End-of-day quote
Shanghai S.E.
06:00:00 2024-04-29 pm EDT
|
5-day change
|
1st Jan Change
|
41.14
CNY
|
+2.34%
|
|
-2.70%
|
+30.89%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
19,705
|
17,969
|
25,173
|
25,092
|
28,972
|
37,923
|
-
|
-
|
Enterprise Value (EV)
1 |
19,705
|
17,969
|
25,173
|
25,092
|
28,972
|
37,923
|
37,923
|
37,923
|
P/E ratio
|
12.2
x
|
13.2
x
|
14.8
x
|
11.4
x
|
10.2
x
|
12.4
x
|
11.4
x
|
10
x
|
Yield
|
5.09%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
2.84
x
|
2.91
x
|
3.3
x
|
2.79
x
|
3
x
|
3.78
x
|
3.34
x
|
3.24
x
|
EV / Revenue
|
2.84
x
|
2.91
x
|
3.3
x
|
2.79
x
|
3
x
|
3.78
x
|
3.34
x
|
3.24
x
|
EV / EBITDA
|
-
|
-
|
11.3
x
|
9.16
x
|
8.14
x
|
10.6
x
|
10.1
x
|
8.87
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
3.23
x
|
2.35
x
|
2.79
x
|
2.21
x
|
2.17
x
|
2.37
x
|
2.08
x
|
1.72
x
|
Nbr of stocks (in thousands)
|
814,922
|
888,257
|
888,259
|
921,822
|
921,807
|
921,807
|
-
|
-
|
Reference price
2 |
24.18
|
20.23
|
28.34
|
27.22
|
31.43
|
41.14
|
41.14
|
41.14
|
Announcement Date
|
3/12/20
|
4/16/21
|
1/19/22
|
1/19/23
|
4/9/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
6,940
|
6,165
|
7,631
|
8,996
|
9,655
|
10,042
|
11,369
|
11,709
|
EBITDA
1 |
-
|
-
|
2,226
|
2,740
|
3,561
|
3,565
|
3,759
|
4,275
|
EBIT
1 |
1,858
|
1,469
|
1,933
|
2,423
|
3,258
|
3,504
|
3,816
|
4,344
|
Operating Margin
|
26.77%
|
23.83%
|
25.33%
|
26.94%
|
33.75%
|
34.9%
|
33.56%
|
37.1%
|
Earnings before Tax (EBT)
1 |
1,893
|
1,484
|
1,950
|
2,508
|
3,297
|
3,544
|
3,871
|
4,390
|
Net income
1 |
1,623
|
1,277
|
1,719
|
2,171
|
2,823
|
3,047
|
3,334
|
3,773
|
Net margin
|
23.39%
|
20.72%
|
22.53%
|
24.13%
|
29.24%
|
30.34%
|
29.32%
|
32.23%
|
EPS
2 |
1.990
|
1.530
|
1.910
|
2.390
|
3.080
|
3.307
|
3.618
|
4.097
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
1.230
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/12/20
|
4/16/21
|
1/19/22
|
1/19/23
|
4/9/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
28.4%
|
19.9%
|
20.5%
|
21.9%
|
23%
|
19%
|
18.3%
|
17.2%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
14.2%
|
13.8%
|
13.2%
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
21,458
|
24,159
|
28,586
|
Book Value Per Share
2 |
7.490
|
8.630
|
10.20
|
12.30
|
14.50
|
17.30
|
19.80
|
23.90
|
Cash Flow per Share
2 |
2.640
|
2.010
|
2.130
|
2.840
|
3.760
|
2.760
|
3.890
|
4.090
|
Capex
1 |
546
|
-
|
-
|
-
|
-
|
306
|
271
|
255
|
Capex / Sales
|
7.86%
|
-
|
-
|
-
|
-
|
3.04%
|
2.38%
|
2.17%
|
Announcement Date
|
3/12/20
|
4/16/21
|
1/19/22
|
1/19/23
|
4/9/24
|
-
|
-
|
-
|
Last Close Price
41.14
CNY Average target price
52.36
CNY Spread / Average Target +27.27% Consensus |
1st Jan change
|
Capi.
|
---|
| +30.89% | 5.24B | | +29.68% | 681B | | +19.64% | 556B | | -4.35% | 361B | | +17.65% | 325B | | +3.77% | 285B | | +14.08% | 235B | | +4.50% | 199B | | -11.90% | 189B | | -3.79% | 157B |
Other Pharmaceuticals
|