End-of-day quote
Shanghai S.E.
03:30:00 17/05/2024 am IST
|
5-day change
|
1st Jan Change
|
5.49
CNY
|
+1.48%
|
|
+1.86%
|
+13.43%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,94,617
|
2,51,181
|
1,83,648
|
2,04,970
|
1,91,071
|
2,18,551
|
-
|
-
|
Enterprise Value (EV)
1 |
2,66,413
|
3,08,141
|
2,05,054
|
2,07,727
|
2,07,193
|
2,18,895
|
2,20,042
|
2,18,551
|
P/E ratio
|
5.79
x
|
4.6
x
|
3.92
x
|
4.32
x
|
4.54
x
|
4.58
x
|
4.09
x
|
3.94
x
|
Yield
|
4.01%
|
7.53%
|
8.53%
|
7.26%
|
-
|
6.7%
|
7.67%
|
7.79%
|
Capitalization / Revenue
|
0.53
x
|
0.43
x
|
0.31
x
|
0.37
x
|
0.35
x
|
0.39
x
|
0.33
x
|
0.35
x
|
EV / Revenue
|
0.48
x
|
0.53
x
|
0.34
x
|
0.37
x
|
0.37
x
|
0.39
x
|
0.33
x
|
0.35
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.7
x
|
0.45
x
|
0.39
x
|
0.46
x
|
-
|
0.46
x
|
0.43
x
|
0.4
x
|
Nbr of stocks (in thousands)
|
4,42,23,991
|
4,42,23,991
|
4,42,23,991
|
4,42,23,991
|
4,42,23,991
|
4,42,23,991
|
-
|
-
|
Reference price
2 |
2.895
|
2.070
|
1.923
|
2.287
|
2.181
|
2.712
|
2.712
|
2.712
|
Announcement Date
|
27/03/20
|
23/03/21
|
25/03/22
|
24/03/23
|
26/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
5,55,515
|
5,83,696
|
5,97,691
|
5,59,906
|
5,53,097
|
5,54,579
|
6,66,462
|
6,17,492
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
29,796
|
31,445
|
35,828
|
40,721
|
34,293
|
41,486
|
45,544
|
46,900
|
Operating Margin
|
5.36%
|
5.39%
|
5.99%
|
7.27%
|
6.2%
|
7.48%
|
6.83%
|
7.6%
|
Earnings before Tax (EBT)
1 |
29,780
|
31,644
|
35,893
|
41,140
|
34,430
|
42,774
|
48,754
|
48,121
|
Net income
1 |
22,401
|
20,069
|
21,638
|
24,477
|
22,773
|
26,140
|
29,353
|
30,675
|
Net margin
|
4.03%
|
3.44%
|
3.62%
|
4.37%
|
4.12%
|
4.71%
|
4.4%
|
4.97%
|
EPS
2 |
0.5000
|
0.4500
|
0.4900
|
0.5300
|
0.4800
|
0.5919
|
0.6634
|
0.6886
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.1160
|
0.1560
|
0.1640
|
0.1660
|
-
|
0.1817
|
0.2080
|
0.2112
|
Announcement Date
|
27/03/20
|
23/03/21
|
25/03/22
|
24/03/23
|
26/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 S2
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2023 S2
|
2024 Q1
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Net sales
1 |
2,38,956
|
2,79,521
|
2,41,060
|
2,74,988
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,38,778
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
2,236
|
8,168
|
-
|
-
|
29,861
|
10,860
|
-
|
30,516
|
-
|
3,777
|
-
|
22,251
|
16,034
|
25,636
|
15,776
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
27,684
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
12,602
|
-
|
16,855
|
863
|
-
|
8,744
|
9,106
|
17,850
|
-
|
11,721
|
19,881
|
622
|
2,441
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
4.51%
|
-
|
6.13%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
0.1500
|
0.2900
|
0.1600
|
0.3800
|
-
|
0.1100
|
-
|
-
|
0.4000
|
0.1300
|
-
|
0.4400
|
0.0100
|
0.0400
|
0.2000
|
0.3000
|
0.2200
|
0.3600
|
0.2200
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
27/03/20
|
21/08/20
|
23/03/21
|
20/08/21
|
25/03/22
|
25/03/22
|
28/04/22
|
26/08/22
|
26/08/22
|
24/03/23
|
27/04/23
|
29/08/23
|
30/10/23
|
26/03/24
|
29/04/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
56,960
|
21,406
|
2,757
|
16,122
|
344
|
1,491
|
-
|
Net Cash position
1 |
28,204
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
13.2%
|
10.4%
|
10.2%
|
11.1%
|
9.64%
|
10.7%
|
11%
|
10.7%
|
ROA (Net income/ Total Assets)
|
2.04%
|
1.68%
|
1.63%
|
1.7%
|
-
|
1.81%
|
1.75%
|
1.91%
|
Assets
1 |
10,95,441
|
11,93,873
|
13,26,427
|
14,42,964
|
-
|
14,46,461
|
16,78,200
|
16,09,619
|
Book Value Per Share
2 |
4.150
|
4.580
|
4.960
|
5.010
|
-
|
5.880
|
6.350
|
6.830
|
Cash Flow per Share
|
-
|
0.7200
|
1.640
|
1.620
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
11,616
|
-
|
-
|
-
|
15,954
|
17,176
|
18,586
|
Capex / Sales
|
-
|
1.99%
|
-
|
-
|
-
|
2.88%
|
2.58%
|
3.01%
|
Announcement Date
|
27/03/20
|
23/03/21
|
25/03/22
|
24/03/23
|
26/03/24
|
-
|
-
|
-
|
Last Close Price
2.712
CNY Average target price
3.072
CNY Spread / Average Target +13.25% Consensus |
1st Jan change
|
Capi.
|
---|
| +2.47% | 1.43TCr | | +9.85% | 564.9Cr | | +15.33% | 274.78Cr | | -17.57% | 188.85Cr | | +10.04% | 178.31Cr | | +6.63% | 91Cr | | 0.00% | 7.83Cr | | -6.60% | 7.08Cr | | 0.00% | 6.11Cr |
Property Insurance
|