End-of-day quote
Shanghai S.E.
06:00:00 2024-05-27 pm EDT
|
5-day change
|
1st Jan Change
|
12.28
CNY
|
+0.49%
|
|
-5.17%
|
-31.85%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
5,979
|
9,557
|
5,210
|
3,861
|
2,631
|
-
|
Enterprise Value (EV)
1 |
5,979
|
9,557
|
5,210
|
3,861
|
2,631
|
2,631
|
P/E ratio
|
33
x
|
47
x
|
50.7
x
|
32.8
x
|
6.57
x
|
4.85
x
|
Yield
|
-
|
-
|
0.21%
|
0.33%
|
3.01%
|
4.4%
|
Capitalization / Revenue
|
3.3
x
|
3.49
x
|
1.55
x
|
1.01
x
|
0.42
x
|
0.34
x
|
EV / Revenue
|
3.3
x
|
3.49
x
|
1.55
x
|
1.01
x
|
0.42
x
|
0.34
x
|
EV / EBITDA
|
19.7
x
|
27
x
|
12.9
x
|
9.55
x
|
3
x
|
2.3
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
3.42
x
|
3.06
x
|
1.64
x
|
1.09
x
|
0.67
x
|
0.59
x
|
Nbr of stocks (in thousands)
|
164,800
|
214,240
|
214,240
|
214,241
|
214,241
|
-
|
Reference price
2 |
36.28
|
44.61
|
24.32
|
18.02
|
12.28
|
12.28
|
Announcement Date
|
2/9/21
|
2/25/22
|
2/26/23
|
2/22/24
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
1,810
|
2,737
|
3,367
|
3,804
|
6,252
|
7,730
|
EBITDA
1 |
303.2
|
353.7
|
405.2
|
404.4
|
877.1
|
1,145
|
EBIT
1 |
206.2
|
181.6
|
130.6
|
137.8
|
437.3
|
644.7
|
Operating Margin
|
11.39%
|
6.64%
|
3.88%
|
3.62%
|
7%
|
8.34%
|
Earnings before Tax (EBT)
1 |
200.2
|
182.2
|
126.3
|
134.8
|
436.3
|
644
|
Net income
1 |
173.2
|
176.1
|
102.9
|
117
|
365.7
|
542.1
|
Net margin
|
9.57%
|
6.43%
|
3.06%
|
3.08%
|
5.85%
|
7.01%
|
EPS
2 |
1.100
|
0.9500
|
0.4800
|
0.5500
|
1.870
|
2.530
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
0.0500
|
0.0600
|
0.3700
|
0.5400
|
Announcement Date
|
2/9/21
|
2/25/22
|
2/26/23
|
2/22/24
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
10.9%
|
7.53%
|
3.23%
|
3.14%
|
9.08%
|
12%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
0.98%
|
1.1%
|
3.2%
|
4.42%
|
Assets
1 |
-
|
-
|
10,464
|
10,598
|
11,429
|
12,265
|
Book Value Per Share
2 |
10.60
|
14.60
|
14.80
|
16.50
|
18.40
|
20.70
|
Cash Flow per Share
2 |
-0.9900
|
-3.760
|
-2.990
|
-3.710
|
2.920
|
0.1900
|
Capex
1 |
770
|
1,213
|
770
|
961
|
253
|
237
|
Capex / Sales
|
42.53%
|
44.31%
|
22.87%
|
25.25%
|
4.04%
|
3.06%
|
Announcement Date
|
2/9/21
|
2/25/22
|
2/26/23
|
2/22/24
|
-
|
-
|
Last Close Price
12.28
CNY Average target price
23.53
CNY Spread / Average Target +91.61% Consensus |
1st Jan change
|
Capi.
|
---|
| -31.85% | 361M | | +3.00% | 26.39B | | +17.88% | 20.94B | | +40.70% | 12.77B | | -10.37% | 11.33B | | +8.90% | 10.59B | | +6.16% | 9.78B | | +26.37% | 8.81B | | +0.64% | 8.49B | | +24.82% | 7.16B |
Iron, Steel Mills & Foundries
|