End-of-day quote
Shenzhen S.E.
03:30:00 30/04/2024 am IST
|
5-day change
|
1st Jan Change
|
46.81
CNY
|
-2.40%
|
|
+6.24%
|
-11.78%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
7,543
|
9,548
|
21,616
|
23,155
|
26,796
|
23,619
|
-
|
-
|
Enterprise Value (EV)
1 |
7,543
|
9,548
|
21,616
|
21,838
|
24,977
|
21,157
|
20,780
|
19,515
|
P/E ratio
|
29.2
x
|
45.9
x
|
69.3
x
|
43.5
x
|
37.6
x
|
26.3
x
|
19
x
|
17.1
x
|
Yield
|
-
|
-
|
0.44%
|
0.92%
|
1.07%
|
1.37%
|
1.67%
|
1.9%
|
Capitalization / Revenue
|
7.45
x
|
-
|
18.1
x
|
12.1
x
|
10.8
x
|
7.84
x
|
5.79
x
|
5.59
x
|
EV / Revenue
|
7.45
x
|
-
|
18.1
x
|
11.4
x
|
10
x
|
7.02
x
|
5.09
x
|
4.61
x
|
EV / EBITDA
|
-
|
-
|
-
|
30.5
x
|
25.7
x
|
18.5
x
|
14.2
x
|
12
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
49
x
|
18.1
x
|
21.2
x
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
2.04%
|
5.53%
|
4.72%
|
-
|
Price to Book
|
-
|
-
|
10.5
x
|
8.57
x
|
8.22
x
|
5.83
x
|
4.56
x
|
3.76
x
|
Nbr of stocks (in thousands)
|
4,64,971
|
4,82,780
|
4,94,516
|
4,99,110
|
5,05,011
|
5,04,569
|
-
|
-
|
Reference price
2 |
16.22
|
19.78
|
43.71
|
46.39
|
53.06
|
46.81
|
46.81
|
46.81
|
Announcement Date
|
28/02/20
|
27/04/21
|
09/03/22
|
12/03/23
|
21/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,012
|
-
|
1,195
|
1,920
|
2,489
|
3,013
|
4,079
|
4,229
|
EBITDA
1 |
-
|
-
|
-
|
716.7
|
971.4
|
1,144
|
1,468
|
1,626
|
EBIT
1 |
-
|
-
|
347
|
612.1
|
818.3
|
1,057
|
1,479
|
1,667
|
Operating Margin
|
-
|
-
|
29.04%
|
31.88%
|
32.88%
|
35.07%
|
36.25%
|
39.43%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
347
|
611.7
|
817.4
|
1,022
|
1,419
|
1,598
|
Net income
1 |
-
|
-
|
310.9
|
537.5
|
717
|
897
|
1,239
|
1,379
|
Net margin
|
-
|
-
|
26.02%
|
27.99%
|
28.81%
|
29.77%
|
30.38%
|
32.61%
|
EPS
2 |
0.5556
|
0.4311
|
0.6311
|
1.067
|
1.410
|
1.778
|
2.458
|
2.730
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
509.5
|
1,170
|
980
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
20.47%
|
38.83%
|
24.02%
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
52.45%
|
102.29%
|
66.78%
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
71.06%
|
130.44%
|
79.08%
|
-
|
Dividend per Share
2 |
-
|
-
|
0.1911
|
0.4280
|
0.5680
|
0.6410
|
0.7836
|
0.8900
|
Announcement Date
|
28/02/20
|
27/04/21
|
09/03/22
|
12/03/23
|
21/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
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 |
421
|
424.5
|
742.7
|
-
|
506.6
|
569.2
|
912.2
|
-
|
719.2
|
719.2
|
807.4
|
EBITDA
|
167.4
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
116.8
|
135.9
|
269
|
-
|
169.5
|
204.5
|
250
|
-
|
-
|
-
|
-
|
Operating Margin
|
27.74%
|
32.02%
|
36.22%
|
-
|
33.45%
|
35.93%
|
27.41%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
268.6
|
-
|
215.7
|
195.3
|
249.1
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
223.9
|
-
|
212.1
|
172.2
|
198.8
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
30.14%
|
-
|
41.87%
|
30.25%
|
21.8%
|
-
|
-
|
-
|
-
|
EPS
2 |
0.2373
|
0.2333
|
0.4400
|
-
|
0.2800
|
0.3400
|
0.3800
|
0.3300
|
0.3900
|
0.4200
|
0.4550
|
Dividend per Share
|
-
|
-
|
0.4280
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
29/07/22
|
24/10/22
|
12/03/23
|
28/05/23
|
28/08/23
|
24/10/23
|
21/04/24
|
22/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
1,317
|
1,819
|
2,462
|
2,839
|
4,104
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
-
|
509
|
1,170
|
980
|
-
|
ROE (net income / shareholders' equity)
|
-
|
16.5%
|
22.6%
|
23.1%
|
24.1%
|
25.4%
|
23.9%
|
ROA (Net income/ Total Assets)
|
-
|
11%
|
14%
|
-
|
15.8%
|
16.7%
|
-
|
Assets
1 |
-
|
2,829
|
3,834
|
-
|
5,677
|
7,409
|
-
|
Book Value Per Share
2 |
-
|
4.170
|
5.420
|
6.460
|
8.030
|
10.30
|
12.50
|
Cash Flow per Share
2 |
-
|
0.7100
|
1.440
|
1.330
|
1.920
|
2.270
|
2.740
|
Capex
1 |
-
|
140
|
80.7
|
160
|
237
|
230
|
154
|
Capex / Sales
|
-
|
11.68%
|
4.2%
|
6.42%
|
7.87%
|
5.64%
|
3.65%
|
Announcement Date
|
28/02/20
|
09/03/22
|
12/03/23
|
21/04/24
|
-
|
-
|
-
|
Last Close Price
46.81
CNY Average target price
65.31
CNY Spread / Average Target +39.53% Consensus |
1st Jan change
|
Capi.
|
---|
| -11.78% | 3.26B | | +14.70% | 64.97B | | -1.61% | 47.76B | | +14.58% | 40.72B | | +20.84% | 26.88B | | +9.54% | 19.29B | | +1.16% | 17.53B | | -21.87% | 16.03B | | +1.11% | 15.17B | | -11.34% | 15.06B |
Other Specialty Chemicals
|