End-of-day quote
Shenzhen S.E.
06:00:00 2024-05-15 pm EDT
|
5-day change
|
1st Jan Change
|
32.11
CNY
|
-1.20%
|
|
-6.49%
|
-30.44%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
7,207
|
8,684
|
5,539
|
3,873
|
-
|
-
|
Enterprise Value (EV)
1 |
7,207
|
8,684
|
5,539
|
3,873
|
3,873
|
3,873
|
P/E ratio
|
67.5
x
|
75.4
x
|
33.7
x
|
16.3
x
|
10.5
x
|
11.2
x
|
Yield
|
-
|
0.14%
|
0.36%
|
0.65%
|
0.79%
|
-
|
Capitalization / Revenue
|
-
|
6.95
x
|
3.6
x
|
1.99
x
|
1.23
x
|
1.41
x
|
EV / Revenue
|
-
|
6.95
x
|
3.6
x
|
1.99
x
|
1.23
x
|
1.41
x
|
EV / EBITDA
|
-
|
57
x
|
25.5
x
|
13.4
x
|
8.34
x
|
-
|
EV / FCF
|
-
|
-
|
-26.1
x
|
149
x
|
13.1
x
|
-
|
FCF Yield
|
-
|
-
|
-3.84%
|
0.67%
|
7.62%
|
-
|
Price to Book
|
-
|
4.47
x
|
2.64
x
|
1.68
x
|
1.41
x
|
1.33
x
|
Nbr of stocks (in thousands)
|
120,000
|
120,000
|
120,000
|
119,614
|
-
|
-
|
Reference price
2 |
60.06
|
72.37
|
46.16
|
32.38
|
32.38
|
32.38
|
Announcement Date
|
4/25/22
|
4/14/23
|
4/19/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
1,249
|
1,540
|
1,945
|
3,156
|
2,755
|
EBITDA
1 |
-
|
152.3
|
217
|
290
|
464.5
|
-
|
EBIT
1 |
-
|
129.9
|
189.7
|
272.5
|
417.6
|
398
|
Operating Margin
|
-
|
10.4%
|
12.31%
|
14.01%
|
13.23%
|
14.45%
|
Earnings before Tax (EBT)
1 |
-
|
127.8
|
189
|
273
|
417.6
|
398
|
Net income
1 |
79.76
|
115.7
|
165
|
238.5
|
371.8
|
348
|
Net margin
|
-
|
9.27%
|
10.71%
|
12.26%
|
11.78%
|
12.63%
|
EPS
2 |
0.8900
|
0.9600
|
1.370
|
1.985
|
3.098
|
2.900
|
Free Cash Flow
1 |
-
|
-
|
-212.6
|
26
|
295
|
-
|
FCF margin
|
-
|
-
|
-13.8%
|
1.34%
|
9.35%
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
8.97%
|
63.51%
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
10.9%
|
79.34%
|
-
|
Dividend per Share
2 |
-
|
0.1000
|
0.1680
|
0.2100
|
0.2567
|
-
|
Announcement Date
|
4/25/22
|
4/14/23
|
4/19/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
-213
|
26
|
295
|
-
|
ROE (net income / shareholders' equity)
|
-
|
6.12%
|
8.14%
|
10.5%
|
13.7%
|
11.9%
|
ROA (Net income/ Total Assets)
|
-
|
4.02%
|
-
|
6.85%
|
7.75%
|
7.7%
|
Assets
1 |
-
|
2,879
|
-
|
3,482
|
4,797
|
4,519
|
Book Value Per Share
2 |
-
|
16.20
|
17.50
|
19.30
|
23.00
|
24.30
|
Cash Flow per Share
2 |
-
|
2.270
|
0.2800
|
2.290
|
3.710
|
3.890
|
Capex
1 |
-
|
178
|
246
|
242
|
270
|
160
|
Capex / Sales
|
-
|
14.24%
|
15.95%
|
12.43%
|
8.55%
|
5.81%
|
Announcement Date
|
4/25/22
|
4/14/23
|
4/19/24
|
-
|
-
|
-
|
Last Close Price
32.11
CNY Average target price
40
CNY Spread / Average Target +24.57% Consensus |