End-of-day quote
Shenzhen S.E.
06:00:00 2024-05-06 pm EDT
|
5-day change
|
1st Jan Change
|
9.25
CNY
|
-1.39%
|
|
+1.09%
|
+18.74%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
29,851
|
15,430
|
13,737
|
15,611
|
11,773
|
13,979
|
-
|
-
|
Enterprise Value (EV)
1 |
27,705
|
16,210
|
16,759
|
17,727
|
14,528
|
17,540
|
17,118
|
17,741
|
P/E ratio
|
21.2
x
|
504
x
|
-15.2
x
|
54.4
x
|
35.4
x
|
22.2
x
|
17.2
x
|
12.2
x
|
Yield
|
0.51%
|
-
|
-
|
-
|
0.26%
|
0.37%
|
0.48%
|
0.57%
|
Capitalization / Revenue
|
1.29
x
|
0.72
x
|
0.54
x
|
0.46
x
|
0.29
x
|
0.29
x
|
0.26
x
|
0.24
x
|
EV / Revenue
|
1.2
x
|
0.75
x
|
0.66
x
|
0.53
x
|
0.36
x
|
0.36
x
|
0.32
x
|
0.3
x
|
EV / EBITDA
|
11
x
|
17.3
x
|
26.4
x
|
12
x
|
8.44
x
|
6.6
x
|
5.47
x
|
4.47
x
|
EV / FCF
|
-2,731
x
|
-10.5
x
|
-18.1
x
|
-18.9
x
|
26.4
x
|
107
x
|
37
x
|
18.8
x
|
FCF Yield
|
-0.04%
|
-9.5%
|
-5.54%
|
-5.3%
|
3.78%
|
0.94%
|
2.7%
|
5.32%
|
Price to Book
|
3.27
x
|
1.76
x
|
1.75
x
|
1.94
x
|
1.36
x
|
1.5
x
|
1.39
x
|
1.23
x
|
Nbr of stocks (in thousands)
|
1,530,802
|
1,530,802
|
1,511,242
|
1,511,242
|
1,511,242
|
1,511,242
|
-
|
-
|
Reference price
2 |
19.50
|
10.08
|
9.090
|
10.33
|
7.790
|
9.250
|
9.250
|
9.250
|
Announcement Date
|
2/26/20
|
4/14/21
|
4/14/22
|
4/28/23
|
4/24/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
23,089
|
21,566
|
25,255
|
33,671
|
40,924
|
48,065
|
53,542
|
58,501
|
EBITDA
1 |
2,515
|
937.8
|
634
|
1,473
|
1,721
|
2,658
|
3,131
|
3,965
|
EBIT
1 |
1,853
|
114.9
|
-927
|
486.9
|
460.2
|
934.5
|
1,239
|
1,755
|
Operating Margin
|
8.02%
|
0.53%
|
-3.67%
|
1.45%
|
1.12%
|
1.94%
|
2.31%
|
3%
|
Earnings before Tax (EBT)
1 |
1,834
|
104.6
|
-1,000
|
363.2
|
418.1
|
892.4
|
951.7
|
1,615
|
Net income
1 |
1,408
|
36.33
|
-909
|
287.7
|
340.7
|
629.1
|
824.5
|
1,159
|
Net margin
|
6.1%
|
0.17%
|
-3.6%
|
0.85%
|
0.83%
|
1.31%
|
1.54%
|
1.98%
|
EPS
2 |
0.9200
|
0.0200
|
-0.6000
|
0.1900
|
0.2200
|
0.4172
|
0.5392
|
0.7567
|
Free Cash Flow
1 |
-10.15
|
-1,541
|
-928.3
|
-940.3
|
549.4
|
164
|
462.2
|
943
|
FCF margin
|
-0.04%
|
-7.14%
|
-3.68%
|
-2.79%
|
1.34%
|
0.34%
|
0.86%
|
1.61%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
31.91%
|
6.17%
|
14.76%
|
23.78%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
161.25%
|
26.07%
|
56.06%
|
81.38%
|
Dividend per Share
2 |
0.1000
|
-
|
-
|
-
|
0.0200
|
0.0338
|
0.0447
|
0.0529
|
Announcement Date
|
2/26/20
|
4/14/21
