End-of-day quote
Shanghai S.E.
06:00:00 2024-05-09 pm EDT
|
5-day change
|
1st Jan Change
|
12.78
CNY
|
+1.11%
|
|
+1.43%
|
+18.66%
|
Fiscal Period: December |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
6,111
|
7,461
|
8,854
|
-
|
-
|
Enterprise Value (EV)
1 |
6,111
|
7,461
|
8,854
|
8,854
|
8,854
|
P/E ratio
|
7.11
x
|
12.7
x
|
13.9
x
|
13.6
x
|
13.2
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
-
|
1.51
x
|
1.73
x
|
1.64
x
|
1.58
x
|
EV / Revenue
|
-
|
1.51
x
|
1.73
x
|
1.64
x
|
1.58
x
|
EV / EBITDA
|
-
|
7.55
x
|
8.7
x
|
8.41
x
|
8.14
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
1.94
x
|
2.28
x
|
2.23
x
|
2.18
x
|
Nbr of stocks (in thousands)
|
692,799
|
692,799
|
692,835
|
-
|
-
|
Reference price
2 |
8.821
|
10.77
|
12.78
|
12.78
|
12.78
|
Announcement Date
|
3/27/23
|
3/25/24
|
-
|
-
|
-
|
Fiscal Period: December |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
4,947
|
5,122
|
5,388
|
5,586
|
EBITDA
1 |
-
|
988.6
|
1,018
|
1,053
|
1,088
|
EBIT
1 |
-
|
804.3
|
840.7
|
858
|
878.8
|
Operating Margin
|
-
|
16.26%
|
16.41%
|
15.92%
|
15.73%
|
Earnings before Tax (EBT)
1 |
-
|
803.3
|
839.2
|
857.5
|
877.8
|
Net income
1 |
592.3
|
606.3
|
637.7
|
651.4
|
667
|
Net margin
|
-
|
12.26%
|
12.45%
|
12.09%
|
11.94%
|
EPS
2 |
1.240
|
0.8500
|
0.9200
|
0.9400
|
0.9650
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/27/23
|
3/25/24
|
-
|
-
|
-
|
Fiscal Period: December |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
16.6%
|
16.5%
|
16.5%
|
16.5%
|
ROA (Net income/ Total Assets)
|
-
|
9.35%
|
8.84%
|
8.4%
|
8.27%
|
Assets
1 |
-
|
6,483
|
7,214
|
7,755
|
8,066
|
Book Value Per Share
2 |
-
|
5.540
|
5.610
|
5.730
|
5.860
|
Cash Flow per Share
2 |
-
|
0.9500
|
1.960
|
0.5700
|
2.110
|
Capex
1 |
-
|
294
|
235
|
279
|
301
|
Capex / Sales
|
-
|
5.95%
|
4.6%
|
5.18%
|
5.39%
|
Announcement Date
|
3/27/23
|
3/25/24
|
-
|
-
|
-
|
Last Close Price
12.78
CNY Average target price
15.1
CNY Spread / Average Target +18.15% Consensus |
1st Jan change
|
Capi.
|
---|
| +18.66% | 1.23B | | +5.02% | 15B | | +14.06% | 8.9B | | +11.00% | 7.96B | | +6.25% | 8.06B | | +32.63% | 5.98B | | -28.62% | 5.52B | | +20.57% | 5.47B | | +1.26% | 5.22B | | -1.56% | 4.97B |
Natural Gas Distribution
|