End-of-day quote
Shenzhen S.E.
03:30:00 26/06/2024 am IST
|
5-day change
|
1st Jan Change
|
5.83
CNY
|
+0.87%
|
|
-6.57%
|
-18.35%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
5,486
|
4,580
|
4,988
|
9,546
|
7,017
|
5,729
|
-
|
-
|
Enterprise Value (EV)
1 |
5,486
|
4,580
|
4,988
|
9,546
|
7,017
|
5,729
|
5,729
|
5,729
|
P/E ratio
|
61.8
x
|
-3.1
x
|
-11
x
|
-40.5
x
|
216
x
|
48.1
x
|
30
x
|
23.5
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
0.34%
|
0.43%
|
-
|
Capitalization / Revenue
|
0.43
x
|
2.93
x
|
7.29
x
|
19.1
x
|
2.13
x
|
0.9
x
|
0.6
x
|
0.47
x
|
EV / Revenue
|
0.43
x
|
2.93
x
|
7.29
x
|
19.1
x
|
2.13
x
|
0.9
x
|
0.6
x
|
0.47
x
|
EV / EBITDA
|
23.4
x
|
-2.67
x
|
-8.57
x
|
-38.9
x
|
106
x
|
31.6
x
|
19.5
x
|
15.7
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
6.34
x
|
-
|
-
|
9.37
x
|
6.34
x
|
4.9
x
|
3.81
x
|
Nbr of stocks (in thousands)
|
8,79,115
|
8,84,263
|
8,84,323
|
9,66,206
|
9,82,715
|
9,82,715
|
-
|
-
|
Reference price
2 |
6.240
|
5.180
|
5.640
|
9.880
|
7.140
|
5.830
|
5.830
|
5.830
|
Announcement Date
|
28/02/20
|
26/02/21
|
15/04/22
|
28/04/23
|
29/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
12,622
|
1,561
|
684.1
|
500.6
|
3,298
|
6,377
|
9,506
|
12,071
|
EBITDA
1 |
234.6
|
-1,716
|
-581.9
|
-245.1
|
66.1
|
181.4
|
293.8
|
365
|
EBIT
1 |
117.7
|
-1,850
|
-651.7
|
-261.7
|
58.47
|
171.6
|
289.8
|
362
|
Operating Margin
|
0.93%
|
-118.5%
|
-95.27%
|
-52.28%
|
1.77%
|
2.69%
|
3.05%
|
3%
|
Earnings before Tax (EBT)
1 |
116.1
|
-1,841
|
-643.5
|
-258.2
|
62.5
|
165.1
|
278.5
|
350.9
|
Net income
1 |
68.61
|
-1,480
|
-464.4
|
-221.4
|
32.27
|
125.9
|
197.8
|
240.9
|
Net margin
|
0.54%
|
-94.81%
|
-67.89%
|
-44.22%
|
0.98%
|
1.97%
|
2.08%
|
2%
|
EPS
2 |
0.1010
|
-1.673
|
-0.5120
|
-0.2440
|
0.0330
|
0.1213
|
0.1944
|
0.2476
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
0.0200
|
0.0250
|
-
|
Announcement Date
|
28/02/20
|
26/02/21
|
15/04/22
|
28/04/23
|
29/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2023 Q1
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
-
|
1,245
|
1,025
|
879
|
1,961
|
3,066
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-37.5
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
-0.0380
|
0.0200
|
0.0290
|
0.0400
|
0.0600
|
0.0100
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
28/04/23
|
29/04/24
|
29/04/24
|
-
|
-
|
-
|
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)
|
2.73%
|
-95%
|
-79.4%
|
-72.6%
|
4.31%
|
13.7%
|
24.9%
|
18.3%
|
ROA (Net income/ Total Assets)
|
1.24%
|
-32.7%
|
-
|
-
|
1.41%
|
5.1%
|
3.8%
|
6.7%
|
Assets
1 |
5,524
|
4,532
|
-
|
-
|
2,281
|
2,469
|
5,206
|
3,595
|
Book Value Per Share
2 |
-
|
0.8200
|
-
|
-
|
0.7600
|
0.9200
|
1.190
|
1.530
|
Cash Flow per Share
2 |
0.1900
|
0.2000
|
-
|
-
|
0.1700
|
1.020
|
0.8200
|
-
|
Capex
1 |
97.8
|
22.6
|
-
|
-
|
32.1
|
13
|
13
|
13
|
Capex / Sales
|
0.78%
|
1.45%
|
-
|
-
|
0.97%
|
0.2%
|
0.14%
|
0.11%
|
Announcement Date
|
28/02/20
|
26/02/21
|
15/04/22
|
28/04/23
|
29/04/24
|
-
|
-
|
-
|
Last Close Price
5.83
CNY Average target price
7.6
CNY Spread / Average Target +30.36% Consensus |
1st Jan change
|
Capi.
|
---|
| -18.35% | 78Cr | | +12.34% | 14TCr | | +35.25% | 3.16TCr | | +73.94% | 917.34Cr | | +11.08% | 481.12Cr | | -2.21% | 291.15Cr | | -18.44% | 244.85Cr | | 0.00% | 237.3Cr | | +21.93% | 231.6Cr | | -1.12% | 186.16Cr |
Travel Agents
|