End-of-day quote
Shanghai S.E.
06:00:00 2024-05-05 pm EDT
|
5-day change
|
1st Jan Change
|
6.8
CNY
|
-0.58%
|
|
-1.31%
|
-6.98%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
29,970
|
38,262
|
44,366
|
32,699
|
36,605
|
33,787
|
-
|
-
|
Enterprise Value (EV)
1 |
29,970
|
38,262
|
44,366
|
32,699
|
36,605
|
33,787
|
33,787
|
33,787
|
P/E ratio
|
29.4
x
|
21.4
x
|
15
x
|
18.7
x
|
-
|
14.9
x
|
13.6
x
|
12.4
x
|
Yield
|
1.3%
|
1.59%
|
1.9%
|
2.42%
|
2.57%
|
2.74%
|
2.97%
|
3.27%
|
Capitalization / Revenue
|
5.84
x
|
5.2
x
|
4.8
x
|
3.12
x
|
-
|
2.91
x
|
2.65
x
|
2.45
x
|
EV / Revenue
|
5.84
x
|
5.2
x
|
4.8
x
|
3.12
x
|
-
|
2.91
x
|
2.65
x
|
2.45
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.43
x
|
1.37
x
|
1.2
x
|
0.86
x
|
0.92
x
|
0.72
x
|
0.69
x
|
0.67
x
|
Nbr of stocks (in thousands)
|
3,000,000
|
3,880,519
|
5,007,503
|
5,007,503
|
5,007,503
|
4,968,703
|
-
|
-
|
Reference price
2 |
9.990
|
9.860
|
8.860
|
6.530
|
7.310
|
6.800
|
6.800
|
6.800
|
Announcement Date
|
4/24/20
|
4/29/21
|
3/4/22
|
4/20/23
|
4/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
5,130
|
7,356
|
9,245
|
10,486
|
-
|
11,609
|
12,770
|
13,801
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,336
|
-
|
3,242
|
2,207
|
-
|
2,429
|
2,702
|
2,956
|
Operating Margin
|
26.04%
|
-
|
35.07%
|
21.04%
|
-
|
20.92%
|
21.16%
|
21.42%
|
Earnings before Tax (EBT)
1 |
1,334
|
2,273
|
3,187
|
2,192
|
-
|
2,518
|
2,767
|
3,037
|
Net income
1 |
1,037
|
1,707
|
2,392
|
1,735
|
-
|
1,965
|
2,161
|
2,374
|
Net margin
|
20.22%
|
23.21%
|
25.87%
|
16.55%
|
-
|
16.93%
|
16.93%
|
17.2%
|
EPS
2 |
0.3400
|
0.4600
|
0.5900
|
0.3500
|
-
|
0.4557
|
0.4988
|
0.5481
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.1300
|
0.1570
|
0.1680
|
0.1580
|
0.1880
|
0.1860
|
0.2022
|
0.2227
|
Announcement Date
|
4/24/20
|
4/29/21
|
3/4/22
|
4/20/23
|
4/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
3,589
|
2,854
|
1,338
|
2,963
|
4,417
|
1,768
|
2,254
|
3,084
|
2,698
|
2,225
|
3,127
|
3,127
|
3,253
|
3,152
|
3,283
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
690.2
|
126
|
835
|
546.8
|
683.9
|
779.9
|
1,035
|
426.8
|
610.6
|
667
|
663
|
692.1
|
688.5
|
719.2
|
Net income
|
1,031
|
486.7
|
113.7
|
704
|
417.9
|
499.7
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
529.8
|
560.4
|
Net margin
|
28.71%
|
17.05%
|
8.5%
|
23.76%
|
9.46%
|
28.26%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
16.81%
|
17.07%
|
EPS
|
-
|
0.1000
|
0.0200
|
0.1400
|
0.0900
|
0.1000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.1365
|
0.1444
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
7/24/20
|
3/4/22
|
4/29/22
|
8/19/22
|
10/28/22
|
4/20/23
|
4/28/23
|
8/18/23
|
10/30/23
|
4/29/24
|
-
|
-
|
-
|
-
|
-
|
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)
|
5.07%
|
6.61%
|
8.42%
|
4.62%
|
5.16%
|
4.86%
|
5.16%
|
5.47%
|
ROA (Net income/ Total Assets)
|
1.15%
|
-
|
2.07%
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
90,222
|
-
|
115,573
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
6.990
|
7.180
|
7.410
|
7.590
|
7.930
|
9.460
|
9.790
|
10.20
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
4/24/20
|
4/29/21
|
3/4/22
|
4/20/23
|
4/29/24
|
-
|
-
|
-
|
Mean consensus UNDERPERFORM Average target price
7.205
CNY Spread / Average Target +5.96% Consensus |