End-of-day quote
Shanghai S.E.
06:00:00 2024-04-28 pm EDT
|
5-day change
|
1st Jan Change
|
64.61
CNY
|
+1.16%
|
|
+6.44%
|
+2.36%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
21,268
|
40,907
|
40,659
|
32,198
|
25,650
|
26,256
|
-
|
-
|
Enterprise Value (EV)
1 |
21,268
|
40,020
|
39,474
|
29,652
|
24,508
|
24,891
|
23,292
|
21,920
|
P/E ratio
|
18.2
x
|
33.8
x
|
33.3
x
|
17.9
x
|
16.3
x
|
17.3
x
|
13.2
x
|
11.7
x
|
Yield
|
0.95%
|
0.49%
|
0.5%
|
1.25%
|
1.39%
|
1.38%
|
2.12%
|
1.98%
|
Capitalization / Revenue
|
2.44
x
|
4.16
x
|
3.43
x
|
2.04
x
|
2.23
x
|
1.91
x
|
1.6
x
|
1.53
x
|
EV / Revenue
|
2.44
x
|
4.07
x
|
3.33
x
|
1.88
x
|
2.14
x
|
1.81
x
|
1.41
x
|
1.28
x
|
EV / EBITDA
|
12
x
|
21.9
x
|
19.5
x
|
10.6
x
|
9.34
x
|
9.71
x
|
7.4
x
|
6.42
x
|
EV / FCF
|
-
|
-
|
323
x
|
31
x
|
27.7
x
|
15.4
x
|
24.9
x
|
33.2
x
|
FCF Yield
|
-
|
-
|
0.31%
|
3.23%
|
3.61%
|
6.5%
|
4.01%
|
3.01%
|
Price to Book
|
4.21
x
|
6.88
x
|
5.86
x
|
3.77
x
|
2.65
x
|
2.38
x
|
2.05
x
|
1.81
x
|
Nbr of stocks (in thousands)
|
402,869
|
402,869
|
402,869
|
402,869
|
406,371
|
406,371
|
-
|
-
|
Reference price
2 |
52.79
|
101.5
|
100.9
|
79.92
|
63.12
|
64.61
|
64.61
|
64.61
|
Announcement Date
|
4/28/20
|
3/29/21
|
3/28/22
|
3/19/23
|
3/25/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
8,701
|
9,831
|
11,841
|
15,811
|
11,478
|
13,739
|
16,461
|
17,181
|
EBITDA
1 |
1,778
|
1,827
|
2,022
|
2,789
|
2,625
|
2,564
|
3,147
|
3,416
|
EBIT
1 |
1,399
|
1,434
|
1,444
|
2,147
|
1,869
|
1,818
|
2,444
|
2,660
|
Operating Margin
|
16.08%
|
14.58%
|
12.19%
|
13.58%
|
16.29%
|
13.23%
|
14.85%
|
15.48%
|
Earnings before Tax (EBT)
1 |
1,398
|
1,420
|
1,440
|
2,135
|
1,866
|
1,813
|
2,424
|
2,677
|
Net income
1 |
1,170
|
1,210
|
1,222
|
1,794
|
1,565
|
1,529
|
2,020
|
2,237
|
Net margin
|
13.44%
|
12.3%
|
10.32%
|
11.35%
|
13.64%
|
11.13%
|
12.27%
|
13.02%
|
EPS
2 |
2.904
|
3.003
|
3.033
|
4.454
|
3.868
|
3.732
|
4.877
|
5.505
|
Free Cash Flow
1 |
-
|
-
|
122.3
|
957.4
|
885.3
|
1,617
|
934
|
660
|
FCF margin
|
-
|
-
|
1.03%
|
6.06%
|
7.71%
|
11.77%
|
5.67%
|
3.84%
|
FCF Conversion (EBITDA)
|
-
|
-
|
6.05%
|
34.33%
|
33.73%
|
63.06%
|
29.68%
|
19.32%
|
FCF Conversion (Net income)
|
-
|
-
|
10.01%
|
53.36%
|
56.57%
|
105.78%
|
46.23%
|
29.51%
|
Dividend per Share
2 |
0.5000
|
0.5000
|
0.5000
|
1.000
|
0.8800
|
0.8900
|
1.369
|
1.278
|
Announcement Date
|
4/28/20
|
3/29/21
|
3/28/22
|
3/19/23
|
