End-of-day quote
Shenzhen S.E.
06:00:00 2024-05-20 pm EDT
|
5-day change
|
1st Jan Change
|
11.93
CNY
|
-3.40%
|
|
+6.90%
|
+12.65%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,084
|
7,400
|
8,663
|
6,087
|
10,098
|
11,480
|
-
|
-
|
Enterprise Value (EV)
1 |
4,084
|
7,400
|
8,663
|
9,116
|
13,468
|
14,979
|
15,770
|
16,203
|
P/E ratio
|
39.5
x
|
45
x
|
60.4
x
|
36.7
x
|
70.6
x
|
60.1
x
|
42.3
x
|
30.3
x
|
Yield
|
0.29%
|
0.21%
|
0.2%
|
0.28%
|
0.2%
|
0.23%
|
0.3%
|
0.41%
|
Capitalization / Revenue
|
4.63
x
|
8.8
x
|
7.19
x
|
5.55
x
|
7.57
x
|
6.59
x
|
5.24
x
|
4.29
x
|
EV / Revenue
|
4.63
x
|
8.8
x
|
7.19
x
|
8.31
x
|
10.1
x
|
8.6
x
|
7.2
x
|
6.06
x
|
EV / EBITDA
|
20.2
x
|
24.2
x
|
18.6
x
|
21.7
x
|
29
x
|
19.6
x
|
16.2
x
|
13.3
x
|
EV / FCF
|
-
|
-
|
-7.5
x
|
-6.69
x
|
-16.9
x
|
-17.5
x
|
-45.3
x
|
-386
x
|
FCF Yield
|
-
|
-
|
-13.3%
|
-14.9%
|
-5.93%
|
-5.7%
|
-2.21%
|
-0.26%
|
Price to Book
|
5.95
x
|
5.7
x
|
5.99
x
|
3.72
x
|
3.42
x
|
3.62
x
|
3.36
x
|
3.05
x
|
Nbr of stocks (in thousands)
|
776,491
|
824,356
|
824,356
|
829,171
|
953,565
|
962,275
|
-
|
-
|
Reference price
2 |
5.259
|
8.976
|
10.51
|
7.342
|
10.59
|
12.35
|
12.35
|
12.35
|
Announcement Date
|
3/17/20
|
3/1/21
|
4/24/22
|
4/21/23
|
4/21/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
882.9
|
840.5
|
1,205
|
1,097
|
1,335
|
1,741
|
2,190
|
2,673
|
EBITDA
1 |
201.9
|
305.3
|
465.5
|
420.4
|
465.1
|
764.2
|
976.2
|
1,221
|
EBIT
1 |
107.1
|
177.4
|
160.5
|
140
|
161.3
|
283.5
|
393.2
|
521.8
|
Operating Margin
|
12.13%
|
21.1%
|
13.32%
|
12.76%
|
12.08%
|
16.28%
|
17.96%
|
19.52%
|
Earnings before Tax (EBT)
1 |
117.3
|
177.3
|
160.4
|
138.2
|
161.8
|
214.3
|
311.6
|
431.5
|
Net income
1 |
103.8
|
156.6
|
144.6
|
165.7
|
141.3
|
195.3
|
280
|
390
|
Net margin
|
11.76%
|
18.63%
|
12%
|
15.1%
|
10.59%
|
11.22%
|
12.79%
|
14.59%
|
EPS
2 |
0.1331
|
0.1996
|
0.1739
|
0.2002
|
0.1500
|
0.2056
|
0.2921
|
0.4074
|
Free Cash Flow
1 |
-
|
-
|
-1,156
|
-1,363
|
-798.7
|
-854
|
-348
|
-42
|
FCF margin
|
-
|
-
|
-95.92%
|
-124.19%
|
-59.84%
|
-49.04%
|
-15.89%
|
-1.57%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.0151
|
0.0193
|
0.0208
|
0.0208
|
0.0210
|
0.0278
|
0.0373
|
0.0512
|
Announcement Date
|
3/17/20
|
3/1/21
|
4/24/22
|
4/21/23
|
4/21/24
|
-
|
-
|
-
|
Fiscal Period: December |
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
-
|
49.2
|
18.66
|
50.5
|
50.5
|
4.452
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
0.0190
|
0.0541
|
0.0151
|
0.0530
|
0.0530
|
0.004670
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
0.0210
|
-
|
-
|
0.0234
|
-
|
-
|
Announcement Date
|
8/18/23
|
10/20/23
|
4/21/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
3,029
|
3,370
|
3,499
|
4,290
|
4,723
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
7.204
x
|
7.244
x
|
4.578
x
|
4.395
x
|
3.869
x
|
Free Cash Flow
1 |
-
|
-
|
-1,156
|
-1,363
|
-799
|
-854
|
-348
|
-42
|
ROE (net income / shareholders' equity)
|
16.6%
|
18.8%
|
10.4%
|
10.1%
|
5.22%
|
5.66%
|
7.52%
|
9.3%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
1.82%
|
2.17%
|
2.75%
|
3.37%
|
Assets
1 |
-
|
-
|
-
|
-
|
7,779
|
9,001
|
10,181
|
11,590
|
Book Value Per Share
2 |
0.8800
|
1.570
|
1.750
|
1.970
|
3.100
|
3.410
|
3.680
|
4.040
|
Cash Flow per Share
2 |
0.1800
|
0.2300
|
0.4700
|
0.4000
|
0.6900
|
0.9000
|
0.9700
|
1.270
|
Capex
1 |
392
|
721
|
1,541
|
1,692
|
1,454
|
1,393
|
1,446
|
1,408
|
Capex / Sales
|
44.44%
|
85.83%
|
127.91%
|
154.17%
|
108.92%
|
80.01%
|
66.05%
|
52.66%
|
Announcement Date
|
3/17/20
|
3/1/21
|
4/24/22
|
4/21/23
|
4/21/24
|
-
|
-
|
-
|
Last Close Price
11.93
CNY Average target price
12.99
CNY Spread / Average Target +8.85% Consensus |
1st Jan change
|
Capi.
|
---|
| +12.65% | 1.64B | | -13.18% | 192B | | +0.71% | 167B | | +6.48% | 156B | | +8.14% | 103B | | +36.54% | 84.35B | | +11.41% | 82.24B | | -7.05% | 71.76B | | -18.34% | 55.03B | | -8.47% | 43.53B |
Other IT Services & Consulting
|