End-of-day quote
Shanghai S.E.
06:00:00 2024-05-05 pm EDT
|
5-day change
|
1st Jan Change
|
7.46
CNY
|
+3.90%
|
|
+2.90%
|
-0.93%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
7,269
|
7,537
|
16,100
|
22,296
|
16,387
|
14,265
|
14,265
|
-
|
Enterprise Value (EV)
1 |
7,269
|
7,537
|
16,100
|
22,296
|
16,387
|
14,398
|
14,265
|
14,265
|
P/E ratio
|
33.3
x
|
39.9
x
|
20.5
x
|
25.9
x
|
34.3
x
|
27.9
x
|
16.2
x
|
12.4
x
|
Yield
|
-
|
-
|
1.19%
|
-
|
1.75%
|
1.99%
|
2.55%
|
3.22%
|
Capitalization / Revenue
|
5.6
x
|
5.77
x
|
3.06
x
|
2.19
x
|
1.48
x
|
1.29
x
|
1.15
x
|
0.83
x
|
EV / Revenue
|
5.6
x
|
5.77
x
|
3.06
x
|
2.19
x
|
1.48
x
|
1.29
x
|
1.15
x
|
0.83
x
|
EV / EBITDA
|
18.3
x
|
19.4
x
|
14.3
x
|
-
|
13.6
x
|
11.4
x
|
7.17
x
|
6.01
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
87.5
x
|
-25.5
x
|
-68.9
x
|
-16.8
x
|
FCF Yield
|
-
|
-
|
-
|
-
|
1.14%
|
-3.92%
|
-1.45%
|
-5.94%
|
Price to Book
|
2.55
x
|
2.47
x
|
1.58
x
|
2.04
x
|
1.48
x
|
1.29
x
|
1.21
x
|
1.15
x
|
Nbr of stocks (in thousands)
|
993,006
|
993,006
|
1,912,143
|
1,912,143
|
1,912,143
|
1,912,143
|
1,912,143
|
-
|
Reference price
2 |
7.320
|
7.590
|
8.420
|
11.66
|
8.570
|
7.460
|
7.460
|
7.460
|
Announcement Date
|
3/24/19
|
3/6/20
|
3/25/21
|
4/11/22
|
4/19/23
|
4/24/24
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
1,298
|
1,307
|
5,256
|
10,177
|
11,093
|
11,177
|
12,390
|
17,271
|
EBITDA
1 |
396.2
|
389.4
|
1,123
|
-
|
1,204
|
1,260
|
1,989
|
2,375
|
EBIT
1 |
235.5
|
221.1
|
716.5
|
1,288
|
494.1
|
625
|
1,099
|
1,360
|
Operating Margin
|
18.14%
|
16.92%
|
13.63%
|
12.66%
|
4.45%
|
5.59%
|
8.87%
|
7.88%
|
Earnings before Tax (EBT)
1 |
233
|
221.2
|
725
|
1,123
|
548.5
|
625.2
|
1,099
|
1,376
|
Net income
1 |
213.6
|
191.7
|
619.9
|
865
|
476.2
|
515.7
|
879
|
1,155
|
Net margin
|
16.45%
|
14.67%
|
11.79%
|
8.5%
|
4.29%
|
4.61%
|
7.09%
|
6.69%
|
EPS
2 |
0.2200
|
0.1900
|
0.4100
|
0.4500
|
0.2500
|
0.2700
|
0.4600
|
0.6033
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
187.2
|
-563.9
|
-207
|
-848
|
FCF margin
|
-
|
-
|
-
|
-
|
1.69%
|
-5.05%
|
-1.67%
|
-4.91%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
15.55%
|
5.16%
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
39.31%
|
14.86%
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
0.1000
|
-
|
0.1500
|
0.1500
|
0.1900
|
0.2400
|
Announcement Date
|
3/24/19
|
3/6/20
|
3/25/21
|
4/11/22
|
4/19/23
|
4/24/24
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
187
|
-564
|
-207
|
-848
|
ROE (net income / shareholders' equity)
|
7.66%
|
6.39%
|
8.68%
|
8.21%
|
4.32%
|
4.62%
|
7.48%
|
9.32%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
5.04%
|
-
|
2.18%
|
2.32%
|
3.62%
|
4.16%
|
Assets
1 |
-
|
-
|
12,313
|
-
|
21,860
|
23,501
|
24,282
|
27,760
|
Book Value Per Share
2 |
2.870
|
3.080
|
5.340
|
5.710
|
5.770
|
5.840
|
6.160
|
6.490
|
Cash Flow per Share
2 |
0.4300
|
0.3600
|
0.4700
|
0.6900
|
-
|
0.6600
|
0.9500
|
0.9700
|
Capex
1 |
376
|
304
|
416
|
991
|
667
|
1,830
|
1,320
|
2,215
|
Capex / Sales
|
28.96%
|
23.28%
|
7.92%
|
9.73%
|
6.02%
|
16.38%
|
10.65%
|
12.82%
|
Announcement Date
|
3/24/19
|
3/6/20
|
3/25/21
|
4/11/22
|
4/19/23
|
4/24/24
|
-
|
-
|
Last Close Price
7.46
CNY Average target price
8.6
CNY Spread / Average Target +15.28% Consensus |
1st Jan change
|
Capi.
|
---|
| -0.93% | 1.98B | | +9.13% | 86.47B | | -8.09% | 17.61B | | +51.24% | 12.24B | | +10.12% | 11.26B | | +9.21% | 9.41B | | +17.69% | 7.13B | | -2.27% | 5.4B | | +2.43% | 4.48B | | -.--% | 3.88B |
Hydroelectric & Tidal Utilities
|