End-of-day quote
Shanghai S.E.
06:00:00 2024-05-21 pm EDT
|
5-day change
|
1st Jan Change
|
23.84
CNY
|
-1.77%
|
|
+5.16%
|
-4.98%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,413
|
4,773
|
5,859
|
4,359
|
3,870
|
3,645
|
-
|
-
|
Enterprise Value (EV)
1 |
4,413
|
4,773
|
5,859
|
4,359
|
3,870
|
3,645
|
3,645
|
3,645
|
P/E ratio
|
18.2
x
|
16.2
x
|
16.8
x
|
15.9
x
|
14.3
x
|
10.8
x
|
9.2
x
|
8.48
x
|
Yield
|
-
|
-
|
2.75%
|
-
|
2.39%
|
2.85%
|
3.36%
|
3.65%
|
Capitalization / Revenue
|
2.08
x
|
1.81
x
|
1.7
x
|
1.23
x
|
1.06
x
|
0.88
x
|
0.77
x
|
0.7
x
|
EV / Revenue
|
2.08
x
|
1.81
x
|
1.7
x
|
1.23
x
|
1.06
x
|
0.88
x
|
0.77
x
|
0.7
x
|
EV / EBITDA
|
13
x
|
11.9
x
|
12.8
x
|
10.5
x
|
8.83
x
|
6.95
x
|
6.11
x
|
5.55
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
3.91
x
|
2.82
x
|
2.47
x
|
1.7
x
|
1.42
x
|
1.21
x
|
1.1
x
|
1
x
|
Nbr of stocks (in thousands)
|
129,536
|
133,772
|
152,176
|
152,050
|
154,257
|
152,897
|
-
|
-
|
Reference price
2 |
34.07
|
35.68
|
38.50
|
28.67
|
25.09
|
23.84
|
23.84
|
23.84
|
Announcement Date
|
2/4/20
|
2/2/21
|
2/9/22
|
3/17/23
|
4/25/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,125
|
2,640
|
3,448
|
3,553
|
3,645
|
4,149
|
4,747
|
5,228
|
EBITDA
1 |
338.7
|
402.3
|
458.2
|
414.5
|
438.5
|
524.7
|
596.9
|
656.8
|
EBIT
1 |
273.6
|
327.3
|
361.1
|
289.5
|
295.3
|
355.2
|
416.7
|
449.8
|
Operating Margin
|
12.87%
|
12.4%
|
10.47%
|
8.15%
|
8.1%
|
8.56%
|
8.78%
|
8.6%
|
Earnings before Tax (EBT)
1 |
275.1
|
330.8
|
367.9
|
293.5
|
301.3
|
361.3
|
422.6
|
456
|
Net income
1 |
242.5
|
292.7
|
338
|
277
|
292
|
340.7
|
399.4
|
433.8
|
Net margin
|
11.41%
|
11.09%
|
9.8%
|
7.8%
|
8.01%
|
8.21%
|
8.41%
|
8.3%
|
EPS
2 |
1.867
|
2.200
|
2.290
|
1.800
|
1.760
|
2.208
|
2.592
|
2.812
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
1.060
|
-
|
0.6000
|
0.6800
|
0.8000
|
0.8700
|
Announcement Date
|
2/4/20
|
2/2/21
|
2/9/22
|
3/17/23
|
4/25/24
|
-
|
-
|
-
|
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)
|
22.9%
|
21.3%
|
16.7%
|
11.2%
|
10.9%
|
11.3%
|
12.1%
|
11.8%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
8.45%
|
-
|
5.4%
|
5.22%
|
5.48%
|
5.74%
|
Assets
1 |
-
|
-
|
4,001
|
-
|
5,408
|
6,527
|
7,289
|
7,558
|
Book Value Per Share
2 |
8.720
|
12.60
|
15.60
|
16.80
|
17.70
|
19.70
|
21.70
|
23.80
|
Cash Flow per Share
2 |
3.050
|
4.660
|
2.610
|
1.600
|
4.180
|
3.470
|
4.390
|
4.080
|
Capex
1 |
261
|
488
|
416
|
627
|
564
|
273
|
266
|
268
|
Capex / Sales
|
12.28%
|
18.49%
|
12.05%
|
17.64%
|
15.47%
|
6.57%
|
5.6%
|
5.12%
|
Announcement Date
|
2/4/20
|
2/2/21
|
2/9/22
|
3/17/23
|
4/25/24
|
-
|
-
|
-
|
Last Close Price
24.27
CNY Average target price
28.47
CNY Spread / Average Target +17.31% Consensus |
1st Jan change
|
Capi.
|
---|
| -4.98% | 513M | | +1.73% | 9.12B | | +7.14% | 4.27B | | +20.00% | 2.56B | | +12.95% | 1.94B | | -3.58% | 1.53B | | -25.61% | 1.21B | | +30.25% | 1.19B | | +25.28% | 1.12B | | +7.22% | 930M |
Furniture
|