End-of-day quote
Shanghai S.E.
03:30:00 14/05/2024 am IST
|
5-day change
|
1st Jan Change
|
5.12
CNY
|
-0.39%
|
|
-0.39%
|
+3.43%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
17,026
|
9,524
|
9,713
|
10,046
|
-
|
-
|
Enterprise Value (EV)
1 |
17,026
|
9,524
|
9,713
|
10,046
|
10,046
|
10,046
|
P/E ratio
|
12.7
x
|
6.19
x
|
5.63
x
|
5.13
x
|
4.51
x
|
3.96
x
|
Yield
|
1.6%
|
-
|
3.64%
|
4%
|
4.69%
|
5.47%
|
Capitalization / Revenue
|
5.14
x
|
2.7
x
|
2.55
x
|
2.46
x
|
2.23
x
|
2.02
x
|
EV / Revenue
|
5.14
x
|
2.7
x
|
2.55
x
|
2.46
x
|
2.23
x
|
2.02
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.25
x
|
0.64
x
|
0.58
x
|
0.55
x
|
0.5
x
|
0.45
x
|
Nbr of stocks (in thousands)
|
19,62,161
|
19,62,161
|
19,62,161
|
19,62,161
|
-
|
-
|
Reference price
2 |
8.677
|
4.854
|
4.950
|
5.120
|
5.120
|
5.120
|
Announcement Date
|
30/03/22
|
17/01/23
|
27/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,009
|
3,310
|
3,525
|
3,804
|
4,087
|
4,501
|
4,976
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
1,366
|
-
|
1,600
|
2,374
|
2,646
|
2,927
|
Operating Margin
|
-
|
41.25%
|
-
|
42.07%
|
58.07%
|
58.78%
|
58.83%
|
Earnings before Tax (EBT)
1 |
-
|
1,370
|
1,586
|
1,791
|
2,027
|
2,305
|
2,602
|
Net income
1 |
-
|
1,271
|
1,538
|
1,727
|
1,945
|
2,198
|
2,534
|
Net margin
|
-
|
38.4%
|
43.63%
|
45.41%
|
47.58%
|
48.84%
|
50.94%
|
EPS
2 |
0.6231
|
0.6846
|
0.7846
|
0.8800
|
0.9975
|
1.135
|
1.292
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
0.1385
|
-
|
0.1800
|
0.2050
|
0.2400
|
0.2800
|
Announcement Date
|
30/04/21
|
30/03/22
|
17/01/23
|
27/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
10.3%
|
-
|
11%
|
11.2%
|
11.6%
|
11.9%
|
ROA (Net income/ Total Assets)
|
-
|
0.95%
|
-
|
0.97%
|
0.92%
|
0.92%
|
0.92%
|
Assets
1 |
-
|
1,33,187
|
-
|
1,78,256
|
2,11,391
|
2,39,586
|
2,75,489
|
Book Value Per Share
2 |
-
|
6.920
|
7.620
|
8.470
|
9.340
|
10.30
|
11.40
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
30/04/21
|
30/03/22
|
17/01/23
|
27/03/24
|
-
|
-
|
-
|
Last Close Price
5.12
CNY Average target price
6.37
CNY Spread / Average Target +24.41% Consensus |
1st Jan change
|
Capi.
|
---|
| +3.43% | 1.39B | | +22.26% | 206B | | +1.60% | 73.14B | | +6.79% | 55.71B | | +21.81% | 51.24B | | +5.61% | 49.17B | | +32.61% | 46.15B | | +13.58% | 36.79B | | -15.79% | 35.32B | | -96.60% | 32.25B |
Commercial Banks
|