End-of-day quote
Shenzhen S.E.
06:00:00 2024-04-29 pm EDT
|
5-day change
|
1st Jan Change
|
17.81
CNY
|
-0.28%
|
|
+2.42%
|
-12.48%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
7,495
|
16,892
|
27,991
|
22,276
|
15,774
|
13,805
|
-
|
-
|
Enterprise Value (EV)
1 |
7,495
|
16,892
|
27,991
|
22,276
|
15,774
|
13,805
|
13,805
|
13,805
|
P/E ratio
|
46.3
x
|
82.2
x
|
90.4
x
|
65.8
x
|
49
x
|
29.7
x
|
22.3
x
|
17.6
x
|
Yield
|
-
|
0.38%
|
0.26%
|
0.45%
|
0.61%
|
0.67%
|
1.01%
|
1.35%
|
Capitalization / Revenue
|
5.18
x
|
10.7
x
|
14
x
|
7.74
x
|
4.63
x
|
3.25
x
|
2.59
x
|
2.13
x
|
EV / Revenue
|
5.18
x
|
10.7
x
|
14
x
|
7.74
x
|
4.63
x
|
3.25
x
|
2.59
x
|
2.13
x
|
EV / EBITDA
|
26.5
x
|
-
|
63.9
x
|
37.4
x
|
27
x
|
18.3
x
|
13.6
x
|
10.9
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
3.64
x
|
7.51
x
|
9.83
x
|
7.13
x
|
4.7
x
|
3.7
x
|
3.27
x
|
2.85
x
|
Nbr of stocks (in thousands)
|
750,945
|
751,778
|
777,531
|
777,531
|
775,138
|
775,138
|
-
|
-
|
Reference price
2 |
9.981
|
22.47
|
36.00
|
28.65
|
20.35
|
17.81
|
17.81
|
17.81
|
Announcement Date
|
2/28/20
|
4/22/21
|
4/26/22
|
4/26/23
|
4/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,446
|
1,585
|
2,003
|
2,879
|
3,408
|
4,252
|
5,323
|
6,469
|
EBITDA
1 |
282.9
|
-
|
437.9
|
596.1
|
583.8
|
752.6
|
1,015
|
1,266
|
EBIT
1 |
221.7
|
291.7
|
358.6
|
424.9
|
448.7
|
640
|
881.4
|
1,116
|
Operating Margin
|
15.33%
|
18.4%
|
17.9%
|
14.76%
|
13.17%
|
15.05%
|
16.56%
|
17.26%
|
Earnings before Tax (EBT)
1 |
223.6
|
280.1
|
358.4
|
424.9
|
445.9
|
638.5
|
877.8
|
1,112
|
Net income
1 |
155.7
|
203.7
|
304.6
|
336.5
|
319.1
|
463
|
619.9
|
783.6
|
Net margin
|
10.77%
|
12.85%
|
15.21%
|
11.69%
|
9.36%
|
10.89%
|
11.65%
|
12.11%
|
EPS
2 |
0.2158
|
0.2733
|
0.3984
|
0.4351
|
0.4150
|
0.6000
|
0.8000
|
1.010
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
0.0844
|
0.0938
|
0.1300
|
0.1240
|
0.1200
|
0.1800
|
0.2400
|
Announcement Date
|
2/28/20
|
4/22/21
|
4/26/22
|
4/26/23
|
4/22/24
|
-
|
-
|
-
|
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)
|
8.22%
|
9.48%
|
11.6%
|
11.2%
|
9.8%
|
12.4%
|
15.2%
|
16.7%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
6%
|
5.35%
|
-
|
5.47%
|
6.63%
|
7.23%
|
Assets
1 |
-
|
-
|
5,075
|
6,292
|
-
|
8,472
|
9,357
|
10,845
|
Book Value Per Share
2 |
2.740
|
2.990
|
3.660
|
4.020
|
4.330
|
4.820
|
5.450
|
6.250
|
Cash Flow per Share
2 |
0.1400
|
0.4000
|
0.0600
|
0.7200
|
0.6800
|
0.7000
|
0.5900
|
0.9300
|
Capex
1 |
40.6
|
222
|
286
|
209
|
306
|
332
|
353
|
257
|
Capex / Sales
|
2.81%
|
14.03%
|
14.26%
|
7.28%
|
8.98%
|
7.81%
|
6.63%
|
3.97%
|
Announcement Date
|
2/28/20
|
4/22/21
|
4/26/22
|
4/26/23
|
4/22/24
|
-
|
-
|
-
|
Last Close Price
17.81
CNY Average target price
23.58
CNY Spread / Average Target +32.40% Consensus |
1st Jan change
|
Capi.
|
---|
| -12.48% | 1.91B | | +29.44% | 91.94B | | +27.90% | 71.94B | | +45.77% | 32.19B | | +18.16% | 25.69B | | -5.40% | 13.02B | | +15.90% | 13.12B | | +20.38% | 10.27B | | -7.81% | 8.12B | | -.--% | 7.35B |
Other Aircraft Parts Manufacturing
|