
Net margin
|
8.61%
|
20.22%
|
23.21%
|
25.87%
|
16.55%
|
16.23%
|
16.81%
|
17.86%
|
EPS
2 |
0.1200
|
0.3400
|
0.4600
|
0.5900
|
0.3500
|
0.5453
|
0.5918
|
0.6762
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.0900
|
0.1300
|
0.1570
|
0.1680
|
0.1580
|
0.1908
|
0.2071
|
0.2367
|
Announcement Date
|
19/04/19
|
24/04/20
|
29/04/21
|
04/03/22
|
20/04/23
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 Q2
|
2021 Q3
|
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
|
---|
Net sales
1 |
3,589
|
2,336
|
2,320
|
2,854
|
1,338
|
2,963
|
4,417
|
1,768
|
2,254
|
3,084
|
2,698
|
3,391
|
3,279
|
3,416
|
3,416
|
3,552
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
1,164
|
765.7
|
690.2
|
126
|
835
|
546.8
|
683.9
|
779.9
|
1,035
|
426.8
|
697.9
|
699.8
|
730.7
|
729.6
|
760.4
|
Net income
|
1,031
|
912.6
|
568.7
|
486.7
|
113.7
|
704
|
417.9
|
499.7
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
28.71%
|
39.07%
|
24.52%
|
17.05%
|
8.5%
|
23.76%
|
9.46%
|
28.26%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
0.2400
|
0.1500
|
0.1000
|
0.0200
|
0.1400
|
0.0900
|
0.1000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
24/07/20
|
13/08/21
|
29/10/21
|
04/03/22
|
29/04/22
|
19/08/22
|
28/10/22
|
20/04/23
|
28/04/23
|
18/08/23
|
30/10/23
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
1.75%
|
5.07%
|
6.61%
|
8.42%
|
4.62%
|
5.43%
|
5.62%
|
6.14%
|
ROA (Net income/ Total Assets)
|
-
|
1.15%
|
-
|
2.07%
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
90,222
|
-
|
1,15,573
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
6.720
|
6.990
|
7.180
|
7.410
|
7.590
|
10.30
|
10.70
|
11.30
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
19/04/19
|
24/04/20
|
29/04/21
|
04/03/22
|
20/04/23
|
-
|
-
|
-
|
Last Close Price
6.69
CNY Average target price
6.64
CNY Spread / Average Target -0.75% Consensus |