End-of-day quote
Shanghai S.E.
06:00:00 2024-05-20 pm EDT
|
5-day change
|
1st Jan Change
|
34.79
CNY
|
-0.63%
|
|
+2.35%
|
-7.79%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,841
|
4,919
|
6,611
|
4,340
|
6,220
|
5,761
|
-
|
-
|
Enterprise Value (EV)
1 |
3,841
|
4,919
|
6,611
|
4,340
|
6,220
|
5,761
|
5,761
|
5,761
|
P/E ratio
|
37.8
x
|
41.1
x
|
38.2
x
|
21.8
x
|
28.4
x
|
18.4
x
|
13.6
x
|
11.1
x
|
Yield
|
0.18%
|
-
|
0.25%
|
-
|
0.27%
|
0.4%
|
1.01%
|
-
|
Capitalization / Revenue
|
5.02
x
|
5.17
x
|
5.79
x
|
3.51
x
|
4.41
x
|
3.23
x
|
2.49
x
|
2.01
x
|
EV / Revenue
|
5.02
x
|
5.17
x
|
5.79
x
|
3.51
x
|
4.41
x
|
3.23
x
|
2.49
x
|
2.01
x
|
EV / EBITDA
|
29.1
x
|
32.7
x
|
24.1
x
|
12.9
x
|
15.7
x
|
11.4
x
|
8.59
x
|
7.17
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
2.98
x
|
3.5
x
|
2.81
x
|
1.75
x
|
2.31
x
|
1.92
x
|
1.71
x
|
1.48
x
|
Nbr of stocks (in thousands)
|
139,152
|
139,152
|
166,568
|
166,110
|
164,867
|
165,580
|
-
|
-
|
Reference price
2 |
27.60
|
35.35
|
39.69
|
26.13
|
37.73
|
34.79
|
34.79
|
34.79
|
Announcement Date
|
4/23/20
|
4/28/21
|
3/28/22
|
4/17/23
|
4/15/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
765.8
|
951.9
|
1,141
|
1,235
|
1,410
|
1,783
|
2,318
|
2,865
|
EBITDA
1 |
132.2
|
150.6
|
274.4
|
337.2
|
396
|
504.8
|
670.4
|
803.1
|
EBIT
1 |
110.9
|
136.6
|
187.5
|
254.3
|
321.2
|
439.5
|
565.5
|
727.5
|
Operating Margin
|
14.48%
|
14.36%
|
16.44%
|
20.58%
|
22.78%
|
24.64%
|
24.4%
|
25.39%
|
Earnings before Tax (EBT)
1 |
108.4
|
135.3
|
182.4
|
240
|
321.4
|
433
|
559.2
|
722.3
|
Net income
1 |
90.11
|
120.2
|
159.4
|
198.2
|
219.5
|
314
|
425.3
|
524.1
|
Net margin
|
11.77%
|
12.62%
|
13.98%
|
16.04%
|
15.57%
|
17.61%
|
18.35%
|
18.29%
|
EPS
2 |
0.7300
|
0.8600
|
1.040
|
1.200
|
1.330
|
1.887
|
2.554
|
3.145
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.0500
|
-
|
0.1000
|
-
|
0.1000
|
0.1400
|
0.3500
|
-
|
Announcement Date
|
4/23/20
|
4/28/21
|
3/28/22
|
4/17/23
|
4/15/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 S1
|
2022 Q1
|
2022 Q2
|
2022 S1
|
---|
Net sales
1 |
524.7
|
-
|
268.2
|
535.9
|
EBITDA
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
Net income
1 |
55.8
|
31.34
|
34.1
|
65.44
|
Net margin
|
10.64%
|
-
|
12.72%
|
12.21%
|
EPS
|
-
|
0.1900
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
Announcement Date
|
8/24/21
|
4/28/22
|
8/24/22
|
8/24/22
|
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)
|
9.83%
|
8.92%
|
8.49%
|
8.18%
|
8.22%
|
10.8%
|
13%
|
13.8%
|
ROA (Net income/ Total Assets)
|
6.48%
|
6.39%
|
6.6%
|
6.6%
|
-
|
7.4%
|
8.51%
|
9.1%
|
Assets
1 |
1,392
|
1,880
|
2,417
|
3,003
|
-
|
4,244
|
4,996
|
5,759
|
Book Value Per Share
2 |
9.260
|
10.10
|
14.10
|
14.90
|
16.30
|
18.20
|
20.40
|
23.60
|
Cash Flow per Share
2 |
0.2700
|
0.5600
|
0.3000
|
0.6700
|
1.890
|
3.080
|
3.110
|
0.7900
|
Capex
1 |
103
|
235
|
224
|
334
|
333
|
252
|
185
|
214
|
Capex / Sales
|
13.47%
|
24.7%
|
19.61%
|
27.04%
|
23.61%
|
14.11%
|
7.99%
|
7.48%
|
Announcement Date
|
4/23/20
|
4/28/21
|
3/28/22
|
4/17/23
|
4/15/24
|
-
|
-
|
-
|
Last Close Price
35.01
CNY Average target price
46.98
CNY Spread / Average Target +34.18% Consensus |
1st Jan change
|
Capi.
|
---|
| -7.79% | 801M | | +14.60% | 3,161B | | +10.76% | 87.62B | | +6.87% | 79.59B | | -12.92% | 54.14B | | +23.73% | 48.15B | | +32.48% | 47.69B | | -24.79% | 46.81B | | +80.29% | 42B | | -5.94% | 25.77B |
Other Software
|