3/25/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
2,600
|
5,268
|
4,298
|
3,537
|
2,708
|
4,500
|
2,567
|
2,207
|
3,176
|
4,397
|
3,250
|
2,987
|
-
|
-
|
EBITDA
1 |
-
|
1,210
|
826.3
|
419.8
|
-
|
-
|
-
|
-
|
-
|
700
|
544.1
|
508.5
|
-
|
-
|
EBIT
1 |
236.9
|
1,075
|
715.5
|
176.1
|
180.3
|
889.4
|
446.9
|
283.7
|
500.1
|
597.3
|
441.5
|
405.8
|
-
|
-
|
Operating Margin
|
9.11%
|
20.41%
|
16.65%
|
4.98%
|
6.66%
|
19.76%
|
17.41%
|
12.85%
|
15.75%
|
13.58%
|
13.58%
|
13.58%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
232.7
|
1,075
|
718
|
162.1
|
180.5
|
889.3
|
446.7
|
283.7
|
500.1
|
597.3
|
441.5
|
397.6
|
-
|
-
|
Net income
1 |
206.5
|
904.3
|
610.2
|
123.8
|
155.9
|
754.3
|
369.5
|
237
|
429.1
|
597.3
|
441.5
|
55.53
|
-
|
-
|
Net margin
|
7.94%
|
17.17%
|
14.2%
|
3.5%
|
5.76%
|
16.76%
|
14.4%
|
10.74%
|
13.51%
|
13.58%
|
13.58%
|
1.86%
|
-
|
-
|
EPS
2 |
0.5077
|
2.245
|
1.515
|
0.3077
|
0.3846
|
1.872
|
0.9169
|
0.5797
|
1.056
|
1.470
|
1.086
|
0.1366
|
-
|
-
|
Dividend per Share
2 |
0.5000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.2187
|
0.2187
|
0.2187
|
0.2502
|
0.2502
|
Announcement Date
|
3/28/22
|
4/25/22
|
8/28/22
|
10/24/22
|
3/19/23
|
4/24/23
|
8/28/23
|
10/23/23
|
4/22/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
887
|
1,185
|
2,547
|
1,142
|
1,365
|
2,964
|
4,336
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
122
|
957
|
885
|
1,617
|
934
|
660
|
ROE (net income / shareholders' equity)
|
25.5%
|
22.2%
|
17.6%
|
23.2%
|
17.3%
|
14.2%
|
16.2%
|
15.7%
|
ROA (Net income/ Total Assets)
|
11.6%
|
11.8%
|
9.48%
|
12.9%
|
-
|
9.7%
|
10.5%
|
11%
|
Assets
1 |
10,063
|
10,267
|
12,893
|
13,948
|
-
|
15,760
|
19,241
|
20,334
|
Book Value Per Share
2 |
12.50
|
14.80
|
17.20
|
21.20
|
23.80
|
27.20
|
31.60
|
35.70
|
Cash Flow per Share
2 |
3.400
|
3.420
|
3.610
|
5.270
|
5.890
|
5.950
|
7.740
|
6.690
|
Capex
1 |
779
|
1,162
|
1,330
|
1,167
|
1,509
|
515
|
1,231
|
1,135
|
Capex / Sales
|
8.95%
|
11.82%
|
11.23%
|
7.38%
|
13.15%
|
3.75%
|
7.48%
|
6.61%
|
Announcement Date
|
4/28/20
|
3/29/21
|
3/28/22
|
3/19/23
|
3/25/24
|
-
|
-
|
-
|
Last Close Price
64.61
CNY Average target price
77.84
CNY Spread / Average Target +20.48% Consensus |
1st Jan change
|
Capi.
|
---|
| +2.36% | 3.58B | | -17.31% | 2.21B | | -9.80% | 1.85B | | +3.66% | 1.8B | | -1.86% | 1.6B | | +2.91% | 1.1B | | -22.39% | 1.02B | | -4.02% | 951M | | +2.36% | 846M | | -19.44% | 772M |
Pesticide
|