End-of-day quote
Shanghai S.E.
06:00:00 2024-04-29 pm EDT
|
5-day change
|
1st Jan Change
|
17.92
CNY
|
-4.12%
|
|
-6.37%
|
+27.91%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
7,823
|
29,801
|
24,172
|
30,034
|
23,311
|
29,545
|
-
|
-
|
Enterprise Value (EV)
1 |
7,823
|
29,801
|
24,172
|
30,034
|
23,311
|
29,545
|
29,545
|
29,545
|
P/E ratio
|
38.7
x
|
38.1
x
|
42.6
x
|
66.9
x
|
28.6
x
|
19.5
x
|
17.6
x
|
15
x
|
Yield
|
-
|
-
|
-
|
-
|
0.36%
|
0.47%
|
0.59%
|
0.7%
|
Capitalization / Revenue
|
1.29
x
|
6.54
x
|
-
|
4.79
x
|
3.23
x
|
3.27
x
|
2.93
x
|
2.55
x
|
EV / Revenue
|
1.29
x
|
6.54
x
|
-
|
4.79
x
|
3.23
x
|
3.27
x
|
2.93
x
|
2.55
x
|
EV / EBITDA
|
-
|
18
x
|
-
|
12.7
x
|
8.72
x
|
7.13
x
|
6.5
x
|
5.81
x
|
EV / FCF
|
-
|
-
|
-
|
-36.9
x
|
48.5
x
|
15.9
x
|
13.3
x
|
9.51
x
|
FCF Yield
|
-
|
-
|
-
|
-2.71%
|
2.06%
|
6.3%
|
7.54%
|
10.5%
|
Price to Book
|
-
|
7.29
x
|
-
|
5.79
x
|
3.79
x
|
3.89
x
|
3.36
x
|
2.76
x
|
Nbr of stocks (in thousands)
|
1,555,169
|
1,663,911
|
1,622,314
|
1,663,911
|
1,663,911
|
1,648,729
|
-
|
-
|
Reference price
2 |
5.030
|
17.91
|
14.90
|
18.05
|
14.01
|
17.92
|
17.92
|
17.92
|
Announcement Date
|
4/29/20
|
3/19/21
|
4/29/22
|
3/30/23
|
3/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
6,068
|
4,558
|
-
|
6,267
|
7,221
|
9,045
|
10,073
|
11,577
|
EBITDA
1 |
-
|
1,651
|
-
|
2,356
|
2,673
|
4,141
|
4,542
|
5,084
|
EBIT
1 |
374.3
|
1,016
|
-
|
852.3
|
1,208
|
2,525
|
2,738
|
3,218
|
Operating Margin
|
6.17%
|
22.28%
|
-
|
13.6%
|
16.73%
|
27.92%
|
27.18%
|
27.79%
|
Earnings before Tax (EBT)
1 |
302.3
|
1,006
|
-
|
822.2
|
1,206
|
2,509
|
2,729
|
3,213
|
Net income
1 |
188
|
784
|
582.6
|
451.1
|
803.9
|
1,526
|
1,690
|
1,994
|
Net margin
|
3.1%
|
17.2%
|
-
|
7.2%
|
11.13%
|
16.87%
|
16.78%
|
17.22%
|
EPS
2 |
0.1300
|
0.4700
|
0.3500
|
0.2700
|
0.4900
|
0.9200
|
1.016
|
1.197
|
Free Cash Flow
1 |
-
|
-
|
-
|
-813.5
|
481
|
1,862
|
2,227
|
3,108
|
FCF margin
|
-
|
-
|
-
|
-12.98%
|
6.66%
|
20.59%
|
22.11%
|
26.85%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
18%
|
44.96%
|
49.03%
|
61.13%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
59.83%
|
122.02%
|
131.76%
|
155.91%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
0.0500
|
0.0850
|
0.1050
|
0.1250
|
Announcement Date
|
4/29/20
|
3/19/21
|
4/29/22
|
3/30/23
|
3/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
-
|
1,791
|
1,587
|
1,785
|
-
|
2,159
|
1,854
|
2,164
|
2,050
|
2,617
|
2,185
|
2,458
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-14.77
|
-
|
-
|
-
|
207.9
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-0.0100
|
-
|
-
|
-
|
0.1300
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/28/22
|
3/30/23
|
4/28/23
|
8/18/23
|
10/30/23
|
3/29/24
|
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
1 |
-
|
-
|
-
|
-813
|
481
|
1,862
|
2,227
|
3,108
|
ROE (net income / shareholders' equity)
|
6.4%
|
22.8%
|
-
|
9.36%
|
14.6%
|
17.5%
|
18.7%
|
18.2%
|
ROA (Net income/ Total Assets)
|
-
|
10.5%
|
-
|
2.57%
|
-
|
6.96%
|
7.42%
|
7.7%
|
Assets
1 |
-
|
7,500
|
-
|
17,544
|
-
|
21,941
|
22,774
|
25,898
|
Book Value Per Share
2 |
-
|
2.460
|
-
|
3.120
|
3.700
|
4.610
|
5.330
|
6.500
|
Cash Flow per Share
2 |
0.3000
|
0.6400
|
-
|
0.6600
|
1.320
|
2.290
|
2.130
|
2.550
|
Capex
1 |
-
|
967
|
-
|
1,904
|
1,722
|
1,801
|
1,727
|
1,540
|
Capex / Sales
|
-
|
21.21%
|
-
|
30.38%
|
23.85%
|
19.91%
|
17.14%
|
13.3%
|
Announcement Date
|
4/29/20
|
3/19/21
|
4/29/22
|
3/30/23
|
3/29/24
|
-
|
-
|
-
|
Last Close Price
17.92
CNY Average target price
24.71
CNY Spread / Average Target +37.91% Consensus |
1st Jan change
|
Capi.
|
---|
| +27.91% | 4.08B | | -1.76% | 46.89B | | +18.58% | 32.38B | | -5.93% | 28.89B | | +10.26% | 23.88B | | +4.98% | 10.88B | | +23.70% | 9.65B | | -.--% | 8.66B | | +12.47% | 8.1B | | +1.10% | 8.04B |
Gold Mining
|