End-of-day quote
Shanghai S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
252.3
CNY
|
+2.73%
|
|
+5.61%
|
+9.34%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
78,176
|
327,076
|
385,288
|
347,709
|
281,482
|
307,785
|
-
|
-
|
Enterprise Value (EV)
1 |
74,212
|
322,469
|
379,155
|
336,516
|
278,053
|
286,380
|
281,390
|
279,693
|
P/E ratio
|
40.2
x
|
106
x
|
72.3
x
|
42.9
x
|
26.9
x
|
23.8
x
|
19.6
x
|
16.9
x
|
Yield
|
1%
|
0.05%
|
0.57%
|
1.16%
|
1.89%
|
2.01%
|
2.48%
|
3.07%
|
Capitalization / Revenue
|
6.58
x
|
23.4
x
|
19.3
x
|
13.3
x
|
8.82
x
|
8.06
x
|
6.72
x
|
5.86
x
|
EV / Revenue
|
6.25
x
|
23.1
x
|
19
x
|
12.8
x
|
8.71
x
|
7.5
x
|
6.15
x
|
5.33
x
|
EV / EBITDA
|
24.9
x
|
73.5
x
|
52.7
x
|
30.4
x
|
19.2
x
|
16.4
x
|
13.3
x
|
11.2
x
|
EV / FCF
|
25.3
x
|
178
x
|
50.6
x
|
35.5
x
|
41.2
x
|
26.1
x
|
20.9
x
|
-
|
FCF Yield
|
3.96%
|
0.56%
|
1.98%
|
2.82%
|
2.43%
|
3.83%
|
4.78%
|
-
|
Price to Book
|
10.5
x
|
33.5
x
|
25.3
x
|
16.3
x
|
10.1
x
|
8.43
x
|
6.59
x
|
5.09
x
|
Nbr of stocks (in thousands)
|
1,220,140
|
1,220,140
|
1,220,114
|
1,220,073
|
1,219,964
|
1,219,964
|
-
|
-
|
Reference price
2 |
64.07
|
268.1
|
315.8
|
285.0
|
230.7
|
252.3
|
252.3
|
252.3
|
Announcement Date
|
2/6/20
|
3/9/21
|
4/27/22
|
4/27/23
|
4/25/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
11,880
|
13,990
|
19,971
|
26,214
|
31,928
|
38,193
|
45,786
|
52,502
|
EBITDA
1 |
2,986
|
4,387
|
7,200
|
11,074
|
14,477
|
17,511
|
21,220
|
24,874
|
EBIT
1 |
2,843
|
4,235
|
7,029
|
10,873
|
14,224
|
17,311
|
21,074
|
24,294
|
Operating Margin
|
23.93%
|
30.27%
|
35.2%
|
41.48%
|
44.55%
|
45.32%
|
46.03%
|
46.27%
|
Earnings before Tax (EBT)
1 |
2,845
|
4,237
|
7,091
|
10,876
|
14,205
|
17,299
|
21,071
|
24,610
|
Net income
1 |
1,939
|
3,079
|
5,314
|
8,096
|
10,438
|
12,898
|
15,717
|
18,247
|
Net margin
|
16.32%
|
22.01%
|
26.61%
|
30.88%
|
32.69%
|
33.77%
|
34.33%
|
34.76%
|
EPS
2 |
1.596
|
2.526
|
4.365
|
6.642
|
8.563
|
10.60
|
12.90
|
14.96
|
Free Cash Flow
1 |
2,936
|
1,814
|
7,489
|
9,485
|
6,743
|
10,966
|
13,458
|
-
|
FCF margin
|
24.72%
|
12.97%
|
37.5%
|
36.18%
|
21.12%
|
28.71%
|
29.39%
|
-
|
FCF Conversion (EBITDA)
|
98.35%
|
41.36%
|
104.01%
|
85.65%
|
46.58%
|
62.63%
|
63.42%
|
-
|
FCF Conversion (Net income)
|
151.47%
|
58.92%
|
140.94%
|
117.15%
|
64.6%
|
85.02%
|
85.63%
|
-
|
Dividend per Share
2 |
0.6429
|
0.1429
|
1.800
|
3.320
|
4.370
|
5.076
|
6.248
|
7.748
|
Announcement Date
|
2/6/20
|
3/9/21
|
4/27/22
|
4/27/23
|
