End-of-day quote
Shanghai S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
26.77
CNY
|
-0.34%
|
|
-4.22%
|
+28.21%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
9,012
|
9,006
|
13,011
|
16,682
|
-
|
-
|
Enterprise Value (EV)
1 |
9,012
|
9,006
|
11,680
|
15,408
|
15,607
|
15,787
|
P/E ratio
|
18.1
x
|
15.4
x
|
18.6
x
|
20.3
x
|
17.8
x
|
15.9
x
|
Yield
|
-
|
-
|
3.35%
|
5.14%
|
5.49%
|
5.85%
|
Capitalization / Revenue
|
-
|
-
|
2.96
x
|
3.37
x
|
2.96
x
|
2.65
x
|
EV / Revenue
|
-
|
-
|
2.66
x
|
3.11
x
|
2.77
x
|
2.51
x
|
EV / EBITDA
|
-
|
-
|
11.5
x
|
14.8
x
|
13.3
x
|
12
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
-
|
3.43
x
|
4.45
x
|
4.43
x
|
4.35
x
|
Nbr of stocks (in thousands)
|
623,700
|
623,282
|
623,145
|
623,145
|
-
|
-
|
Reference price
2 |
14.45
|
14.45
|
20.88
|
26.77
|
26.77
|
26.77
|
Announcement Date
|
3/24/22
|
3/12/23
|
3/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
-
|
4,390
|
4,947
|
5,643
|
6,289
|
EBITDA
1 |
-
|
-
|
1,015
|
1,042
|
1,172
|
1,318
|
EBIT
1 |
-
|
-
|
894.1
|
981.6
|
1,134
|
1,259
|
Operating Margin
|
-
|
-
|
20.37%
|
19.84%
|
20.09%
|
20.02%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
897.1
|
1,047
|
1,192
|
1,344
|
Net income
1 |
505.7
|
596.1
|
708.3
|
831.7
|
946.9
|
1,062
|
Net margin
|
-
|
-
|
16.13%
|
16.81%
|
16.78%
|
16.89%
|
EPS
2 |
0.8000
|
0.9400
|
1.120
|
1.320
|
1.503
|
1.685
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
0.7000
|
1.375
|
1.470
|
1.565
|
Announcement Date
|
3/24/22
|
3/12/23
|
3/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2023 Q4
|
2024 Q1
|
2025 Q1
|
---|
Net sales
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
Net income
|
53.86
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
EPS
1 |
0.0800
|
0.1900
|
0.4300
|
0.4400
|
Dividend per Share
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/24/22
|
3/22/24
|
4/26/24
|
-
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
1,332
|
1,274
|
1,075
|
895
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
-
|
17.8%
|
22%
|
23%
|
27.5%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
12.3%
|
13.2%
|
13.5%
|
Assets
1 |
-
|
-
|
-
|
6,761
|
7,173
|
7,870
|
Book Value Per Share
2 |
-
|
-
|
6.090
|
6.020
|
6.040
|
6.150
|
Cash Flow per Share
2 |
-
|
-
|
-
|
1.750
|
1.770
|
2.190
|
Capex
1 |
-
|
-
|
-
|
96
|
76
|
76
|
Capex / Sales
|
-
|
-
|
-
|
1.94%
|
1.35%
|
1.21%
|
Announcement Date
|
3/24/22
|
3/12/23
|
3/22/24
|
-
|
-
|
-
|
Last Close Price
26.77
CNY Average target price
31.12
CNY Spread / Average Target +16.25% Consensus |
1st Jan change
|
Capi.
|
---|
| +28.21% | 2.3B | | +25.83% | 661B | | +27.00% | 566B | | -6.76% | 352B | | +20.34% | 332B | | +3.00% | 283B | | +13.09% | 231B | | +5.46% | 200B | | -9.61% | 195B | | -6.26% | 145B |
Other Pharmaceuticals
|