Market Closed -
Nasdaq
04:00:03 2024-05-31 pm EDT
|
5-day change
|
1st Jan Change
|
149.8
USD
|
-1.50%
|
|
-4.96%
|
+2.35%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
306,039
|
1,421,676
|
464,127
|
711,175
|
1,379,613
|
1,506,430
|
-
|
-
|
Enterprise Value (EV)
1 |
271,087
|
1,351,003
|
382,973
|
578,670
|
1,379,613
|
1,242,131
|
1,075,664
|
874,886
|
P/E ratio
|
-43.6
x
|
-193
x
|
68.1
x
|
25.6
x
|
25.2
x
|
13.5
x
|
10.8
x
|
8.89
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
10.2
x
|
23.9
x
|
4.94
x
|
5.45
x
|
5.57
x
|
3.64
x
|
2.88
x
|
2.37
x
|
EV / Revenue
|
8.99
x
|
22.7
x
|
4.08
x
|
4.43
x
|
5.57
x
|
3
x
|
2.06
x
|
1.38
x
|
EV / EBITDA
|
-50.7
x
|
-264
x
|
29.1
x
|
14.3
x
|
-
|
9.49
x
|
6.62
x
|
3.95
x
|
EV / FCF
|
18.3
x
|
48
x
|
15
x
|
12.1
x
|
-
|
7.67
x
|
5.91
x
|
3.76
x
|
FCF Yield
|
5.46%
|
2.08%
|
6.66%
|
8.27%
|
-
|
13%
|
16.9%
|
26.6%
|
Price to Book
|
22.2
x
|
91.9
x
|
7.04
x
|
6.88
x
|
-
|
4.94
x
|
3.45
x
|
2.41
x
|
Nbr of stocks (in thousands)
|
1,162,357
|
1,226,326
|
1,253,289
|
1,264,386
|
1,328,587
|
1,388,771
|
-
|
-
|
Reference price
2 |
263.3
|
1,159
|
370.3
|
562.5
|
1,038
|
1,085
|
1,085
|
1,085
|
Announcement Date
|
3/11/20
|
3/17/21
|
3/21/22
|
3/20/23
|
3/20/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
30,142
|
59,492
|
93,950
|
130,558
|
247,639
|
414,009
|
522,622
|
634,348
|
EBITDA
1 |
-5,343
|
-5,116
|
13,167
|
40,344
|
-
|
130,912
|
162,415
|
221,240
|
EBIT
1 |
-5,981
|
-5,767
|
11,671
|
38,120
|
65,778
|
119,439
|
158,529
|
211,406
|
Operating Margin
|
-19.84%
|
-9.69%
|
12.42%
|
29.2%
|
26.56%
|
28.85%
|
30.33%
|
33.33%
|
Earnings before Tax (EBT)
1 |
-6,996
|
-7,263
|
9,455
|
36,419
|
71,881
|
133,704
|
172,010
|
222,929
|
Net income
1 |
-6,968
|
-7,180
|
7,769
|
31,538
|
60,027
|
109,046
|
139,089
|
184,353
|
Net margin
|
-23.12%
|
-12.07%
|
8.27%
|
24.16%
|
24.24%
|
26.34%
|
26.61%
|
29.06%
|
EPS
2 |
-6.040
|
-6.020
|
5.440
|
21.93
|
41.15
|
80.33
|
100.7
|
122.1
|
Free Cash Flow
1 |
14,794
|
28,154
|
25,496
|
47,872
|
-
|
161,969
|
181,929
|
232,962
|
FCF margin
|
49.08%
|
47.32%
|
27.14%
|
36.67%
|
-
|
39.12%
|
34.81%
|
36.72%
|
FCF Conversion (EBITDA)
|
-
|
-
|
193.64%
|
118.66%
|
-
|
123.72%
|
112.01%
|
105.3%
|
FCF Conversion (Net income)
|
-
|
-
|
328.19%
|
151.79%
|
-
|
148.53%
|
130.8%
|
126.37%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/11/20
|
3/17/21
|
3/21/22
|
3/20/23
|
3/20/24
|
-
|
-
|
-
|
Fiscal Period: December |
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
|
2025 Q1
|
---|
Net sales
