End-of-day quote
Shanghai S.E.
06:00:00 2024-05-09 pm EDT
|
5-day change
|
1st Jan Change
|
10.65
CNY
|
+1.43%
|
|
+8.56%
|
-15.07%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
16,971
|
35,588
|
50,451
|
56,803
|
27,973
|
23,016
|
-
|
-
|
Enterprise Value (EV)
1 |
16,971
|
35,588
|
42,297
|
53,214
|
29,947
|
23,734
|
24,435
|
23,016
|
P/E ratio
|
23.2
x
|
21.1
x
|
16.3
x
|
16
x
|
78.4
x
|
8.78
x
|
6.26
x
|
6.33
x
|
Yield
|
0.63%
|
0.58%
|
0.85%
|
1.2%
|
2.43%
|
2.6%
|
3.6%
|
3.79%
|
Capitalization / Revenue
|
1.62
x
|
1.58
x
|
1.86
x
|
1.85
x
|
1
x
|
0.52
x
|
0.44
x
|
0.44
x
|
EV / Revenue
|
1.62
x
|
1.58
x
|
1.56
x
|
1.73
x
|
1.08
x
|
0.54
x
|
0.47
x
|
0.44
x
|
EV / EBITDA
|
14.4
x
|
16.6
x
|
9.49
x
|
11
x
|
20.6
x
|
4.43
x
|
3.52
x
|
2.89
x
|
EV / FCF
|
-
|
-
|
-21.3
x
|
-6.05
x
|
-2.94
x
|
-24.4
x
|
-24.5
x
|
-
|
FCF Yield
|
-
|
-
|
-4.69%
|
-16.5%
|
-34.1%
|
-4.1%
|
-4.08%
|
-
|
Price to Book
|
2.53
x
|
2.45
x
|
2.78
x
|
2.04
x
|
1.04
x
|
0.75
x
|
0.68
x
|
0.67
x
|
Nbr of stocks (in thousands)
|
1,379,722
|
1,875,015
|
1,932,986
|
2,248,745
|
2,230,724
|
2,161,149
|
-
|
-
|
Reference price
2 |
12.30
|
18.98
|
26.10
|
25.26
|
12.54
|
10.65
|
10.65
|
10.65
|
Announcement Date
|
4/21/20
|
4/7/21
|
3/1/22
|
4/28/23
|
4/11/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
10,493
|
22,457
|
27,158
|
30,748
|
27,850
|
44,284
|
52,154
|
52,317
|
EBITDA
1 |
1,178
|
2,142
|
4,455
|
4,848
|
1,454
|
5,361
|
6,938
|
7,953
|
EBIT
1 |
738.8
|
1,579
|
3,623
|
3,865
|
379
|
3,998
|
5,010
|
5,800
|
Operating Margin
|
7.04%
|
7.03%
|
13.34%
|
12.57%
|
1.36%
|
9.03%
|
9.61%
|
11.09%
|
Earnings before Tax (EBT)
1 |
747.5
|
1,477
|
3,589
|
3,858
|
358
|
3,454
|
4,319
|
4,162
|
Net income
1 |
712.6
|
1,374
|
3,101
|
3,455
|
375
|
3,065
|
3,826
|
3,819
|
Net margin
|
6.79%
|
6.12%
|
11.42%
|
11.24%
|
1.35%
|
6.92%
|
7.34%
|
7.3%
|
EPS
2 |
0.5300
|
0.9000
|
1.600
|
1.580
|
0.1600
|
1.213
|
1.702
|
1.682
|
Free Cash Flow
1 |
-
|
-
|
-1,982
|
-8,800
|
-10,201
|
-974
|
-997
|
-
|
FCF margin
|
-
|
-
|
-7.3%
|
-28.62%
|
-36.63%
|
-2.2%
|
-1.91%
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.0780
|
0.1100
|
0.2211
|
0.3041
|
0.3041
|
0.2774
|
0.3837
|
0.4034
|
Announcement Date
|
4/21/20
|
4/7/21
|
3/1/22
|
4/28/23
|
4/11/24
|
-
|
-
|
-
|
Fiscal Period: December |
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
|
7,426
|
9,084
|
2,720
|
7,840
|
10,399
|
6,892
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
443.1
|
-83.86
|
-282.1
|
979.5
|
664.9
|
-986.3
|
-
|
-
|
-
|
-
|
Operating Margin
|
5.97%
|
-0.92%
|
-10.37%
|
12.49%
|
6.39%
|
-14.31%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
1 |
0.4300
|
-
|
-0.1000
|
0.3900
|
0.2600
|
-0.3900
|
0.1300
|
0.5400
|
0.7800
|
0.6900
|
Dividend per Share
1 |
-
|
0.3041
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.4121
|
Announcement Date
|
10/27/22
|
4/28/23
|
4/28/23
|
8/30/23
|
10/27/23
|
4/11/24
|
4/28/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
1,974
|
717
|
1,419
|
-
|
Net Cash position
1 |
-
|
-
|
8,154
|
3,589
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
1.357
x
|
0.1361
x
|
0.2058
x
|
-
|
Free Cash Flow
1 |
-
|
-
|
-1,982
|
-8,800
|
-10,201
|
-974
|
-997
|
-
|
ROE (net income / shareholders' equity)
|
12.1%
|
15.7%
|
18.4%
|
14.6%
|
1.34%
|
10.5%
|
11.9%
|
10.8%
|
ROA (Net income/ Total Assets)
|
2.5%
|
3.18%
|
5.8%
|
5.29%
|
-
|
3.1%
|
3.25%
|
3.2%
|
Assets
1 |
28,514
|
43,156
|
53,446
|
65,245
|
-
|
102,428
|
123,330
|
119,346
|
Book Value Per Share
2 |
4.870
|
7.750
|
9.400
|
12.40
|
12.10
|
14.00
|
15.40
|
15.20
|
Cash Flow per Share
2 |
4.170
|
1.940
|
2.760
|
-0.3500
|
-1.140
|
0.8000
|
4.910
|
3.530
|
Capex
1 |
2,320
|
3,306
|
7,380
|
8,004
|
7,610
|
7,577
|
7,720
|
10,800
|
Capex / Sales
|
22.11%
|
14.72%
|
27.17%
|
26.03%
|
27.32%
|
17.52%
|
15.08%
|
20.47%
|
Announcement Date
|
4/21/20
|
4/7/21
|
3/1/22
|
4/28/23
|
4/11/24
|
-
|
-
|
-
|
Last Close Price
10.65
CNY Average target price
16.36
CNY Spread / Average Target +53.64% Consensus |