End-of-day quote
Shanghai S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
19.14
CNY
|
+3.91%
|
|
-0.88%
|
+36.62%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
7,823
|
29,801
|
24,172
|
30,034
|
23,311
|
31,557
|
-
|
-
|
Enterprise Value (EV)
1 |
7,823
|
29,801
|
24,172
|
30,034
|
23,311
|
31,557
|
31,557
|
31,557
|
P/E ratio
|
38.7
x
|
38.1
x
|
42.6
x
|
66.9
x
|
28.6
x
|
22.9
x
|
18.8
x
|
16
x
|
Yield
|
-
|
-
|
-
|
-
|
0.36%
|
0.44%
|
0.55%
|
0.65%
|
Capitalization / Revenue
|
1.29
x
|
6.54
x
|
-
|
4.79
x
|
3.23
x
|
3.51
x
|
3.15
x
|
2.71
x
|
EV / Revenue
|
1.29
x
|
6.54
x
|
-
|
4.79
x
|
3.23
x
|
3.51
x
|
3.15
x
|
2.71
x
|
EV / EBITDA
|
-
|
18
x
|
-
|
12.7
x
|
8.72
x
|
7.81
x
|
6.95
x
|
6.21
x
|
EV / FCF
|
-
|
-
|
-
|
-36.9
x
|
48.5
x
|
16.9
x
|
14.2
x
|
10.2
x
|
FCF Yield
|
-
|
-
|
-
|
-2.71%
|
2.06%
|
5.9%
|
7.06%
|
9.85%
|
Price to Book
|
-
|
7.29
x
|
-
|
5.79
x
|
3.79
x
|
4.25
x
|
3.58
x
|
2.91
x
|
Nbr of stocks (in thousands)
|
1,555,169
|
1,663,911
|
1,622,314
|
1,663,911
|
1,663,911
|
1,648,729
|
-
|
-
|
Reference price
2 |
5.030
|
17.91
|
14.90
|
18.05
|
14.01
|
19.14
|
19.14
|
19.14
|
Announcement Date
|
4/29/20
|
3/19/21
|
4/29/22
|
3/30/23
|
3/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
6,068
|
4,558
|
-
|
6,267
|
7,221
|
8,999
|
10,021
|
11,638
|
EBITDA
1 |
-
|
1,651
|
-
|
2,356
|
2,673
|
4,039
|
4,542
|
5,084
|
EBIT
1 |
374.3
|
1,016
|
-
|
852.3
|
1,208
|
2,210
|
2,738
|
3,218
|
Operating Margin
|
6.17%
|
22.28%
|
-
|
13.6%
|
16.73%
|
24.56%
|
27.32%
|
27.65%
|
Earnings before Tax (EBT)
1 |
302.3
|
1,006
|
-
|
822.2
|
1,206
|
2,202
|
2,729
|
3,213
|
Net income
1 |
188
|
784
|
582.6
|
451.1
|
803.9
|
1,392
|
1,690
|
1,994
|
Net margin
|
3.1%
|
17.2%
|
-
|
7.2%
|
11.13%
|
15.46%
|
16.87%
|
17.13%
|
EPS
2 |
0.1300
|
0.4700
|
0.3500
|
0.2700
|
0.4900
|
0.8367
|
1.016
|
1.197
|
Free Cash Flow
1 |
-
|
-
|
-
|
-813.5
|
481
|
1,862
|
2,227
|
3,108
|
FCF margin
|
-
|
-
|
-
|
-12.98%
|
6.66%
|
20.69%
|
22.22%
|
26.71%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
18%
|
46.1%
|
49.03%
|
61.13%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
59.83%
|
133.81%
|
131.76%
|
155.91%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
0.0500
|
0.0850
|
0.1050
|
0.1250
|
Announcement Date
|
4/29/20
|
3/19/21
|
4/29/22
|
3/30/23
|
3/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
-
|
1,791
|
1,587
|
1,785
|
-
|
2,159
|
1,998
|
2,093
|
1,920
|
2,405
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-14.77
|
-
|
-
|
-
|
207.9
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-0.0100
|
-
|
-
|
-
|
0.1300
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/28/22
|
3/30/23
|
4/28/23
|
8/18/23
|
10/30/23
|
3/29/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
-
|
-813
|
481
|
1,862
|
2,227
|
3,108
|
ROE (net income / shareholders' equity)
|
6.4%
|
22.8%
|
-
|
9.36%
|
14.6%
|
18.7%
|
17.9%
|
18%
|
ROA (Net income/ Total Assets)
|
-
|
10.5%
|
-
|
2.57%
|
-
|
7.01%
|
7.29%
|
7.96%
|
Assets
1 |
-
|
7,500
|
-
|
17,544
|
-
|
19,862
|
23,190
|
25,033
|
Book Value Per Share
2 |
-
|
2.460
|
-
|
3.120
|
3.700
|
4.500
|
5.350
|
6.570
|
Cash Flow per Share
2 |
0.3000
|
0.6400
|
-
|
0.6600
|
1.320
|
1.980
|
2.130
|
2.550
|
Capex
1 |
-
|
967
|
-
|
1,904
|
1,722
|
1,701
|
1,727
|
1,540
|
Capex / Sales
|
-
|
21.21%
|
-
|
30.38%
|
23.85%
|
18.9%
|
17.23%
|
13.23%
|
Announcement Date
|
4/29/20
|
3/19/21
|
4/29/22
|
3/30/23
|
3/29/24
|
-
|
-
|
-
|
Last Close Price
19.14
CNY Average target price
24.89
CNY Spread / Average Target +30.06% Consensus |
1st Jan change
|
Capi.
|
---|
| +36.62% | 4.35B | | +3.24% | 49.27B | | +19.45% | 32.63B | | -2.42% | 29.96B | | +12.88% | 24.43B | | +10.62% | 11.31B | | +27.61% | 9.95B | | -.--% | 8.61B | | +14.84% | 8.27B | | +2.99% | 8.19B |
Gold Mining
|