End-of-day quote
Shanghai S.E.
06:00:00 2024-05-16 pm EDT
|
5-day change
|
1st Jan Change
|
14.46
CNY
|
+3.06%
|
|
+0.84%
|
+8.80%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
18,551
|
51,620
|
20,158
|
20,969
|
13,892
|
15,113
|
-
|
-
|
Enterprise Value (EV)
1 |
18,551
|
48,891
|
18,814
|
20,519
|
13,425
|
14,295
|
14,198
|
14,062
|
P/E ratio
|
60.4
x
|
129
x
|
112
x
|
61
x
|
30.9
x
|
27.6
x
|
23
x
|
19.9
x
|
Yield
|
0.62%
|
0.3%
|
0.19%
|
1.16%
|
3.01%
|
1.76%
|
2.53%
|
3.12%
|
Capitalization / Revenue
|
10.7
x
|
21.8
x
|
9.95
x
|
7.79
x
|
4.41
x
|
4.16
x
|
3.57
x
|
3.19
x
|
EV / Revenue
|
10.7
x
|
20.7
x
|
9.29
x
|
7.63
x
|
4.26
x
|
3.94
x
|
3.36
x
|
2.97
x
|
EV / EBITDA
|
51.8
x
|
109
x
|
134
x
|
45.2
x
|
22.4
x
|
20.6
x
|
17.5
x
|
14.8
x
|
EV / FCF
|
-
|
-
|
-249
x
|
63.2
x
|
26.4
x
|
33.6
x
|
22.5
x
|
18.4
x
|
FCF Yield
|
-
|
-
|
-0.4%
|
1.58%
|
3.79%
|
2.98%
|
4.45%
|
5.42%
|
Price to Book
|
10.1
x
|
13.8
x
|
5.32
x
|
5.22
x
|
3.27
x
|
3.37
x
|
3.1
x
|
2.89
x
|
Nbr of stocks (in thousands)
|
1,006,446
|
1,054,488
|
1,052,646
|
1,068,276
|
1,045,281
|
1,045,161
|
-
|
-
|
Reference price
2 |
18.43
|
48.95
|
19.15
|
19.63
|
13.29
|
14.46
|
14.46
|
14.46
|
Announcement Date
|
3/4/20
|
1/22/21
|
1/26/22
|
3/1/23
|
3/27/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,727
|
2,365
|
2,026
|
2,691
|
3,149
|
3,631
|
4,230
|
4,736
|
EBITDA
1 |
357.9
|
449.1
|
140.8
|
454.1
|
599.8
|
694.8
|
810.7
|
952.5
|
EBIT
1 |
333.7
|
421.5
|
189
|
405.8
|
534.5
|
643.9
|
780.6
|
902.2
|
Operating Margin
|
19.32%
|
17.82%
|
9.33%
|
15.08%
|
16.98%
|
17.74%
|
18.45%
|
19.05%
|
Earnings before Tax (EBT)
1 |
346.4
|
446.5
|
216.1
|
403.8
|
535.5
|
656.1
|
785.4
|
906.1
|
Net income
1 |
297
|
383.2
|
184.6
|
341.7
|
456.7
|
558.4
|
668.5
|
775.7
|
Net margin
|
17.19%
|
16.2%
|
9.11%
|
12.7%
|
14.5%
|
15.38%
|
15.8%
|
16.38%
|
EPS
2 |
0.3052
|
0.3786
|
0.1714
|
0.3219
|
0.4307
|
0.5231
|
0.6277
|
0.7275
|
Free Cash Flow
1 |
-
|
-
|
-75.47
|
324.8
|
508.6
|
426
|
631.3
|
762.3
|
FCF margin
|
-
|
-
|
-3.73%
|
12.07%
|
16.15%
|
11.73%
|
14.92%
|
16.1%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
71.53%
|
84.79%
|
61.32%
|
77.87%
|
80.02%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
95.07%
|
111.36%
|
76.3%
|
94.44%
|
98.27%
|
Dividend per Share
2 |
0.1149
|
0.1488
|
0.0357
|
0.2286
|
0.4000
|
0.2543
|
0.3664
|
0.4509
|
Announcement Date
|
3/4/20
|
1/22/21
|
1/26/22
|
3/1/23
|
3/27/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
628.1
|
-
|
584.9
|
694.5
|
782.1
|
766.3
|
659.3
|
808.3
|
914.7
|
853.2
|
725.2
|
929.6
|
1,089
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
89.43
|
-
|
76.19
|
94.96
|
115.9
|
151.5
|
60.2
|
134.7
|
155.6
|
206.8
|
-
|
-
|
-
|
Operating Margin
|
14.24%
|
-
|
13.03%
|
13.67%
|
14.82%
|
19.77%
|
9.13%
|
16.66%
|
17.01%
|
24.24%
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
112.6
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
13.93%
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
0.0957
|
0.0951
|
0.0643
|
0.0714
|
0.0908
|
0.1209
|
0.0750
|
0.0700
|
0.1600
|
0.1672
|
0.1000
|
0.1500
|
0.1500
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/26/22
|
4/25/22
|
8/22/22
|
10/25/22
|
3/1/23
|
4/17/23
|
8/21/23
|
10/27/23
|
3/27/24
|
4/25/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
2,729
|
1,345
|
450
|
467
|
818
|
915
|
1,051
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
-75.5
|
325
|
509
|
426
|
631
|
762
|
ROE (net income / shareholders' equity)
|
19%
|
18.3%
|
4.77%
|
8.76%
|
11%
|
12.1%
|
13.5%
|
14.9%
|
ROA (Net income/ Total Assets)
|
16.8%
|
11.9%
|
4.2%
|
6.43%
|
7.81%
|
9.98%
|
11.3%
|
12.8%
|
Assets
1 |
1,765
|
3,217
|
4,393
|
5,313
|
5,849
|
5,597
|
5,935
|
6,083
|
Book Value Per Share
2 |
1.830
|
3.540
|
3.600
|
3.760
|
4.060
|
4.290
|
4.660
|
5.010
|
Cash Flow per Share
2 |
0.3800
|
0.3300
|
0.3000
|
0.5100
|
0.5700
|
0.5400
|
0.7400
|
0.8200
|
Capex
1 |
48
|
198
|
316
|
221
|
94
|
192
|
227
|
182
|
Capex / Sales
|
2.78%
|
8.39%
|
15.59%
|
8.22%
|
2.99%
|
5.28%
|
5.37%
|
3.83%
|
Announcement Date
|
3/4/20
|
1/22/21
|
1/26/22
|
3/1/23
|
3/27/24
|
-
|
-
|
-
|
Last Close Price
14.46
CNY Average target price
15.29
CNY Spread / Average Target +5.75% Consensus |
1st Jan change
|
Capi.
|
---|
| +8.80% | 2.03B | | +0.13% | 28.85B | | +23.08% | 24.98B | | +4.67% | 11.04B | | +18.43% | 4.44B | | -8.30% | 3.81B | | +2.12% | 3.38B | | +0.07% | 2.99B | | +25.54% | 2.78B | | -9.05% | 2.48B |
Food Ingredients
|