End-of-day quote
Shenzhen S.E.
06:00:00 2024-05-21 pm EDT
|
5-day change
|
1st Jan Change
|
13.59
CNY
|
+0.07%
|
|
+5.19%
|
-17.69%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,313
|
5,713
|
7,876
|
6,141
|
6,449
|
5,315
|
-
|
-
|
Enterprise Value (EV)
1 |
3,313
|
5,713
|
7,876
|
6,141
|
6,449
|
5,315
|
5,315
|
5,315
|
P/E ratio
|
25.5
x
|
28.4
x
|
28.7
x
|
24.6
x
|
20.5
x
|
13.9
x
|
11.1
x
|
7.92
x
|
Yield
|
-
|
-
|
1.49%
|
1.91%
|
1.82%
|
2.21%
|
3.07%
|
3.61%
|
Capitalization / Revenue
|
-
|
3.75
x
|
3.08
x
|
2.28
x
|
2.47
x
|
1.59
x
|
1.23
x
|
1.04
x
|
EV / Revenue
|
-
|
3.75
x
|
3.08
x
|
2.28
x
|
2.47
x
|
1.59
x
|
1.23
x
|
1.04
x
|
EV / EBITDA
|
-
|
20.9
x
|
22.3
x
|
18.4
x
|
15.4
x
|
10.6
x
|
8.78
x
|
6.25
x
|
EV / FCF
|
-
|
-
|
89.2
x
|
-
|
26
x
|
-57.1
x
|
23.4
x
|
17.1
x
|
FCF Yield
|
-
|
-
|
1.12%
|
-
|
3.84%
|
-1.75%
|
4.27%
|
5.83%
|
Price to Book
|
-
|
5.45
x
|
3.69
x
|
2.76
x
|
2.65
x
|
2.02
x
|
1.76
x
|
1.56
x
|
Nbr of stocks (in thousands)
|
327,342
|
330,402
|
390,660
|
390,620
|
390,595
|
391,065
|
-
|
-
|
Reference price
2 |
10.12
|
17.29
|
20.16
|
15.72
|
16.51
|
13.59
|
13.59
|
13.59
|
Announcement Date
|
3/30/20
|
3/26/21
|
3/25/22
|
2/10/23
|
2/2/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
1,524
|
2,556
|
2,694
|
2,606
|
3,346
|
4,316
|
5,127
|
EBITDA
1 |
-
|
273.4
|
352.7
|
333
|
418.4
|
503.3
|
605.2
|
851
|
EBIT
1 |
-
|
230.2
|
302.9
|
277.1
|
357
|
435.2
|
541.8
|
752.7
|
Operating Margin
|
-
|
15.11%
|
11.85%
|
10.28%
|
13.7%
|
13.01%
|
12.56%
|
14.68%
|
Earnings before Tax (EBT)
1 |
-
|
229.8
|
299.3
|
276.3
|
355.4
|
434.4
|
541.2
|
752
|
Net income
1 |
131.6
|
201.3
|
267.7
|
250.3
|
315.2
|
383.8
|
480
|
671.7
|
Net margin
|
-
|
13.21%
|
10.47%
|
9.29%
|
12.1%
|
11.47%
|
11.12%
|
13.1%
|
EPS
2 |
0.3976
|
0.6082
|
0.7024
|
0.6400
|
0.8059
|
0.9780
|
1.227
|
1.717
|
Free Cash Flow
1 |
-
|
-
|
88.25
|
-
|
247.7
|
-93
|
227
|
310
|
FCF margin
|
-
|
-
|
3.45%
|
-
|
9.51%
|
-2.78%
|
5.26%
|
6.05%
|
FCF Conversion (EBITDA)
|
-
|
-
|
25.02%
|
-
|
59.21%
|
-
|
37.51%
|
36.43%
|
FCF Conversion (Net income)
|
-
|
-
|
32.97%
|
-
|
78.59%
|
-
|
47.29%
|
46.15%
|
Dividend per Share
2 |
-
|
-
|
0.3000
|
0.3000
|
0.3000
|
0.3000
|
0.4175
|
0.4900
|
Announcement Date
|
3/30/20
|
3/26/21
|
3/25/22
|
2/10/23
|
2/2/24
|
-
|
-
|
-
|
Fiscal Period: December |
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
-
|
637.6
|
675.4
|
530.7
|
-
|
693.2
|
474.5
|
743
|
890
|
849
|
610
|
892
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
102.8
|
-
|
-
|
-
|
91.24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
0.2628
|
-
|
-
|
-
|
0.2333
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
8/19/22
|
10/24/22
|
2/10/23
|
4/21/23
|
10/18/23
|
2/2/24
|
4/19/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
88.3
|
-
|
248
|
-93
|
227
|
310
|
ROE (net income / shareholders' equity)
|
-
|
20.9%
|
14.7%
|
11.8%
|
13.7%
|
12.2%
|
15.2%
|
18.3%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
8.64%
|
-
|
9.2%
|
10.6%
|
12.8%
|
Assets
1 |
-
|
-
|
-
|
2,897
|
-
|
4,172
|
4,542
|
5,268
|
Book Value Per Share
2 |
-
|
3.170
|
5.460
|
5.690
|
6.240
|
6.720
|
7.730
|
8.710
|
Cash Flow per Share
2 |
-
|
0.6700
|
0.4600
|
0.3200
|
1.110
|
0.6300
|
1.540
|
1.980
|
Capex
1 |
-
|
-
|
87.3
|
107
|
188
|
189
|
154
|
129
|
Capex / Sales
|
-
|
-
|
3.42%
|
3.98%
|
7.22%
|
5.63%
|
3.57%
|
2.51%
|
Announcement Date
|
3/30/20
|
3/26/21
|
3/25/22
|
2/10/23
|
2/2/24
|
-
|
-
|
-
|
Last Close Price
13.59
CNY Average target price
18.2
CNY Spread / Average Target +33.92% Consensus |
1st Jan change
|
Capi.
|
---|
| -17.69% | 734M | | +14.96% | 35.43B | | -1.38% | 4.37B | | +20.91% | 1.43B | | +31.14% | 1.38B | | -1.57% | 1.35B | | -22.64% | 800M | | -21.02% | 777M | | -18.36% | 610M | | -13.70% | 439M |
Adhesive & Epoxy
|