End-of-day quote
Shanghai S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
12.37
CNY
|
-2.44%
|
|
+2.66%
|
+23.58%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
46,993
|
88,479
|
76,025
|
77,568
|
59,362
|
73,358
|
-
|
-
|
Enterprise Value (EV)
1 |
46,993
|
88,479
|
76,025
|
77,568
|
59,362
|
73,358
|
73,358
|
73,358
|
P/E ratio
|
-
|
12.8
x
|
9.94
x
|
8.28
x
|
5.08
x
|
4.33
x
|
3.88
x
|
3.12
x
|
Yield
|
-
|
2.35%
|
2.73%
|
3.06%
|
5.19%
|
5.12%
|
5.8%
|
7.34%
|
Capitalization / Revenue
|
2.2
x
|
3.57
x
|
2.59
x
|
2.36
x
|
1.7
x
|
2.01
x
|
1.81
x
|
1.73
x
|
EV / Revenue
|
2.2
x
|
3.57
x
|
2.59
x
|
2.36
x
|
1.7
x
|
2.01
x
|
1.81
x
|
1.73
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.75
x
|
1.39
x
|
1.04
x
|
0.95
x
|
0.63
x
|
0.68
x
|
0.6
x
|
0.51
x
|
Nbr of stocks (in thousands)
|
5,130,200
|
5,930,200
|
5,930,200
|
5,930,278
|
5,930,284
|
5,930,286
|
-
|
-
|
Reference price
2 |
9.160
|
14.92
|
12.82
|
13.08
|
10.01
|
12.37
|
12.37
|
12.37
|
Announcement Date
|
4/29/20
|
2/26/21
|
3/10/22
|
2/14/23
|
1/13/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
21,409
|
24,806
|
29,361
|
32,932
|
35,016
|
36,545
|
40,479
|
42,496
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
7,309
|
18,005
|
10,580
|
12,993
|
24,723
|
26,166
|
29,506
|
31,434
|
Operating Margin
|
34.14%
|
72.58%
|
36.03%
|
39.45%
|
70.6%
|
71.6%
|
72.89%
|
73.97%
|
Earnings before Tax (EBT)
1 |
-
|
8,046
|
10,595
|
13,003
|
16,282
|
19,141
|
22,058
|
26,549
|
Net income
1 |
-
|
7,136
|
9,261
|
11,679
|
14,383
|
17,005
|
19,630
|
23,673
|
Net margin
|
-
|
28.77%
|
31.54%
|
35.46%
|
41.08%
|
46.53%
|
48.49%
|
55.71%
|
EPS
2 |
-
|
1.170
|
1.290
|
1.580
|
1.970
|
2.859
|
3.190
|
3.970
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
0.3500
|
0.3500
|
0.4000
|
0.5200
|
0.6329
|
0.7176
|
0.9075
|
Announcement Date
|
4/29/20
|
2/26/21
|
3/10/22
|
2/14/23
|
1/13/24
|
-
|
-
|
-
|
Fiscal Period: December |
2023 S1
|
2023 S2
|
---|
Net sales
1 |
18,356
|
16,660
|
EBITDA
|
-
|
-
|
EBIT
|
-
|
-
|
Operating Margin
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
Net income
|
-
|
-
|
Net margin
|
-
|
-
|
EPS
|
-
|
-
|
Dividend per Share
|
-
|
-
|
Announcement Date
|
8/15/23
|
1/13/24
|
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)
|
12.2%
|
11.1%
|
12.3%
|
14.1%
|
15.6%
|
16.3%
|
16.2%
|
17.4%
|
ROA (Net income/ Total Assets)
|
0.68%
|
0.65%
|
0.72%
|
0.78%
|
-
|
0.89%
|
0.91%
|
0.97%
|
Assets
1 |
-
|
1,096,364
|
1,279,904
|
1,503,476
|
-
|
1,904,598
|
2,168,789
|
2,432,151
|
Book Value Per Share
2 |
12.20
|
10.80
|
12.30
|
13.80
|
15.90
|
18.10
|
20.60
|
24.10
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
4/29/20
|
2/26/21
|
3/10/22
|
2/14/23
|
1/13/24
|
-
|
-
|
-
|
Last Close Price
12.37
CNY Average target price
13.02
CNY Spread / Average Target +5.22% Consensus |
1st Jan change
|
Capi.
|
---|
| +23.58% | 10.12B | | +18.60% | 210B | | +2.39% | 73.14B | | +8.29% | 54.82B | | +1.36% | 47.1B | | +13.87% | 47B | | +21.47% | 44.81B | | +10.93% | 36.6B | | -16.21% | 35.14B | | -96.60% | 32.24B |
Commercial Banks
|