Market Closed -
Nyse
04:00:02 2024-04-26 pm EDT
|
5-day change
|
1st Jan Change
|
21.61
USD
|
+1.89%
|
|
+8.38%
|
+1.55%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
127,110
|
162,737
|
144,919
|
150,066
|
121,537
|
126,015
|
-
|
-
|
Enterprise Value (EV)
1 |
121,833
|
146,267
|
135,812
|
133,159
|
121,537
|
114,675
|
109,894
|
104,533
|
P/E ratio
|
22.5
x
|
35.1
x
|
30.9
x
|
22.2
x
|
14.2
x
|
13.2
x
|
11.3
x
|
10
x
|
Yield
|
-
|
0.85%
|
0.89%
|
-
|
-
|
3.11%
|
3.66%
|
4.26%
|
Capitalization / Revenue
|
5.75
x
|
6.45
x
|
4.77
x
|
4.24
x
|
3.16
x
|
2.94
x
|
2.56
x
|
2.35
x
|
EV / Revenue
|
5.51
x
|
5.8
x
|
4.47
x
|
3.76
x
|
3.16
x
|
2.67
x
|
2.24
x
|
1.95
x
|
EV / EBITDA
|
16
x
|
20.4
x
|
16.4
x
|
11.8
x
|
8.77
x
|
7.4
x
|
6.18
x
|
5.32
x
|
EV / FCF
|
152
x
|
-34.4
x
|
-113
x
|
30.2
x
|
-
|
15.5
x
|
11.9
x
|
11.1
x
|
FCF Yield
|
0.66%
|
-2.91%
|
-0.88%
|
3.31%
|
-
|
6.46%
|
8.4%
|
8.98%
|
Price to Book
|
3.32
x
|
3.22
x
|
2.98
x
|
2.78
x
|
-
|
1.93
x
|
1.74
x
|
1.57
x
|
Nbr of stocks (in thousands)
|
781,947
|
855,301
|
808,448
|
809,733
|
804,719
|
804,719
|
-
|
-
|
Reference price
2 |
162.6
|
190.3
|
179.3
|
185.3
|
151.0
|
156.6
|
156.6
|
156.6
|
Announcement Date
|
3/16/20
|
3/17/21
|
3/16/22
|
3/15/23
|
3/19/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
22,110
|
25,214
|
30,406
|
35,377
|
38,419
|
42,886
|
49,129
|
53,723
|
EBITDA
1 |
7,635
|
7,155
|
8,301
|
11,289
|
13,852
|
15,494
|
17,785
|
19,653
|
EBIT
1 |
5,779
|
4,754
|
5,503
|
7,736
|
11,232
|
11,806
|
13,935
|
15,608
|
Operating Margin
|
26.14%
|
18.86%
|
18.1%
|
21.87%
|
29.24%
|
27.53%
|
28.36%
|
29.05%
|
Earnings before Tax (EBT)
1 |
6,757
|
5,035
|
5,739
|
8,286
|
10,689
|
12,287
|
14,495
|
16,287
|
Net income
1 |
5,674
|
4,312
|
4,755
|
6,809
|
8,749
|
9,943
|
11,672
|
13,027
|
Net margin
|
25.66%
|
17.1%
|
15.64%
|
19.25%
|
22.77%
|
23.19%
|
23.76%
|
24.25%
|
EPS
2 |
7.230
|
5.420
|
5.800
|
8.360
|
10.60
|
11.84
|
13.85
|
15.60
|
Free Cash Flow
1 |
803.9
|
-4,257
|
-1,198
|
4,412
|
-
|
7,404
|
9,226
|
9,384
|
FCF margin
|
3.64%
|
-16.88%
|
-3.94%
|
12.47%
|
-
|
17.26%
|
18.78%
|
17.47%
|
FCF Conversion (EBITDA)
|
10.53%
|
-
|
-
|
39.08%
|
-
|
47.79%
|
51.88%
|
47.75%
|
FCF Conversion (Net income)
|
14.17%
|
-
|
-
|
64.79%
|
-
|
74.46%
|
79.05%
|
72.03%
|
Dividend per Share
2 |
-
|
1.623
|
1.588
|
-
|
-
|
4.863
|
5.729
|
6.677
|
Announcement Date
|
3/16/20
|
3/17/21
|
3/16/22
|
3/15/23
|
3/19/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
1 |
-
|
7,391
|
9,218
|
-
|
7,904
|
8,657
|
8,945
|
9,871
|
8,983
|
9,740
|
9,076
|
10,619
|
9,324
|
10,748
