End-of-day quote
Shanghai S.E.
06:00:00 2024-05-07 pm EDT
|
5-day change
|
1st Jan Change
|
79.63
CNY
|
-1.17%
|
|
-2.93%
|
+11.17%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
14,218
|
10,546
|
8,596
|
9,556
|
-
|
-
|
Enterprise Value (EV)
1 |
14,218
|
10,546
|
8,596
|
9,556
|
9,556
|
9,556
|
P/E ratio
|
119
x
|
46.5
x
|
25.9
x
|
25
x
|
20.2
x
|
18.8
x
|
Yield
|
-
|
0.65%
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
-
|
7.29
x
|
4.85
x
|
4.87
x
|
3.82
x
|
3.35
x
|
EV / Revenue
|
-
|
7.29
x
|
4.85
x
|
4.87
x
|
3.82
x
|
3.35
x
|
EV / EBITDA
|
-
|
36
x
|
19.6
x
|
20.1
x
|
16.1
x
|
14.6
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
5.22
x
|
3.77
x
|
3.73
x
|
3.32
x
|
2.91
x
|
Nbr of stocks (in thousands)
|
120,000
|
120,000
|
120,000
|
120,000
|
-
|
-
|
Reference price
2 |
118.5
|
87.88
|
71.63
|
79.63
|
79.63
|
79.63
|
Announcement Date
|
2/26/22
|
2/27/23
|
2/24/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
1,447
|
1,772
|
1,964
|
2,502
|
2,856
|
EBITDA
1 |
-
|
293.1
|
438.6
|
475
|
594
|
654
|
EBIT
1 |
-
|
252.3
|
384.3
|
428
|
526.5
|
571
|
Operating Margin
|
-
|
17.43%
|
21.69%
|
21.79%
|
21.04%
|
19.99%
|
Earnings before Tax (EBT)
1 |
-
|
252.1
|
374.7
|
429
|
527.1
|
572
|
Net income
1 |
119.8
|
226.7
|
332
|
382
|
473
|
509
|
Net margin
|
-
|
15.66%
|
18.74%
|
19.45%
|
18.91%
|
17.82%
|
EPS
2 |
0.9979
|
1.890
|
2.770
|
3.180
|
3.940
|
4.240
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
0.5700
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/26/22
|
2/27/23
|
2/24/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
11.8%
|
15.6%
|
14.9%
|
16.4%
|
15.5%
|
ROA (Net income/ Total Assets)
|
-
|
9.4%
|
-
|
11.9%
|
12.6%
|
12.3%
|
Assets
1 |
-
|
2,412
|
-
|
3,210
|
3,754
|
4,138
|
Book Value Per Share
2 |
-
|
16.80
|
19.00
|
21.40
|
24.00
|
27.40
|
Cash Flow per Share
2 |
-
|
-0.6400
|
1.830
|
4.720
|
1.700
|
-
|
Capex
1 |
-
|
40.5
|
64.2
|
107
|
129
|
152
|
Capex / Sales
|
-
|
2.8%
|
3.63%
|
5.45%
|
5.16%
|
5.32%
|
Announcement Date
|
2/26/22
|
2/27/23
|
2/24/24
|
-
|
-
|
-
|
Last Close Price
79.63
CNY Average target price
95
CNY Spread / Average Target +19.30% Consensus |
1st Jan change
|
Capi.
|
---|
| +11.17% | 1.32B | | -5.34% | 25.21B | | +15.35% | 20.54B | | -8.33% | 11.65B | | +23.15% | 11.33B | | +13.03% | 11.08B | | +10.27% | 10.12B | | -4.87% | 7.9B | | +13.99% | 7.85B | | +18.77% | 6.84B |
Iron, Steel Mills & Foundries
|