End-of-day quote
Shanghai S.E.
06:00:00 2024-04-29 pm EDT
|
5-day change
|
1st Jan Change
|
27.85
CNY
|
+2.77%
|
|
+3.26%
|
+33.25%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
14,197
|
15,021
|
17,285
|
17,389
|
26,794
|
35,704
|
-
|
-
|
Enterprise Value (EV)
1 |
14,197
|
15,021
|
17,285
|
17,389
|
26,794
|
35,704
|
35,704
|
35,704
|
P/E ratio
|
25.5
x
|
12.6
x
|
15.5
x
|
10.5
x
|
12.9
x
|
15
x
|
12.5
x
|
11.4
x
|
Yield
|
1.17%
|
2.4%
|
0.65%
|
4.76%
|
3.85%
|
3.34%
|
3.18%
|
4.38%
|
Capitalization / Revenue
|
0.42
x
|
0.38
x
|
0.37
x
|
0.38
x
|
0.5
x
|
0.59
x
|
0.53
x
|
0.49
x
|
EV / Revenue
|
0.42
x
|
0.38
x
|
0.37
x
|
0.38
x
|
0.5
x
|
0.59
x
|
0.53
x
|
0.49
x
|
EV / EBITDA
|
11.8
x
|
7.18
x
|
8.84
x
|
6.57
x
|
7.48
x
|
9.03
x
|
8.33
x
|
6.95
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.97
x
|
0.96
x
|
1.09
x
|
1.01
x
|
1.44
x
|
1.78
x
|
1.57
x
|
1.46
x
|
Nbr of stocks (in thousands)
|
1,308,481
|
1,308,481
|
1,285,101
|
1,284,272
|
1,282,021
|
1,282,021
|
-
|
-
|
Reference price
2 |
10.85
|
11.48
|
13.45
|
13.54
|
20.90
|
27.85
|
27.85
|
27.85
|
Announcement Date
|
4/30/20
|
4/26/21
|
4/29/22
|
3/30/23
|
3/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
34,105
|
39,315
|
46,801
|
45,738
|
53,616
|
60,807
|
67,799
|
72,982
|
EBITDA
1 |
1,203
|
2,093
|
1,955
|
2,648
|
3,582
|
3,954
|
4,284
|
5,135
|
EBIT
1 |
737.3
|
1,630
|
1,609
|
2,340
|
2,764
|
3,202
|
3,939
|
4,222
|
Operating Margin
|
2.16%
|
4.15%
|
3.44%
|
5.12%
|
5.16%
|
5.27%
|
5.81%
|
5.79%
|
Earnings before Tax (EBT)
1 |
763.5
|
1,644
|
1,655
|
2,347
|
2,782
|
3,220
|
3,953
|
4,261
|
Net income
1 |
556.1
|
1,195
|
1,138
|
1,679
|
2,096
|
2,422
|
2,906
|
3,181
|
Net margin
|
1.63%
|
3.04%
|
2.43%
|
3.67%
|
3.91%
|
3.98%
|
4.29%
|
4.36%
|
EPS
2 |
0.4250
|
0.9140
|
0.8660
|
1.284
|
1.619
|
1.855
|
2.224
|
2.435
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.1270
|
0.2750
|
0.0870
|
0.6440
|
0.8053
|
0.9300
|
0.8850
|
1.220
|
Announcement Date
|
4/30/20
|
4/26/21
|
4/29/22
|
3/30/23
|
3/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2022 S1
|
2022 Q3
|
2023 S1
|
---|
Net sales
1 |
-
|
12,297
|
24,875
|
EBITDA
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
Net income
|
593.7
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
EPS
|
0.4550
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
Announcement Date
|
8/30/22
|
10/30/22
|
8/29/23
|
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)
|
3.87%
|
7.92%
|
7.19%
|
10%
|
11.4%
|
11.7%
|
12.2%
|
12.2%
|
ROA (Net income/ Total Assets)
|
1.9%
|
3.94%
|
3.52%
|
4.87%
|
-
|
5.07%
|
5.86%
|
5.67%
|
Assets
1 |
29,344
|
30,365
|
32,359
|
34,514
|
-
|
47,772
|
49,615
|
56,095
|
Book Value Per Share
2 |
11.10
|
11.90
|
12.30
|
13.40
|
14.50
|
15.60
|
17.70
|
19.10
|
Cash Flow per Share
2 |
1.360
|
0.0900
|
0.5100
|
3.830
|
2.240
|
2.610
|
2.280
|
3.210
|
Capex
1 |
221
|
317
|
302
|
263
|
535
|
551
|
497
|
600
|
Capex / Sales
|
0.65%
|
0.81%
|
0.65%
|
0.58%
|
1%
|
0.91%
|
0.73%
|
0.82%
|
Announcement Date
|
4/30/20
|
4/26/21
|
4/29/22
|
3/30/23
|
3/29/24
|
-
|
-
|
-
|
Last Close Price
27.85
CNY Average target price
30.23
CNY Spread / Average Target +8.55% Consensus |
1st Jan change
|
Capi.
|
---|
| +33.25% | 4.8B | | +102.75% | 1.63B | | +8.39% | 949M | | +17.31% | 351M | | -39.20% | 271M |
TV & Video
|