End-of-day quote
Shanghai S.E.
06:00:00 2024-05-22 pm EDT
|
5-day change
|
1st Jan Change
|
6.39
CNY
|
-3.77%
|
|
+9.61%
|
-24.47%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,292
|
8,698
|
7,656
|
4,949
|
3,623
|
2,745
|
-
|
-
|
Enterprise Value (EV)
1 |
4,292
|
8,698
|
8,240
|
4,949
|
3,623
|
2,745
|
2,745
|
2,745
|
P/E ratio
|
37.8
x
|
26.4
x
|
-14
x
|
48
x
|
60.4
x
|
18.8
x
|
8.92
x
|
9.88
x
|
Yield
|
-
|
1.08%
|
-
|
0.65%
|
0.51%
|
4.88%
|
6.63%
|
-
|
Capitalization / Revenue
|
1.77
x
|
2.48
x
|
1.62
x
|
1.59
x
|
1.16
x
|
0.85
x
|
0.63
x
|
0.64
x
|
EV / Revenue
|
1.77
x
|
2.48
x
|
1.62
x
|
1.59
x
|
1.16
x
|
0.85
x
|
0.63
x
|
0.64
x
|
EV / EBITDA
|
23.3
x
|
20.4
x
|
-13.8
x
|
23.8
x
|
19.6
x
|
7.11
x
|
4
x
|
4.52
x
|
EV / FCF
|
-
|
-
|
-3,636,418
x
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-0%
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
3.18
x
|
4.3
x
|
4.75
x
|
2.88
x
|
2.09
x
|
1.47
x
|
1.34
x
|
1.3
x
|
Nbr of stocks (in thousands)
|
404,264
|
428,176
|
431,463
|
429,201
|
428,279
|
429,500
|
-
|
-
|
Reference price
2 |
10.62
|
20.31
|
17.74
|
11.53
|
8.460
|
6.390
|
6.390
|
6.390
|
Announcement Date
|
4/17/20
|
1/27/21
|
4/29/22
|
4/27/23
|
4/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,425
|
3,507
|
4,715
|
3,108
|
3,110
|
3,233
|
4,344
|
4,291
|
EBITDA
1 |
184.3
|
426.7
|
-556.1
|
207.7
|
184.5
|
386
|
685.8
|
607.5
|
EBIT
1 |
126.9
|
347.7
|
-699
|
107.1
|
44.22
|
158.9
|
263.3
|
315.7
|
Operating Margin
|
5.23%
|
9.91%
|
-14.82%
|
3.45%
|
1.42%
|
4.92%
|
6.06%
|
7.36%
|
Earnings before Tax (EBT)
1 |
128.4
|
346.2
|
-701.1
|
103.3
|
48.52
|
160.9
|
360.6
|
317.8
|
Net income
1 |
114.2
|
315.6
|
-544
|
105.7
|
60.18
|
145.8
|
308.4
|
278.2
|
Net margin
|
4.71%
|
9%
|
-11.54%
|
3.4%
|
1.93%
|
4.51%
|
7.1%
|
6.48%
|
EPS
2 |
0.2806
|
0.7705
|
-1.269
|
0.2400
|
0.1400
|
0.3400
|
0.7166
|
0.6467
|
Free Cash Flow
|
-
|
-
|
-2,105
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-44.65%
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
0.2188
|
-
|
0.0750
|
0.0430
|
0.3118
|
0.4240
|
-
|
Announcement Date
|
4/17/20
|
1/27/21
|
4/29/22
|
4/27/23
|
4/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2023 S1
|
2023 Q3
|
2024 Q1
|
---|
Net sales
1 |
-
|
901.7
|
294.9
|
EBITDA
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
Net income
1 |
39.21
|
41.77
|
-81.73
|
Net margin
|
-
|
4.63%
|
-27.72%
|
EPS
|
0.0900
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
Announcement Date
|
8/24/23
|
10/30/23
|
4/30/24
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
583
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-1.049
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-2,105
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
8.53%
|
20.9%
|
-31.4%
|
6.32%
|
3.46%
|
7.82%
|
13.7%
|
13.3%
|
ROA (Net income/ Total Assets)
|
-
|
7.54%
|
-8.76%
|
1.54%
|
-
|
2%
|
2.3%
|
2.8%
|
Assets
1 |
-
|
4,187
|
6,209
|
6,883
|
-
|
7,291
|
13,408
|
9,936
|
Book Value Per Share
2 |
3.340
|
4.720
|
3.740
|
4.000
|
4.040
|
4.340
|
4.790
|
4.930
|
Cash Flow per Share
2 |
1.040
|
0.5800
|
-2.370
|
0.7500
|
1.020
|
0.8600
|
1.170
|
1.200
|
Capex
1 |
238
|
241
|
1,080
|
399
|
217
|
558
|
478
|
463
|
Capex / Sales
|
9.8%
|
6.88%
|
22.9%
|
12.83%
|
6.97%
|
17.26%
|
11%
|
10.79%
|
Announcement Date
|
4/17/20
|
1/27/21
|
4/29/22
|
4/27/23
|
4/29/24
|
-
|
-
|
-
|
Last Close Price
6.39
CNY Average target price
9.197
CNY Spread / Average Target +43.92% Consensus |
1st Jan change
|
Capi.
|
---|
| -24.47% | 394M | | -2.54% | 77.93B | | -14.66% | 33.24B | | -12.05% | 31.7B | | -5.18% | 16.68B | | +0.37% | 14.47B | | +3.03% | 7.78B | | -19.20% | 6.83B | | +3.21% | 3.7B | | -7.95% | 2.95B |
Paint & Coating
|