End-of-day quote
Shenzhen S.E.
06:00:00 2024-05-09 pm EDT
|
5-day change
|
1st Jan Change
|
24.4
CNY
|
+3.70%
|
|
+6.41%
|
+21.33%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
158,437
|
212,323
|
252,785
|
214,287
|
132,798
|
161,128
|
-
|
-
|
Enterprise Value (EV)
1 |
158,437
|
212,323
|
252,785
|
214,287
|
132,798
|
161,128
|
161,128
|
161,128
|
P/E ratio
|
11.7
x
|
14.5
x
|
12.3
x
|
9.6
x
|
5.36
x
|
5.92
x
|
5.28
x
|
4.84
x
|
Yield
|
1.78%
|
1.41%
|
1.31%
|
1.54%
|
2.98%
|
2.63%
|
2.91%
|
3.14%
|
Capitalization / Revenue
|
4.52
x
|
5.16
x
|
4.79
x
|
3.7
x
|
2.16
x
|
2.47
x
|
2.24
x
|
2.06
x
|
EV / Revenue
|
4.52
x
|
5.16
x
|
4.79
x
|
3.7
x
|
2.16
x
|
2.47
x
|
2.24
x
|
2.06
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.85
x
|
2.05
x
|
1.88
x
|
1.4
x
|
0.66
x
|
0.81
x
|
0.71
x
|
0.63
x
|
Nbr of stocks (in thousands)
|
5,628,330
|
6,008,016
|
6,603,591
|
6,603,591
|
6,603,591
|
6,603,591
|
-
|
-
|
Reference price
2 |
28.15
|
35.34
|
38.28
|
32.45
|
20.11
|
24.40
|
24.40
|
24.40
|
Announcement Date
|
2/28/20
|
2/26/21
|
1/17/22
|
2/10/23
|
2/7/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
35,081
|
41,111
|
52,721
|
57,879
|
61,584
|
65,354
|
72,052
|
78,038
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
15,290
|
16,500
|
32,832
|
35,823
|
36,968
|
39,592
|
44,558
|
48,412
|
Operating Margin
|
43.58%
|
40.14%
|
62.27%
|
61.89%
|
60.03%
|
60.58%
|
61.84%
|
62.04%
|
Earnings before Tax (EBT)
1 |
15,218
|
16,455
|
20,522
|
25,280
|
27,897
|
30,203
|
33,231
|
36,777
|
Net income
1 |
13,714
|
15,050
|
19,515
|
23,075
|
25,535
|
27,625
|
30,764
|
33,676
|
Net margin
|
39.09%
|
36.61%
|
37.02%
|
39.87%
|
41.46%
|
42.27%
|
42.7%
|
43.15%
|
EPS
2 |
2.410
|
2.430
|
3.120
|
3.380
|
3.750
|
4.120
|
4.617
|
5.044
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.5000
|
0.5000
|
0.5000
|
0.5000
|
0.6000
|
0.6414
|
0.7110
|
0.7669
|
Announcement Date
|
2/28/20
|
2/26/21
|
1/17/22
|
2/10/23
|
2/7/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
13,843
|
16,553
|
15,591
|
15,091
|
14,350
|
16,767
|
17,418
|
14,945
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
0.7400
|
1.000
|
0.9600
|
0.9700
|
0.8200
|
1.060
|
1.110
|
0.9600
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/17/22
|
4/27/23
|
8/24/23
|
10/31/23
|
2/7/24
|
-
|
-
|
-
|
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)
|
17.1%
|
14.9%
|
16.6%
|
15.6%
|
15.1%
|
14.2%
|
14%
|
13.7%
|
ROA (Net income/ Total Assets)
|
1.13%
|
1.02%
|
1.07%
|
1.06%
|
-
|
0.95%
|
0.94%
|
0.9%
|
Assets
1 |
1,217,075
|
1,472,603
|
1,820,939
|
2,184,512
|
-
|
2,894,996
|
3,289,672
|
3,753,208
|
Book Value Per Share
2 |
15.20
|
17.30
|
20.40
|
23.10
|
30.50
|
30.30
|
34.50
|
38.90
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/28/20
|
2/26/21
|
1/17/22
|
2/10/23
|
2/7/24
|
-
|
-
|
-
|
Last Close Price
24.4
CNY Average target price
28.71
CNY Spread / Average Target +17.66% Consensus |
1st Jan change
|
Capi.
|
---|
| +21.33% | 22.3B | | +16.85% | 571B | | +14.20% | 301B | | +19.11% | 252B | | +25.74% | 216B | | +20.65% | 183B | | +25.17% | 170B | | +9.13% | 162B | | +5.28% | 146B | | -14.98% | 131B |
Other Banks
|