4/25/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
2,714
|
10,530
|
4,803
|
-
|
6,810
|
4,070
|
12,682
|
6,329
|
7,733
|
5,184
|
12,917
|
15,338
|
7,531
|
9,512
|
-
|
EBITDA
|
-
|
-
|
1,736
|
-
|
2,767
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
384.6
|
4,985
|
1,779
|
-
|
2,804
|
1,305
|
6,450
|
2,695
|
3,593
|
1,486
|
5,078
|
8,365
|
3,171
|
4,337
|
1,634
|
Operating Margin
|
14.17%
|
47.34%
|
37.03%
|
-
|
41.17%
|
32.07%
|
50.86%
|
42.59%
|
46.46%
|
28.66%
|
39.31%
|
54.54%
|
42.1%
|
45.6%
|
-
|
Earnings before Tax (EBT)
|
441.5
|
-
|
1,780
|
-
|
2,803
|
1,306
|
-
|
2,697
|
-
|
1,471
|
-
|
-
|
-
|
-
|
-
|
Net income
|
434.8
|
-
|
1,303
|
5,013
|
2,096
|
987.6
|
-
|
1,948
|
-
|
1,007
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
16.02%
|
-
|
27.12%
|
-
|
30.77%
|
24.27%
|
-
|
30.78%
|
-
|
19.42%
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
0.3600
|
3.040
|
1.075
|
4.115
|
1.710
|
0.8100
|
3.950
|
1.610
|
2.170
|
0.8300
|
-
|
5.130
|
1.940
|
2.650
|
1.150
|
Dividend per Share
2 |
1.800
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2.441
|
2.441
|
2.441
|
Announcement Date
|
4/27/22
|
4/27/22
|
8/24/22
|
8/24/22
|
10/27/22
|
4/27/23
|
4/27/23
|
8/24/23
|
10/26/23
|
4/25/24
|
4/25/24
|
4/25/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
3,964
|
4,607
|
6,133
|
11,193
|
3,430
|
21,405
|
26,394
|
28,092
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
2,936
|
1,814
|
7,489
|
9,485
|
6,743
|
10,967
|
13,458
|
-
|
ROE (net income / shareholders' equity)
|
27.4%
|
35.1%
|
42%
|
44.7%
|
43.1%
|
39.3%
|
36.1%
|
33.5%
|
ROA (Net income/ Total Assets)
|
13.6%
|
16.9%
|
21.4%
|
24.3%
|
-
|
27.5%
|
25%
|
28.1%
|
Assets
1 |
14,227
|
18,249
|
24,867
|
33,321
|
-
|
46,849
|
62,873
|
65,041
|
Book Value Per Share
2 |
6.100
|
8.010
|
12.50
|
17.50
|
22.80
|
29.90
|
38.30
|
49.60
|
Cash Flow per Share
2 |
2.520
|
1.650
|
6.270
|
8.450
|
5.920
|
10.30
|
13.20
|
16.90
|
Capex
1 |
140
|
195
|
156
|
826
|
482
|
609
|
1,138
|
795
|
Capex / Sales
|
1.18%
|
1.4%
|
0.78%
|
3.15%
|
1.51%
|
1.59%
|
2.49%
|
1.51%
|
Announcement Date
|
2/6/20
|
3/9/21
|
4/27/22
|
4/27/23
|
4/25/24
|
-
|
-
|
-
|
Last Close Price
252.3
CNY Average target price
292.8
CNY Spread / Average Target +16.06% Consensus |
1st Jan change
|
Capi.
|
---|
| +9.34% | 42.47B | | -0.96% | 296B | | +8.51% | 81.55B | | +3.90% | 37.87B | | -8.93% | 20.81B | | +13.62% | 16.62B | | -8.10% | 12.04B | | +7.26% | 10.21B | | +21.13% | 10.16B | | +4.00% | 7.61B |
Distilleries
|