End-of-day quote
Shanghai S.E.
06:00:00 2024-05-09 pm EDT
|
5-day change
|
1st Jan Change
|
51.12
CNY
|
-1.33%
|
|
-2.83%
|
+32.61%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,751
|
3,457
|
4,552
|
6,036
|
-
|
-
|
Enterprise Value (EV)
1 |
4,751
|
3,457
|
4,552
|
6,036
|
6,036
|
6,036
|
P/E ratio
|
25.5
x
|
31.1
x
|
20.8
x
|
21.2
x
|
17.1
x
|
13.6
x
|
Yield
|
3.91%
|
6.83%
|
2.59%
|
3.68%
|
3.66%
|
5.02%
|
Capitalization / Revenue
|
8.56
x
|
7.67
x
|
6.77
x
|
7.03
x
|
5.72
x
|
4.61
x
|
EV / Revenue
|
8.56
x
|
7.67
x
|
6.77
x
|
7.03
x
|
5.72
x
|
4.61
x
|
EV / EBITDA
|
22.2
x
|
32.8
x
|
17.7
x
|
17.9
x
|
14.3
x
|
11.3
x
|
EV / FCF
|
-
|
54.6
x
|
10.3
x
|
11.7
x
|
9.61
x
|
8.26
x
|
FCF Yield
|
-
|
1.83%
|
9.69%
|
8.58%
|
10.4%
|
12.1%
|
Price to Book
|
4.41
x
|
3.24
x
|
4.75
x
|
6.52
x
|
5.25
x
|
4.85
x
|
Nbr of stocks (in thousands)
|
118,079
|
118,079
|
118,079
|
118,079
|
-
|
-
|
Reference price
2 |
40.24
|
29.28
|
38.55
|
51.12
|
51.12
|
51.12
|
Announcement Date
|
3/7/22
|
4/20/23
|
4/15/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
378.7
|
555.2
|
450.9
|
672.2
|
858.9
|
1,056
|
1,311
|
EBITDA
1 |
-
|
214.4
|
105.3
|
257.1
|
337.7
|
423.2
|
534.9
|
EBIT
1 |
-
|
200.6
|
129.5
|
258.5
|
340.8
|
422.5
|
534.8
|
Operating Margin
|
-
|
36.12%
|
28.73%
|
38.46%
|
39.69%
|
40.03%
|
40.81%
|
Earnings before Tax (EBT)
1 |
-
|
202.1
|
128.4
|
257.3
|
346.5
|
426.3
|
539.6
|
Net income
1 |
-
|
170.8
|
110.9
|
219.4
|
284.8
|
353.8
|
444
|
Net margin
|
-
|
30.76%
|
24.59%
|
32.64%
|
33.16%
|
33.52%
|
33.88%
|
EPS
2 |
1.207
|
1.579
|
0.9400
|
1.850
|
2.415
|
2.996
|
3.760
|
Free Cash Flow
1 |
-
|
-
|
63.32
|
440.9
|
518
|
628
|
731
|
FCF margin
|
-
|
-
|
14.04%
|
65.59%
|
60.31%
|
59.49%
|
55.77%
|
FCF Conversion (EBITDA)
|
-
|
-
|
60.15%
|
171.49%
|
153.39%
|
148.4%
|
136.66%
|
FCF Conversion (Net income)
|
-
|
-
|
57.11%
|
200.93%
|
181.9%
|
177.48%
|
164.63%
|
Dividend per Share
2 |
-
|
1.571
|
2.000
|
1.000
|
1.883
|
1.870
|
2.567
|
Announcement Date
|
3/25/21
|
3/7/22
|
4/20/23
|
4/15/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
63.3
|
441
|
518
|
628
|
731
|
ROE (net income / shareholders' equity)
|
-
|
19.5%
|
10.4%
|
22.3%
|
27.6%
|
32.9%
|
36.8%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
13.5%
|
14.9%
|
15.6%
|
Assets
1 |
-
|
-
|
-
|
-
|
2,105
|
2,376
|
2,855
|
Book Value Per Share
2 |
-
|
9.130
|
9.030
|
8.120
|
7.840
|
9.740
|
10.50
|
Cash Flow per Share
2 |
-
|
3.490
|
0.6100
|
3.850
|
4.210
|
3.800
|
5.070
|
Capex
1 |
-
|
3.59
|
8.31
|
13.1
|
19
|
18.3
|
38
|
Capex / Sales
|
-
|
0.65%
|
1.84%
|
1.95%
|
2.21%
|
1.74%
|
2.9%
|
Announcement Date
|
3/25/21
|
3/7/22
|
4/20/23
|
4/15/24
|
-
|
-
|
-
|
Last Close Price
51.12
CNY Average target price
57.36
CNY Spread / Average Target +12.21% Consensus |
1st Jan change
|
Capi.
|
---|
| +32.61% | 835M | | -18.92% | 2.98B | | -36.76% | 2.2B | | +37.56% | 1.91B | | -16.69% | 1.64B | | -.--% | 813M | | -3.06% | 812M | | +19.97% | 808M | | +2.67% | 720M | | +38.52% | 634M |
Professional & Business Education
|