End-of-day quote
Shanghai S.E.
06:00:00 2024-05-06 pm EDT
|
5-day change
|
1st Jan Change
|
21.75
CNY
|
-1.58%
|
|
-1.14%
|
+35.94%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
21,603
|
23,787
|
47,295
|
31,394
|
27,274
|
36,845
|
-
|
-
|
Enterprise Value (EV)
1 |
21,603
|
23,787
|
47,295
|
31,394
|
27,274
|
36,845
|
36,845
|
36,845
|
P/E ratio
|
22.7
x
|
18.9
x
|
30.4
x
|
19.1
x
|
13.4
x
|
12.3
x
|
10.2
x
|
8.06
x
|
Yield
|
1.35%
|
-
|
0.36%
|
0.81%
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
10.6
x
|
7.62
x
|
11.3
x
|
7.06
x
|
4.53
x
|
3.76
x
|
2.96
x
|
2.22
x
|
EV / Revenue
|
10.6
x
|
7.62
x
|
11.3
x
|
7.06
x
|
4.53
x
|
3.76
x
|
2.96
x
|
2.22
x
|
EV / EBITDA
|
-
|
14.2
x
|
-
|
14
x
|
9.58
x
|
8.22
x
|
6.75
x
|
5.41
x
|
EV / FCF
|
-
|
-
|
-
|
-642,285,822
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-0%
|
-
|
-
|
-
|
-
|
Price to Book
|
5.2
x
|
4.42
x
|
6.22
x
|
3.42
x
|
2.48
x
|
2.71
x
|
2.15
x
|
1.76
x
|
Nbr of stocks (in thousands)
|
1,591,470
|
1,633,527
|
1,683,099
|
1,694,213
|
1,704,645
|
1,694,023
|
-
|
-
|
Reference price
2 |
13.57
|
14.56
|
28.10
|
18.53
|
16.00
|
21.75
|
21.75
|
21.75
|
Announcement Date
|
4/24/20
|
4/16/21
|
4/22/22
|
4/21/23
|
4/19/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,038
|
3,123
|
4,185
|
4,446
|
6,025
|
9,797
|
12,447
|
16,620
|
EBITDA
1 |
-
|
1,673
|
-
|
2,245
|
2,847
|
4,482
|
5,458
|
6,815
|
EBIT
1 |
1,103
|
1,452
|
1,687
|
1,763
|
2,287
|
3,759
|
4,290
|
6,074
|
Operating Margin
|
54.11%
|
46.49%
|
40.32%
|
39.66%
|
37.96%
|
38.37%
|
34.46%
|
36.55%
|
Earnings before Tax (EBT)
1 |
1,103
|
1,456
|
1,692
|
1,780
|
2,284
|
3,756
|
4,288
|
6,069
|
Net income
1 |
974.5
|
1,257
|
1,535
|
1,653
|
2,048
|
3,011
|
3,642
|
4,606
|
Net margin
|
47.81%
|
40.25%
|
36.69%
|
37.18%
|
34%
|
30.73%
|
29.26%
|
27.71%
|
EPS
2 |
0.5976
|
0.7692
|
0.9231
|
0.9700
|
1.190
|
1.770
|
2.140
|
2.700
|
Free Cash Flow
|
-
|
-
|
-
|
-48.88
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-1.1%
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
0.1834
|
-
|
0.1000
|
0.1500
|
-
|
-
|
-
|
-
|
Announcement Date
|
4/24/20
|
4/16/21
|
4/22/22
|
4/21/23
|
4/19/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-48.9
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
26.5%
|
26%
|
24.9%
|
19.5%
|
20%
|
21.2%
|
21.2%
|
22.8%
|
ROA (Net income/ Total Assets)
|
-
|
14.5%
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
8,697
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
2.610
|
3.290
|
4.510
|
5.420
|
6.450
|
8.030
|
10.10
|
12.30
|
Cash Flow per Share
2 |
0.5300
|
0.5800
|
0.7000
|
1.290
|
1.360
|
1.740
|
2.630
|
3.020
|
Capex
1 |
1,214
|
1,897
|
2,363
|
2,242
|
2,266
|
1,724
|
3,394
|
1,148
|
Capex / Sales
|
59.57%
|
60.75%
|
56.46%
|
50.42%
|
37.62%
|
17.6%
|
27.27%
|
6.91%
|
Announcement Date
|
4/24/20
|
4/16/21
|
4/22/22
|
4/21/23
|
4/19/24
|
-
|
-
|
-
|
Last Close Price
21.75
CNY Average target price
34.52
CNY Spread / Average Target +58.71% Consensus |