|
4/14/22
|
4/28/23
|
4/24/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
8,345
|
7,152
|
7,808
|
-
|
9,593
|
8,744
|
10,342
|
10,250
|
11,587
|
12,132
|
12,146
|
12,822
|
-
|
-
|
EBITDA
1 |
-
|
-
|
354.4
|
-
|
-
|
-
|
-
|
-
|
-
|
536
|
386.3
|
797.7
|
-
|
-
|
EBIT
1 |
-658.5
|
145.5
|
97.76
|
-
|
191.4
|
173.1
|
113.2
|
16.6
|
163
|
225.1
|
75.44
|
486.9
|
-
|
-
|
Operating Margin
|
-7.89%
|
2.03%
|
1.25%
|
-
|
1.99%
|
1.98%
|
1.09%
|
0.16%
|
1.41%
|
1.86%
|
0.62%
|
3.8%
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
-671.1
|
106.4
|
82.24
|
188.6
|
76.75
|
-
|
85.41
|
2.741
|
119.7
|
190.8
|
46
|
381
|
-
|
-
|
Net margin
|
-8.04%
|
1.49%
|
1.05%
|
-
|
0.8%
|
-
|
0.83%
|
0.03%
|
1.03%
|
1.57%
|
0.38%
|
2.97%
|
-
|
-
|
EPS
2 |
-0.4435
|
0.0700
|
0.0500
|
-
|
0.0500
|
0.0900
|
0.0500
|
0.001800
|
0.0800
|
0.1246
|
0.0300
|
0.2489
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.0474
|
-
|
-
|
Announcement Date
|
4/14/22
|
4/29/22
|
8/30/22
|
8/30/22
|
4/28/23
|
4/28/23
|
8/28/23
|
10/30/23
|
4/24/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
779
|
3,021
|
2,116
|
2,756
|
3,561
|
3,139
|
3,762
|
Net Cash position
1 |
2,145
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
0.8307
x
|
4.766
x
|
1.437
x
|
1.601
x
|
1.339
x
|
1.003
x
|
0.9488
x
|
Free Cash Flow
1 |
-10.1
|
-1,541
|
-928
|
-940
|
549
|
164
|
462
|
943
|
ROE (net income / shareholders' equity)
|
15.3%
|
0.4%
|
-11%
|
3.6%
|
4.03%
|
6.93%
|
8.95%
|
10.3%
|
ROA (Net income/ Total Assets)
|
11%
|
0.25%
|
-5.24%
|
-
|
1.58%
|
2.51%
|
2.69%
|
2.87%
|
Assets
1 |
12,860
|
14,630
|
17,353
|
-
|
21,541
|
25,100
|
30,598
|
40,421
|
Book Value Per Share
2 |
5.970
|
5.740
|
5.180
|
5.340
|
5.740
|
6.150
|
6.630
|
7.530
|
Cash Flow per Share
2 |
1.290
|
0.5600
|
1.250
|
1.700
|
2.190
|
1.670
|
2.080
|
2.490
|
Capex
1 |
1,986
|
2,394
|
2,849
|
3,541
|
2,809
|
2,317
|
2,114
|
2,006
|
Capex / Sales
|
8.6%
|
11.1%
|
11.28%
|
10.52%
|
6.86%
|
4.82%
|
3.95%
|
3.43%
|
Announcement Date
|
2/26/20
|
4/14/21
|
4/14/22
|
4/28/23
|
4/24/24
|
-
|
-
|
-
|
Last Close Price
9.25
CNY Average target price
9.945
CNY Spread / Average Target +7.52% Consensus |
1st Jan change
|
Capi.
|
---|
| +18.74% | 1.97B | | -7.65% | 24.88B | | -3.43% | 17.22B | | +20.29% | 16.88B | | +31.49% | 7.55B | | +12.65% | 2.32B | | -8.56% | 2.15B | | -2.12% | 1.22B | | -8.42% | 716M | | +27.65% | 671M |
Courier Services
|