End-of-day quote
Shanghai S.E.
|
5-day change
|
1st Jan Change
|
- CNY
|
-.--%
|
|
-.--%
|
-.--%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
159,023
|
106,263
|
90,889
|
45,777
|
63,066
|
58,446
|
-
|
Enterprise Value (EV)
1 |
139,560
|
81,655
|
71,648
|
22,996
|
63,066
|
34,570
|
32,958
|
P/E ratio
|
26.7
x
|
36.5
x
|
97.8
x
|
-21.1
x
|
-129
x
|
51.4
x
|
41.9
x
|
Yield
|
0.23%
|
-
|
0.79%
|
-
|
-
|
0.05%
|
0.16%
|
Capitalization / Revenue
|
12.4
x
|
9.15
x
|
8.35
x
|
4.81
x
|
6.96
x
|
5.47
x
|
4.97
x
|
EV / Revenue
|
10.9
x
|
7.03
x
|
6.58
x
|
2.42
x
|
6.96
x
|
3.24
x
|
2.8
x
|
EV / EBITDA
|
18.5
x
|
21.7
x
|
42.2
x
|
-11.8
x
|
-258
x
|
55.8
x
|
33.8
x
|
EV / FCF
|
-
|
-
|
-327,374,456
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-0%
|
-
|
-
|
-
|
-
|
Price to Book
|
5.54
x
|
2.89
x
|
2.58
x
|
1.47
x
|
-
|
1.78
x
|
1.71
x
|
Nbr of stocks (in thousands)
|
6,764,055
|
6,764,055
|
7,145,363
|
6,999,558
|
6,999,558
|
6,999,558
|
-
|
Reference price
2 |
23.51
|
15.71
|
12.72
|
6.540
|
9.010
|
8.350
|
8.350
|
Announcement Date
|
4/23/20
|
4/21/21
|
4/21/22
|
4/21/23
|
4/19/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
12,841
|
11,615
|
10,886
|
9,521
|
9,055
|
10,678
|
11,761
|
EBITDA
1 |
7,532
|
3,765
|
1,699
|
-1,948
|
-244.5
|
619.9
|
974.4
|
EBIT
1 |
7,189
|
3,397
|
1,158
|
-1,906
|
-437.9
|
1,046
|
1,343
|
Operating Margin
|
55.98%
|
29.25%
|
10.64%
|
-20.02%
|
-4.84%
|
9.8%
|
11.42%
|
Earnings before Tax (EBT)
1 |
7,217
|
3,374
|
1,231
|
-1,911
|
-192.3
|
1,385
|
1,706
|
Net income
1 |
5,980
|
2,913
|
902.2
|
-2,204
|
-492.5
|
1,159
|
1,434
|
Net margin
|
46.57%
|
25.08%
|
8.29%
|
-23.14%
|
-5.44%
|
10.85%
|
12.19%
|
EPS
2 |
0.8800
|
0.4300
|
0.1300
|
-0.3100
|
-0.0700
|
0.1624
|
0.1994
|
Free Cash Flow
|
-
|
-
|
-218.9
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-2.01%
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.0530
|
-
|
0.1000
|
-
|
-
|
0.004540
|
0.0132
|
Announcement Date
|
4/23/20
|
4/21/21
|
4/21/22
|
4/21/23
|
4/19/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
19,463
|
24,608
|
19,241
|
22,781
|
-
|
23,876
|
25,489
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-219
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
22.7%
|
8.89%
|
2.51%
|
-6.6%
|
-
|
3.49%
|
4.16%
|
ROA (Net income/ Total Assets)
|
19%
|
-
|
2.09%
|
-5.46%
|
-
|
2.9%
|
3.3%
|
Assets
1 |
31,550
|
-
|
43,151
|
40,328
|
-
|
39,969
|
43,453
|
Book Value Per Share
2 |
4.240
|
5.440
|
4.930
|
4.440
|
-
|
4.680
|
4.870
|
Cash Flow per Share
2 |
0.4100
|
0.2900
|
0.0200
|
0.0800
|
-
|
0.1600
|
0.2300
|
Capex
1 |
664
|
558
|
384
|
454
|
-
|
800
|
720
|
Capex / Sales
|
5.17%
|
4.8%
|
3.53%
|
4.77%
|
-
|
7.49%
|
6.12%
|
Announcement Date
|
4/23/20
|
4/21/21
|
4/21/22
|
4/21/23
|
4/19/24
|
-
|
-
|
Last Close Price
8.35
CNY Average target price
7.4
CNY Spread / Average Target -11.38% Consensus |
1st Jan change
|
Capi.
|
---|
| +18.12% | 414B | | +15.27% | 242B | | +20.63% | 104B | | +17.19% | 83.87B | | +54.11% | 57.64B | | +33.59% | 53.37B | | +6.02% | 37.83B | | +15.88% | 34.11B | | -8.32% | 23.18B |
Other Internet Services
|