End-of-day quote
Shenzhen S.E.
06:00:00 2024-06-06 pm EDT
|
5-day change
|
1st Jan Change
|
6.22
CNY
|
+2.30%
|
|
-3.72%
|
-17.29%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
6,300
|
7,726
|
6,352
|
5,895
|
5,950
|
4,923
|
-
|
-
|
Enterprise Value (EV)
1 |
5,647
|
6,864
|
5,353
|
4,242
|
3,785
|
2,718
|
2,883
|
2,477
|
P/E ratio
|
24.9
x
|
16
x
|
15.6
x
|
21.5
x
|
16.3
x
|
15.9
x
|
12.6
x
|
15
x
|
Yield
|
5.03%
|
3.05%
|
3.74%
|
3.33%
|
4.65%
|
3.15%
|
3.97%
|
3.34%
|
Capitalization / Revenue
|
1.72
x
|
1.8
x
|
1.23
x
|
1.15
x
|
1.18
x
|
1.09
x
|
1.09
x
|
1.07
x
|
EV / Revenue
|
1.54
x
|
1.6
x
|
1.04
x
|
0.83
x
|
0.75
x
|
0.6
x
|
0.64
x
|
0.54
x
|
EV / EBITDA
|
13.3
x
|
9.8
x
|
9.19
x
|
10.2
x
|
7.25
x
|
4.88
x
|
4.94
x
|
4.33
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
2.15
x
|
2.6
x
|
1.97
x
|
1.86
x
|
1.74
x
|
1.43
x
|
1.31
x
|
1.3
x
|
Nbr of stocks (in thousands)
|
792,413
|
785,912
|
791,051
|
786,034
|
791,204
|
791,453
|
-
|
-
|
Reference price
2 |
7.950
|
9.830
|
8.030
|
7.500
|
7.520
|
6.220
|
6.220
|
6.220
|
Announcement Date
|
2/27/20
|
2/26/21
|
3/29/22
|
3/29/23
|
3/27/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,663
|
4,280
|
5,170
|
5,115
|
5,035
|
4,519
|
4,516
|
4,622
|
EBITDA
1 |
423.9
|
700.6
|
582.7
|
414
|
522.3
|
556.6
|
583.2
|
572.4
|
EBIT
1 |
307.2
|
582.5
|
467.8
|
304.7
|
409.1
|
459
|
475.3
|
465.8
|
Operating Margin
|
8.39%
|
13.61%
|
9.05%
|
5.96%
|
8.12%
|
10.16%
|
10.53%
|
10.08%
|
Earnings before Tax (EBT)
1 |
305.8
|
576.9
|
465.7
|
302.7
|
408.8
|
534.1
|
528.5
|
-
|
Net income
1 |
255.1
|
485.4
|
405.5
|
274.3
|
365.1
|
312.4
|
394.3
|
331.3
|
Net margin
|
6.96%
|
11.34%
|
7.84%
|
5.36%
|
7.25%
|
6.91%
|
8.73%
|
7.17%
|
EPS
2 |
0.3198
|
0.6139
|
0.5140
|
0.3481
|
0.4615
|
0.3917
|
0.4940
|
0.4153
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.4000
|
0.3000
|
0.3000
|
0.2500
|
0.3500
|
0.1957
|
0.2471
|
0.2075
|
Announcement Date
|
2/27/20
|
2/26/21
|
3/29/22
|
3/29/23
|
3/27/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
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
|
2025 Q2
|
---|
Net sales
1 |
1,564
|
-
|
1,397
|
1,497
|
1,279
|
911.6
|
1,370
|
1,224
|
1,530
|
-
|
1,130
|
1,130
|
1,356
|
-
|
-
|
EBITDA
1 |
152.5
|
-
|
122.9
|
133.4
|
-
|
-
|
-
|
-
|
-
|
-
|
139.1
|
139.1
|
167
|
-
|
-
|
EBIT
1 |
90.5
|
-
|
106.1
|
89.89
|
67.39
|
105.4
|
146.6
|
133.8
|
23.27
|
-
|
114.8
|
114.8
|
137.7
|
-
|
-
|
Operating Margin
|
5.79%
|
-
|
7.6%
|
6.01%
|
5.27%
|
11.56%
|
10.7%
|
10.93%
|
1.52%
|
-
|
10.16%
|
10.16%
|
10.16%
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
90.79
|
-
|
88.77
|
78.95
|
69.68
|
87.42
|
142.2
|
120.8
|
14.71
|
-
|
78.11
|
78.11
|
93.73
|
-
|
-
|
Net margin
|
5.8%
|
-
|
6.35%
|
5.28%
|
5.45%
|
9.59%
|
10.38%
|
9.87%
|
0.96%
|
-
|
6.91%
|
6.91%
|
6.91%
|
-
|
-
|
EPS
2 |
0.1100
|
-
|
0.1100
|
0.1000
|
0.0900
|
0.1109
|
0.1800
|
0.1500
|
0.0200
|
-
|
0.0979
|
0.0979
|
0.1175
|
-
|
-
|
Dividend per Share
2 |
0.3000
|
-
|
-
|
-
|
0.2500
|
-
|
-
|
-
|
0.3500
|
-
|
-
|
-
|
0.1957
|
-
|
-
|
Announcement Date
|
3/29/22
|
5/25/22
|
8/25/22
|
10/27/22
|
3/29/23
|
4/25/23
|
8/23/23
|
10/26/23
|
3/27/24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
653
|
861
|
999
|
1,653
|
2,165
|
2,205
|
2,040
|
2,445
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
8.38%
|
16.5%
|
13%
|
8.59%
|
11%
|
9.03%
|
10.6%
|
8.88%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
3.700
|
3.780
|
4.080
|
4.040
|
4.310
|
4.360
|
4.760
|
4.790
|
Cash Flow per Share
2 |
0.5300
|
0.9900
|
0.3200
|
0.4500
|
1.050
|
0.7200
|
0.7200
|
-
|
Capex
1 |
44.6
|
38.1
|
97.3
|
23.6
|
14.5
|
73
|
55.9
|
75.8
|
Capex / Sales
|
1.22%
|
0.89%
|
1.88%
|
0.46%
|
0.29%
|
1.62%
|
1.24%
|
1.64%
|
Announcement Date
|
2/27/20
|
2/26/21
|
3/29/22
|
3/29/23
|
3/27/24
|
-
|
-
|
-
|
Last Close Price
6.22
CNY Average target price
8.05
CNY Spread / Average Target +29.42% Consensus |
1st Jan change
|
Capi.
|
---|
| -19.15% | 664M | | +11.50% | 40.19B | | +4.52% | 26.44B | | +2.02% | 6.93B | | +1.87% | 2.58B | | +13.76% | 2.18B | | +13.70% | 2.07B | | +2.61% | 1.53B | | +67.35% | 1.52B | | -99.92% | 1.24B |
Elevator & Conveying Equipment
|