End-of-day quote
Shenzhen S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
13.41
CNY
|
+4.11%
|
|
+3.87%
|
-6.16%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
104,233
|
112,072
|
166,157
|
108,344
|
98,797
|
92,249
|
-
|
-
|
Enterprise Value (EV)
1 |
191,484
|
206,557
|
308,349
|
283,935
|
317,836
|
317,395
|
92,249
|
92,249
|
P/E ratio
|
15.3
x
|
12.3
x
|
17.3
x
|
15.2
x
|
17.2
x
|
14.4
x
|
11.9
x
|
12.1
x
|
Yield
|
2.31%
|
2.76%
|
2.03%
|
2.26%
|
2.1%
|
2.36%
|
2.79%
|
1.9%
|
Capitalization / Revenue
|
3.75
x
|
3.85
x
|
4.85
x
|
3.6
x
|
3.08
x
|
3.81
x
|
3.34
x
|
3.39
x
|
EV / Revenue
|
6.9
x
|
7.09
x
|
9
x
|
9.42
x
|
9.9
x
|
13.1
x
|
3.34
x
|
3.39
x
|
EV / EBITDA
|
18,302,736
x
|
14,613,591
x
|
19,534,952
x
|
-
|
16,409,171
x
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.27
x
|
1.26
x
|
1.76
x
|
0.98
x
|
0.8
x
|
0.78
x
|
0.75
x
|
0.71
x
|
Nbr of stocks (in thousands)
|
7,621,088
|
7,621,088
|
7,621,088
|
7,605,846
|
7,605,846
|
7,645,819
|
-
|
-
|
Reference price
2 |
15.17
|
16.28
|
24.59
|
15.49
|
14.29
|
13.41
|
13.41
|
13.41
|
Announcement Date
|
3/27/20
|
1/31/21
|
3/30/22
|
3/30/23
|
3/28/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
27,762
|
29,115
|
34,250
|
30,129
|
32,093
|
24,198
|
27,582
|
27,229
|
EBITDA
|
10,462
|
14,135
|
15,784
|
-
|
19,369
|
-
|
-
|
-
|
EBIT
1 |
9,812
|
13,590
|
15,025
|
10,448
|
11,677
|
9,125
|
10,682
|
10,574
|
Operating Margin
|
35.34%
|
46.68%
|
43.87%
|
34.68%
|
36.39%
|
37.71%
|
38.73%
|
38.83%
|
Earnings before Tax (EBT)
1 |
10,276
|
13,573
|
14,964
|
10,388
|
8,744
|
9,336
|
11,163
|
10,586
|
Net income
1 |
7,539
|
10,042
|
10,854
|
7,929
|
6,978
|
7,175
|
8,676
|
8,432
|
Net margin
|
27.16%
|
34.49%
|
31.69%
|
26.32%
|
21.74%
|
29.65%
|
31.46%
|
30.97%
|
EPS
2 |
0.9900
|
1.320
|
1.420
|
1.020
|
0.8300
|
0.9334
|
1.131
|
1.108
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.3500
|
0.4500
|
0.5000
|
0.3500
|
0.3000
|
0.3159
|
0.3736
|
0.2551
|
Announcement Date
|
3/27/20
|
1/31/21
|
3/30/22
|
3/30/23
|
3/28/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 Q3
|
2021 Q4
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
17,257
|
-
|
-
|
-
|
4,811
|
-
|
13,316
|
-
|
11,608
|
18,085
|
4,776
|
14,079
|
5,747
|
5,718
|
5,532
|
5,861
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
-
|
-
|
-
|
-
|
-
|
4,859
|
-
|
-
|
5,595
|
1,447
|
4,257
|
1,723
|
1,935
|
1,791
|
2,085
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
36.49%
|
-
|
-
|
30.94%
|
30.29%
|
30.24%
|
29.99%
|
33.85%
|
32.38%
|
35.58%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
5,752
|
2,752
|
-
|
-
|
1,036
|
-
|
-
|
-
|
2,382
|
4,538
|
1,272
|
1,168
|
-
|
-
|
-
|
-
|
Net margin
|
33.33%
|
-
|
-
|
-
|
21.54%
|
-
|
-
|
-
|
20.52%
|
25.09%
|
26.62%
|
8.29%
|
-
|
-
|
-
|
-
|
EPS
2 |
-
|
0.3600
|
0.2900
|
0.3800
|
0.1200
|
0.3500
|
0.4700
|
0.2700
|
0.2900
|
-
|
0.1400
|
0.1300
|
0.2000
|
0.2300
|
0.2100
|
0.2500
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
8/28/20
|
10/28/21
|
3/30/22
|
8/30/22
|
10/28/22
|
3/30/23
|
3/30/23
|
4/28/23
|
8/30/23
|
8/30/23
|
10/30/23
|
3/28/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
87,251
|
94,486
|
142,192
|
175,592
|
219,040
|
225,146
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
8.34
x
|
6.685
x
|
9.008
x
|
-
|
11.31
x
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
8.48%
|
10.6%
|
10.7%
|
7.23%
|
5.66%
|
5.68%
|
6.2%
|
5.91%
|
ROA (Net income/ Total Assets)
|
1.92%
|
2.36%
|
2.19%
|
1.38%
|
1.07%
|
1.08%
|
1.13%
|
1.14%
|
Assets
1 |
391,836
|
425,889
|
495,622
|
576,549
|
649,702
|
662,692
|
768,977
|
737,008
|
Book Value Per Share
2 |
12.00
|
12.90
|
14.00
|
15.80
|
17.80
|
17.20
|
18.00
|
18.90
|
Cash Flow per Share
|
-
|
-
|
1.480
|
6.560
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/27/20
|
1/31/21
|
3/30/22
|
3/30/23
|
3/28/24
|
-
|
-
|
-
|
Last Close Price
13.41
CNY Average target price
16.49
CNY Spread / Average Target +22.99% Consensus |