End-of-day quote
Shanghai S.E.
06:00:00 2024-05-13 pm EDT
|
5-day change
|
1st Jan Change
|
13.73
CNY
|
+1.93%
|
|
+8.97%
|
+27.48%
|
Fiscal Period: December |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
6,111
|
7,461
|
9,513
|
-
|
-
|
Enterprise Value (EV)
1 |
6,111
|
7,461
|
9,513
|
9,513
|
9,513
|
P/E ratio
|
7.11
x
|
12.7
x
|
14.9
x
|
14.6
x
|
14.2
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
-
|
1.51
x
|
1.86
x
|
1.77
x
|
1.7
x
|
EV / Revenue
|
-
|
1.51
x
|
1.86
x
|
1.77
x
|
1.7
x
|
EV / EBITDA
|
-
|
7.55
x
|
9.34
x
|
9.03
x
|
8.75
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
1.94
x
|
2.45
x
|
2.4
x
|
2.35
x
|
Nbr of stocks (in thousands)
|
692,799
|
692,799
|
692,835
|
-
|
-
|
Reference price
2 |
8.821
|
10.77
|
13.73
|
13.73
|
13.73
|
Announcement Date
|
3/27/23
|
3/25/24
|
-
|
-
|
-
|
Fiscal Period: December |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
4,947
|
5,122
|
5,388
|
5,586
|
EBITDA
1 |
-
|
988.6
|
1,018
|
1,053
|
1,088
|
EBIT
1 |
-
|
804.3
|
840.7
|
858
|
878.8
|
Operating Margin
|
-
|
16.26%
|
16.41%
|
15.92%
|
15.73%
|
Earnings before Tax (EBT)
1 |
-
|
803.3
|
839.2
|
857.5
|
877.8
|
Net income
1 |
592.3
|
606.3
|
637.7
|
651.4
|
667
|
Net margin
|
-
|
12.26%
|
12.45%
|
12.09%
|
11.94%
|
EPS
2 |
1.240
|
0.8500
|
0.9200
|
0.9400
|
0.9650
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/27/23
|
3/25/24
|
-
|
-
|
-
|
Fiscal Period: December |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
16.6%
|
16.5%
|
16.5%
|
16.5%
|
ROA (Net income/ Total Assets)
|
-
|
9.35%
|
8.84%
|
8.4%
|
8.27%
|
Assets
1 |
-
|
6,483
|
7,214
|
7,755
|
8,066
|
Book Value Per Share
2 |
-
|
5.540
|
5.610
|
5.730
|
5.860
|
Cash Flow per Share
2 |
-
|
0.9500
|
1.960
|
0.5700
|
2.110
|
Capex
1 |
-
|
294
|
235
|
279
|
301
|
Capex / Sales
|
-
|
5.95%
|
4.6%
|
5.18%
|
5.39%
|
Announcement Date
|
3/27/23
|
3/25/24
|
-
|
-
|
-
|
Last Close Price
13.73
CNY Average target price
15.1
CNY Spread / Average Target +9.98% Consensus |
1st Jan change
|
Capi.
|
---|
| +27.48% | 1.29B | | +6.35% | 15.1B | | +33.65% | 11.02B | | +17.33% | 9.07B | | +6.64% | 8.13B | | +10.34% | 7.92B | | +34.47% | 5.98B | | -23.51% | 5.55B | | +0.53% | 5.17B | | -3.68% | 4.91B |
Natural Gas Distribution
|