End-of-day quote
Shanghai S.E.
06:00:00 2024-04-29 pm EDT
|
5-day change
|
1st Jan Change
|
9.8
CNY
|
-4.20%
|
|
-5.68%
|
+28.95%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,778
|
6,101
|
5,590
|
5,165
|
5,082
|
6,552
|
-
|
-
|
Enterprise Value (EV)
1 |
4,778
|
6,101
|
5,590
|
3,672
|
5,082
|
4,641
|
4,261
|
3,928
|
P/E ratio
|
8.87
x
|
10.4
x
|
9.09
x
|
7.66
x
|
7.52
x
|
8.85
x
|
8.11
x
|
7.61
x
|
Yield
|
2.43%
|
2.28%
|
3.11%
|
3.43%
|
4.08%
|
3.25%
|
3.77%
|
4.35%
|
Capitalization / Revenue
|
1.02
x
|
1.14
x
|
0.96
x
|
0.88
x
|
0.92
x
|
1.15
x
|
1.06
x
|
1.03
x
|
EV / Revenue
|
1.02
x
|
1.14
x
|
0.96
x
|
0.63
x
|
0.92
x
|
0.82
x
|
0.69
x
|
0.62
x
|
EV / EBITDA
|
6.97
x
|
7.99
x
|
6.99
x
|
4.18
x
|
5.74
x
|
4.24
x
|
3.6
x
|
3.08
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.67
x
|
1.82
x
|
1.47
x
|
1.18
x
|
1.05
x
|
1.2
x
|
1.08
x
|
0.97
x
|
Nbr of stocks (in thousands)
|
668,697
|
668,621
|
668,621
|
681,421
|
668,621
|
668,621
|
-
|
-
|
Reference price
2 |
7.146
|
9.125
|
8.360
|
7.580
|
7.600
|
9.800
|
9.800
|
9.800
|
Announcement Date
|
3/25/20
|
3/29/21
|
3/14/22
|
4/25/23
|
3/5/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
4,688
|
5,354
|
5,822
|
5,839
|
5,528
|
5,691
|
6,156
|
6,340
|
EBITDA
1 |
685.8
|
763.8
|
800
|
879
|
884.6
|
1,095
|
1,184
|
1,274
|
EBIT
1 |
617
|
698.6
|
738.5
|
820.6
|
827.4
|
893.8
|
977.2
|
1,037
|
Operating Margin
|
13.16%
|
13.05%
|
12.68%
|
14.05%
|
14.97%
|
15.7%
|
15.87%
|
16.36%
|
Earnings before Tax (EBT)
1 |
615.9
|
697.6
|
737.4
|
818.3
|
824.2
|
888.8
|
972.2
|
1,022
|
Net income
1 |
518
|
582.7
|
618.2
|
683.6
|
703.6
|
756.7
|
825.2
|
878.6
|
Net margin
|
11.05%
|
10.88%
|
10.62%
|
11.71%
|
12.73%
|
13.3%
|
13.41%
|
13.86%
|
EPS
2 |
0.8056
|
0.8750
|
0.9200
|
0.9900
|
1.010
|
1.108
|
1.208
|
1.289
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.1736
|
0.2083
|
0.2600
|
0.2600
|
0.3100
|
0.3183
|
0.3696
|
0.4263
|
Announcement Date
|
3/25/20
|
3/29/21
|
3/14/22
|
4/25/23
|
3/5/24
|
-
|
-
|
-
|
Fiscal Period: December |
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q3
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
-
|
-
|
2,556
|
872.7
|
953.4
|
790
|
1,953
|
1,395
|
1,395
|
892.8
|
2,083
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
341.9
|
251.3
|
251.3
|
179.6
|
378
|
EBIT
1 |
-
|
-
|
408.9
|
112.2
|
101.4
|
110.5
|
317.2
|
226.5
|
226.5
|
148.9
|
347.3
|
Operating Margin
|
-
|
-
|
16%
|
12.86%
|
10.64%
|
13.99%
|
16.24%
|
16.24%
|
16.24%
|
16.67%
|
16.67%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
258.6
|
88.83
|
-
|
-
|
88.34
|
92.89
|
271.7
|
194.1
|
194.1
|
128
|
298.8
|
Net margin
|
-
|
-
|
-
|
-
|
9.27%
|
11.76%
|
13.91%
|
13.91%
|
13.91%
|
14.34%
|
14.34%
|
EPS
2 |
0.3900
|
0.1300
|
0.4700
|
0.1400
|
0.1300
|
0.1400
|
0.3974
|
0.2838
|
0.2838
|
0.1873
|
0.4370
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.3449
|
-
|
-
|
Announcement Date
|
8/23/22
|
10/30/22
|
4/25/23
|
4/25/23
|
10/26/23
|
4/29/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
1,493
|
-
|
1,911
|
2,292
|
2,625
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
19.4%
|
18.4%
|
17.1%
|
16.6%
|
15%
|
13.8%
|
13.4%
|
12.9%
|
ROA (Net income/ Total Assets)
|
6.98%
|
6.74%
|
6.21%
|
5.83%
|
-
|
5.4%
|
5.3%
|
5.3%
|
Assets
1 |
7,416
|
8,640
|
9,949
|
11,725
|
-
|
14,012
|
15,571
|
16,577
|
Book Value Per Share
2 |
4.290
|
5.020
|
5.670
|
6.420
|
7.270
|
8.140
|
9.080
|
10.10
|
Cash Flow per Share
2 |
0.6000
|
0.6000
|
0.5800
|
0.7200
|
0.7300
|
1.020
|
1.140
|
1.220
|
Capex
1 |
32.5
|
68.4
|
31.6
|
59.8
|
22.9
|
38.5
|
110
|
35.1
|
Capex / Sales
|
0.69%
|
1.28%
|
0.54%
|
1.02%
|
0.41%
|
0.68%
|
1.79%
|
0.55%
|
Announcement Date
|
3/25/20
|
3/29/21
|
3/14/22
|
4/25/23
|
3/5/24
|
-
|
-
|
-
|
Average target price
11.24
CNY Spread / Average Target +14.67% Consensus |
1st Jan change
|
Capi.
|
---|
| +28.95% | 905M | | -11.92% | 3.96B | | +49.15% | 2.29B | | +18.64% | 1.95B | | +26.07% | 1.75B | | -15.60% | 1.51B | | +14.84% | 1.16B | | +14.05% | 986M | | +40.87% | 933M | | +12.26% | 755M |
Civil Engineers & Architects
|