End-of-day quote
Shenzhen S.E.
06:00:00 2024-05-09 pm EDT
|
5-day change
|
1st Jan Change
|
28.68
CNY
|
-2.55%
|
|
-4.56%
|
-4.11%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,777
|
7,532
|
11,142
|
9,251
|
8,900
|
-
|
-
|
Enterprise Value (EV)
1 |
3,777
|
7,532
|
11,142
|
9,251
|
8,900
|
8,900
|
8,900
|
P/E ratio
|
35.4
x
|
66.4
x
|
49.9
x
|
23
x
|
16.7
x
|
12.5
x
|
9.76
x
|
Yield
|
0.58%
|
-
|
0.41%
|
1.1%
|
1.32%
|
1.73%
|
2.41%
|
Capitalization / Revenue
|
4.9
x
|
-
|
7.41
x
|
3.49
x
|
2.43
x
|
1.8
x
|
1.39
x
|
EV / Revenue
|
4.9
x
|
-
|
7.41
x
|
3.49
x
|
2.43
x
|
1.8
x
|
1.39
x
|
EV / EBITDA
|
-
|
-
|
41
x
|
18.9
x
|
13.6
x
|
10.3
x
|
8.04
x
|
EV / FCF
|
-
|
-
|
-
|
31.6
x
|
31.9
x
|
14.8
x
|
-
|
FCF Yield
|
-
|
-
|
-
|
3.16%
|
3.13%
|
6.74%
|
-
|
Price to Book
|
5
x
|
-
|
10.5
x
|
6.37
x
|
4.64
x
|
3.49
x
|
2.7
x
|
Nbr of stocks (in thousands)
|
307,253
|
307,253
|
307,253
|
309,294
|
310,332
|
-
|
-
|
Reference price
2 |
12.29
|
24.51
|
36.26
|
29.91
|
28.68
|
28.68
|
28.68
|
Announcement Date
|
4/9/21
|
4/26/22
|
2/27/23
|
2/27/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
771.4
|
-
|
1,503
|
2,651
|
3,659
|
4,939
|
6,425
|
EBITDA
1 |
-
|
-
|
272
|
488.9
|
653
|
866.5
|
1,106
|
EBIT
1 |
121.2
|
-
|
247.6
|
456.5
|
592.9
|
793.3
|
1,025
|
Operating Margin
|
15.72%
|
-
|
16.47%
|
17.22%
|
16.2%
|
16.06%
|
15.95%
|
Earnings before Tax (EBT)
1 |
121.6
|
-
|
246.3
|
456
|
593.1
|
793.1
|
1,024
|
Net income
1 |
106.1
|
-
|
223.5
|
402.8
|
530.6
|
709.9
|
912.4
|
Net margin
|
13.76%
|
-
|
14.87%
|
15.2%
|
14.5%
|
14.37%
|
14.2%
|
EPS
2 |
0.3474
|
0.3693
|
0.7266
|
1.302
|
1.714
|
2.289
|
2.940
|
Free Cash Flow
1 |
-
|
-
|
-
|
292.8
|
279
|
600
|
-
|
FCF margin
|
-
|
-
|
-
|
11.04%
|
7.62%
|
12.15%
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
59.89%
|
42.73%
|
69.24%
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
72.68%
|
52.58%
|
84.52%
|
-
|
Dividend per Share
2 |
0.0713
|
-
|
0.1470
|
0.3300
|
0.3800
|
0.4950
|
0.6900
|
Announcement Date
|
4/9/21
|
4/26/22
|
2/27/23
|
2/27/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
293
|
279
|
600
|
-
|
ROE (net income / shareholders' equity)
|
15%
|
23.5%
|
31.8%
|
29.2%
|
29%
|
28.4%
|
ROA (Net income/ Total Assets)
|
9.2%
|
-
|
14.4%
|
12.8%
|
12.8%
|
13%
|
Assets
1 |
1,154
|
-
|
2,804
|
4,140
|
5,561
|
7,008
|
Book Value Per Share
2 |
2.460
|
3.460
|
4.700
|
6.180
|
8.220
|
10.60
|
Cash Flow per Share
2 |
0.3700
|
0.6600
|
1.420
|
1.380
|
2.610
|
2.840
|
Capex
1 |
160
|
143
|
146
|
183
|
156
|
194
|
Capex / Sales
|
20.75%
|
9.52%
|
5.5%
|
4.99%
|
3.16%
|
3.02%
|
Announcement Date
|
4/9/21
|
2/27/23
|
2/27/24
|
-
|
-
|
-
|
Last Close Price
28.68
CNY Average target price
40.87
CNY Spread / Average Target +42.49% Consensus |