|
10,366
|
12,085
|
10,295
|
EBITDA
1 |
-
|
1,968
|
2,739
|
-
|
1,749
|
2,892
|
2,998
|
3,397
|
2,878
|
3,884
|
3,439
|
3,652
|
3,138
|
4,512
|
3,956
|
3,805
|
3,562
|
EBIT
1 |
-
|
1,360
|
2,054
|
-
|
1,369
|
1,986
|
2,175
|
2,460
|
2,447
|
3,179
|
2,694
|
2,913
|
2,226
|
3,360
|
2,905
|
3,274
|
2,477
|
Operating Margin
|
-
|
18.41%
|
22.28%
|
-
|
17.32%
|
22.94%
|
24.31%
|
24.92%
|
27.23%
|
32.64%
|
29.68%
|
27.43%
|
23.87%
|
31.26%
|
28.03%
|
27.1%
|
24.05%
|
Earnings before Tax (EBT)
1 |
-
|
1,397
|
2,103
|
-
|
1,154
|
2,187
|
2,348
|
2,597
|
2,116
|
3,106
|
2,610
|
2,857
|
2,172
|
3,546
|
2,990
|
3,404
|
2,510
|
Net income
1 |
3,634
|
1,167
|
1,762
|
2,929
|
906.3
|
1,805
|
1,935
|
2,163
|
1,670
|
2,541
|
2,345
|
2,192
|
1,670
|
2,638
|
2,545
|
2,429
|
-
|
Net margin
|
-
|
15.79%
|
19.12%
|
-
|
11.47%
|
20.85%
|
21.63%
|
21.91%
|
18.59%
|
26.09%
|
25.84%
|
20.64%
|
17.91%
|
24.54%
|
24.55%
|
20.1%
|
-
|
EPS
2 |
-
|
1.430
|
2.180
|
-
|
1.120
|
2.230
|
2.370
|
2.610
|
2.030
|
3.070
|
2.840
|
2.660
|
2.420
|
3.220
|
2.990
|
3.590
|
-
|
Dividend per Share
2 |
-
|
-
|
1.588
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.6276
|
0.6276
|
0.6276
|
3.010
|
1.466
|
Announcement Date
|
3/16/20
|
11/17/21
|
3/16/22
|
3/16/22
|
5/25/22
|
8/17/22
|
11/21/22
|
3/15/23
|
5/17/23
|
8/29/23
|
11/16/23
|
3/19/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
5,277
|
16,470
|
9,108
|
16,907
|
-
|
11,340
|
16,121
|
21,482
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
804
|
-4,257
|
-1,198
|
4,412
|
-
|
7,404
|
9,226
|
9,384
|
ROE (net income / shareholders' equity)
|
15.6%
|
10.5%
|
9.74%
|
13.3%
|
-
|
15.5%
|
16.2%
|
16.4%
|
ROA (Net income/ Total Assets)
|
13.3%
|
8.71%
|
7.8%
|
9.64%
|
-
|
10.7%
|
11.5%
|
12%
|
Assets
1 |
42,787
|
49,526
|
60,988
|
70,648
|
-
|
92,813
|
101,405
|
108,523
|
Book Value Per Share
2 |
49.00
|
59.10
|
60.20
|
66.80
|
-
|
81.30
|
90.10
|
99.40
|
Cash Flow per Share
2 |
8.040
|
6.220
|
8.810
|
13.60
|
-
|
17.00
|
19.30
|
21.20
|
Capex
1 |
2,827
|
9,208
|
8,360
|
7,068
|
-
|
6,037
|
5,850
|
5,640
|
Capex / Sales
|
12.78%
|
36.52%
|
27.5%
|
19.98%
|
-
|
14.08%
|
11.91%
|
10.5%
|
Announcement Date
|
3/16/20
|
3/17/21
|
3/16/22
|
3/15/23
|
3/19/24
|
-
|
-
|
-
|
Last Close Price
156.6
CNY Average target price
203.7
CNY Spread / Average Target +30.07% Consensus |
1st Jan change
|
Capi.
|
---|
| +1.55% | 17.39B | | -10.05% | 24.29B | | +14.84% | 16.32B | | +28.97% | 7.53B | | +14.93% | 2.34B | | -7.49% | 2.18B | | +18.49% | 1.92B | | -4.14% | 1.17B | | +27.94% | 665M | | -24.42% | 478M |
Courier Services
|