Market Closed -
Hong Kong S.E.
04:08:07 2024-06-05 am EDT
|
5-day change
|
1st Jan Change
|
6.16
HKD
|
-0.81%
|
|
+6.39%
|
-8.47%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,011
|
3,031
|
3,958
|
2,255
|
2,026
|
-
|
-
|
Enterprise Value (EV)
2 |
3,016
|
2,945
|
3,796
|
2,173
|
1,746
|
1,660
|
1,585
|
P/E ratio
|
26.9
x
|
12.6
x
|
28.5
x
|
22.7
x
|
14.8
x
|
11.6
x
|
10
x
|
Yield
|
1.99%
|
2.05%
|
1.56%
|
2.62%
|
2.36%
|
2.94%
|
3.31%
|
Capitalization / Revenue
|
4.37
x
|
3.86
x
|
4.3
x
|
2.46
x
|
1.96
x
|
1.69
x
|
1.48
x
|
EV / Revenue
|
4.38
x
|
3.75
x
|
4.13
x
|
2.37
x
|
1.69
x
|
1.38
x
|
1.16
x
|
EV / EBITDA
|
27.9
x
|
11
x
|
24
x
|
16.6
x
|
9.23
x
|
7.05
x
|
5.64
x
|
EV / FCF
|
-
|
-46.9
x
|
-
|
-
|
16.8
x
|
15.9
x
|
12.6
x
|
FCF Yield
|
-
|
-2.13%
|
-
|
-
|
5.94%
|
6.29%
|
7.95%
|
Price to Book
|
3.4
x
|
2.97
x
|
3.83
x
|
2.21
x
|
1.91
x
|
1.71
x
|
1.5
x
|
Nbr of stocks (in thousands)
|
2,608,642
|
2,628,291
|
2,660,377
|
2,616,723
|
2,549,355
|
-
|
-
|
Reference price
3 |
7.533
|
7.325
|
10.26
|
6.117
|
5.755
|
5.755
|
5.755
|
Announcement Date
|
3/25/21
|
3/24/22
|
3/31/23
|
3/20/24
|
-
|
-
|
-
|
1CNY in Million2USD in Million3CNY Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
746.6
|
688.7
|
785.2
|
919.9
|
917.9
|
1,033
|
1,200
|
1,372
|
EBITDA
1 |
-
|
108
|
267
|
158.1
|
131.1
|
189.3
|
235.2
|
281.1
|
EBIT
1 |
-
|
74.08
|
178.1
|
125.6
|
98.87
|
139.9
|
188.1
|
237.2
|
Operating Margin
|
-
|
10.76%
|
22.68%
|
13.65%
|
10.77%
|
13.55%
|
15.68%
|
17.29%
|
Earnings before Tax (EBT)
1 |
-
|
123
|
220.1
|
129.3
|
102.8
|
143.5
|
192.5
|
244.4
|
Net income
1 |
148.8
|
102.3
|
236.7
|
135.8
|
99.28
|
140.5
|
179.8
|
208.6
|
Net margin
|
19.93%
|
14.85%
|
30.14%
|
14.76%
|
10.82%
|
13.61%
|
14.98%
|
15.21%
|
EPS
2 |
-
|
0.2800
|
0.5800
|
0.3600
|
0.2700
|
0.3888
|
0.4976
|
0.5756
|
Free Cash Flow
1 |
-
|
-
|
-62.76
|
-
|
-
|
103.7
|
104.5
|
126
|
FCF margin
|
-
|
-
|
-7.99%
|
-
|
-
|
10.04%
|
8.7%
|
9.19%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
54.8%
|
44.41%
|
44.84%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
73.82%
|
58.12%
|
60.41%
|
Dividend per Share
2 |
-
|
0.1500
|
0.1500
|
0.1600
|
0.1600
|
0.1359
|
0.1690
|
0.1905
|
Announcement Date
|
10/12/20
|
3/25/21
|
3/24/22
|
3/31/23
|
3/20/24
|
-
|
-
|
-
|
Fiscal Period: December |
2023 S1
|
2023 S2
|
---|
Net sales
1 |
-
|
448.4
|
EBITDA
|
-
|
-
|
EBIT
|
-
|
-
|
Operating Margin
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
Net income
|
312.5
|
-
|
Net margin
|
-
|
-
|
EPS
|
0.8600
|
-
|
Dividend per Share
|
-
|
-
|
Announcement Date
|
8/21/23
|
3/20/24
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
4.55
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
86
|
162
|
81.8
|
280
|
367
|
441
|
Leverage (Debt/EBITDA)
|
-
|
0.0421
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
-62.8
|
-
|
-
|
104
|
104
|
126
|
ROE (net income / shareholders' equity)
|
-
|
19.7%
|
25.7%
|
13.8%
|
9.96%
|
12.4%
|
14.7%
|
15.8%
|
ROA (Net income/ Total Assets)
|
-
|
7.56%
|
14.3%
|
8.91%
|
6.61%
|
8.39%
|
10.1%
|
11.1%
|
Assets
1 |
-
|
1,353
|
1,657
|
1,524
|
1,503
|
1,676
|
1,783
|
1,876
|
Book Value Per Share
2 |
-
|
2.220
|
2.470
|
2.680
|
2.770
|
3.010
|
3.370
|
3.830
|
Cash Flow per Share
2 |
-
|
0.0400
|
-0.0800
|
0.5200
|
-
|
0.2400
|
0.3900
|
-
|
Capex
1 |
-
|
54.4
|
32
|
49.9
|
-
|
84.7
|
82.5
|
89
|
Capex / Sales
|
-
|
7.9%
|
4.07%
|
5.43%
|
-
|
8.2%
|
6.87%
|
6.48%
|
Announcement Date
|
10/12/20
|
3/25/21
|
3/24/22
|
3/31/23
|
3/20/24
|
-
|
-
|
-
|
Last Close Price
5.755
CNY Average target price
7.984
CNY Spread / Average Target +38.74% Consensus |
1st Jan change
|
Capi.
|
---|
| -8.62% | 2.03B | | +16.99% | 41.07B | | +24.37% | 22.65B | | +19.96% | 14.14B | | +52.02% | 12.09B | | -0.05% | 6.79B | | -10.79% | 6.91B | | -8.87% | 5.73B | | +15.28% | 5.59B | | +4.00% | 4.82B |
Generic Pharmaceuticals
|