1 |
21,506
|
27,231
|
23,794
|
31,440
|
35,504
|
39,820
|
37,637
|
52,281
|
68,840
|
88,881
|
86,812
|
100,401
|
109,137
|
131,266
|
119,813
|
EBITDA
1 |
2,302
|
7,070
|
2,528
|
9,071
|
10,810
|
17,935
|
-
|
-
|
-
|
-
|
17,378
|
-
|
-
|
-
|
-
|
EBIT
1 |
3,261
|
8,400
|
3,677
|
10,542
|
12,301
|
11,600
|
8,462
|
14,609
|
18,126
|
24,580
|
28,552
|
30,758
|
32,157
|
40,240
|
36,497
|
Operating Margin
|
15.16%
|
30.85%
|
15.45%
|
33.53%
|
34.65%
|
29.13%
|
22.48%
|
27.94%
|
26.33%
|
27.65%
|
32.89%
|
30.64%
|
29.46%
|
30.66%
|
30.46%
|
Earnings before Tax (EBT)
1 |
2,410
|
7,682
|
3,198
|
10,508
|
12,115
|
10,598
|
9,592
|
16,257
|
19,156
|
26,876
|
33,118
|
33,450
|
35,930
|
43,941
|
-
|
Net income
1 |
1,640
|
6,620
|
2,599
|
8,896
|
10,589
|
9,454
|
8,101
|
13,108
|
15,537
|
23,280
|
27,998
|
27,572
|
29,478
|
36,231
|
-
|
Net margin
|
7.63%
|
24.31%
|
10.92%
|
28.3%
|
29.82%
|
23.74%
|
21.52%
|
25.07%
|
22.57%
|
26.19%
|
32.25%
|
27.46%
|
27.01%
|
27.6%
|
-
|
EPS
2 |
1.150
|
4.660
|
1.840
|
6.220
|
7.340
|
6.520
|
5.550
|
9.000
|
10.60
|
15.83
|
18.96
|
19.12
|
20.54
|
25.41
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/26/21
|
3/21/22
|
5/27/22
|
8/29/22
|
11/28/22
|
3/20/23
|
5/26/23
|
8/29/23
|
11/28/23
|
3/20/24
|
5/22/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
34,952
|
70,673
|
81,154
|
132,504
|
-
|
264,299
|
430,766
|
631,544
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
14,794
|
28,154
|
25,496
|
47,872
|
-
|
161,969
|
181,929
|
232,962
|
ROE (net income / shareholders' equity)
|
-32.1%
|
-16.9%
|
20.4%
|
41%
|
-
|
44.6%
|
36.5%
|
32.3%
|
ROA (Net income/ Total Assets)
|
-11.7%
|
-6.11%
|
4.57%
|
15.1%
|
-
|
23.2%
|
21.3%
|
19.9%
|
Assets
1 |
59,620
|
117,483
|
170,060
|
209,165
|
-
|
469,539
|
651,562
|
925,458
|
Book Value Per Share
2 |
11.90
|
12.60
|
52.60
|
81.80
|
-
|
220.0
|
314.0
|
449.0
|
Cash Flow per Share
2 |
3.200
|
5.910
|
5.040
|
33.70
|
-
|
83.00
|
95.40
|
112.0
|
Capex
1 |
27.4
|
43
|
3,287
|
636
|
-
|
3,110
|
3,862
|
4,306
|
Capex / Sales
|
0.09%
|
0.07%
|
3.5%
|
0.49%
|
-
|
0.75%
|
0.74%
|
0.68%
|
Announcement Date
|
3/11/20
|
3/17/21
|
3/21/22
|
3/20/23
|
3/20/24
|
-
|
-
|
-
|
Last Close Price
1,085
CNY Average target price
1,474
CNY Spread / Average Target +35.87% Consensus |
1st Jan change
|
Capi.
|
---|
| +2.35% | 208B | | +1.07% | 189B | | +9.80% | 87.48B | | +28.33% | 83.28B | | -24.07% | 76.22B | | +24.35% | 27.46B | | +29.94% | 11.13B | | -9.46% | 8.72B | | -21.22% | 5.21B | | -13.65% | 3.74B |
E-commerce & Auction Services
|