End-of-day quote
Shanghai S.E.
06:00:00 2024-05-21 pm EDT
|
5-day change
|
1st Jan Change
|
12.13
CNY
|
-0.98%
|
|
-3.35%
|
+14.54%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
5,964
|
4,107
|
3,818
|
4,084
|
4,624
|
-
|
-
|
Enterprise Value (EV)
1 |
5,964
|
4,107
|
3,818
|
4,084
|
4,624
|
4,624
|
4,624
|
P/E ratio
|
31.1
x
|
146
x
|
16
x
|
13.2
x
|
13.7
x
|
12
x
|
10.4
x
|
Yield
|
2.68%
|
-
|
7.69%
|
7.55%
|
4.37%
|
4.95%
|
-
|
Capitalization / Revenue
|
3.74
x
|
-
|
2.03
x
|
2.05
x
|
2.18
x
|
2
x
|
1.74
x
|
EV / Revenue
|
3.74
x
|
-
|
2.03
x
|
2.05
x
|
2.18
x
|
2
x
|
1.74
x
|
EV / EBITDA
|
-
|
-
|
12.2
x
|
10.5
x
|
10.8
x
|
9.63
x
|
8.67
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
3.36
x
|
-
|
2.55
x
|
2.65
x
|
2.98
x
|
2.67
x
|
-
|
Nbr of stocks (in thousands)
|
400,010
|
402,298
|
391,590
|
385,647
|
388,263
|
-
|
-
|
Reference price
2 |
14.91
|
10.21
|
9.750
|
10.59
|
12.13
|
12.13
|
12.13
|
Announcement Date
|
4/26/21
|
4/28/22
|
4/20/23
|
4/23/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
1,593
|
-
|
1,880
|
1,996
|
2,122
|
2,317
|
2,654
|
EBITDA
1 |
-
|
-
|
-
|
314
|
387.8
|
426.9
|
480.2
|
533.7
|
EBIT
1 |
-
|
222.4
|
-
|
276.2
|
354.9
|
403.9
|
460.8
|
540.1
|
Operating Margin
|
-
|
13.96%
|
-
|
14.69%
|
17.78%
|
19.03%
|
19.89%
|
20.35%
|
Earnings before Tax (EBT)
1 |
-
|
225.2
|
-
|
277.5
|
355.8
|
405.5
|
462.5
|
541.6
|
Net income
1 |
267.6
|
188.9
|
31.05
|
240.1
|
309.3
|
354.2
|
403.8
|
470.8
|
Net margin
|
-
|
11.86%
|
-
|
12.77%
|
15.49%
|
16.69%
|
17.43%
|
17.74%
|
EPS
2 |
0.7400
|
0.4800
|
0.0700
|
0.6100
|
0.8000
|
0.8850
|
1.010
|
1.170
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
0.4000
|
-
|
0.7500
|
0.8000
|
0.5300
|
0.6000
|
-
|
Announcement Date
|
4/27/20
|
4/26/21
|
4/28/22
|
4/20/23
|
4/23/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
11.2%
|
-
|
15.6%
|
20.3%
|
19.9%
|
20.1%
|
16.6%
|
ROA (Net income/ Total Assets)
|
-
|
8.53%
|
-
|
9.6%
|
-
|
14%
|
15.1%
|
-
|
Assets
1 |
-
|
2,215
|
-
|
2,501
|
-
|
2,530
|
2,674
|
-
|
Book Value Per Share
2 |
-
|
4.440
|
-
|
3.820
|
4.000
|
4.070
|
4.540
|
-
|
Cash Flow per Share
2 |
-
|
-
|
-
|
1.050
|
1.050
|
1.000
|
1.130
|
-
|
Capex
1 |
-
|
-
|
-
|
61.1
|
11.1
|
3.91
|
3.83
|
1.54
|
Capex / Sales
|
-
|
-
|
-
|
3.25%
|
0.55%
|
0.18%
|
0.17%
|
0.06%
|
Announcement Date
|
4/27/20
|
4/26/21
|
4/28/22
|
4/20/23
|
4/23/24
|
-
|
-
|
-
|
Last Close Price
12.13
CNY Average target price
16
CNY Spread / Average Target +31.90% Consensus |
1st Jan change
|
Capi.
|
---|
| +14.54% | 650M | | +29.19% | 31.7B | | +48.44% | 7.62B | | +92.40% | 6.96B | | -27.79% | 4.85B | | +26.74% | 4.16B | | +49.65% | 3.68B | | +16.49% | 3.49B | | +19.65% | 3.4B | | +4.02% | 3.16B |
Household Appliances
|