End-of-day quote
Shenzhen S.E.
06:00:00 2024-05-09 pm EDT
|
5-day change
|
1st Jan Change
|
21.64
CNY
|
+0.05%
|
|
+2.71%
|
+51.65%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
16,641
|
21,022
|
28,535
|
23,712
|
31,987
|
48,508
|
-
|
-
|
Enterprise Value (EV)
1 |
16,641
|
21,022
|
28,535
|
23,712
|
31,987
|
48,508
|
48,508
|
48,508
|
P/E ratio
|
6.77
x
|
10.1
x
|
8.03
x
|
5.96
x
|
6.76
x
|
9.99
x
|
9.4
x
|
8.91
x
|
Yield
|
4.62%
|
3.66%
|
3.37%
|
4.05%
|
4.77%
|
3.54%
|
3.36%
|
4.11%
|
Capitalization / Revenue
|
0.87
x
|
1.05
x
|
1.16
x
|
0.89
x
|
1.19
x
|
1.68
x
|
1.58
x
|
1.44
x
|
EV / Revenue
|
0.87
x
|
1.05
x
|
1.16
x
|
0.89
x
|
1.19
x
|
1.68
x
|
1.58
x
|
1.44
x
|
EV / EBITDA
|
-
|
3.87
x
|
-
|
-
|
3.9
x
|
5.53
x
|
5.18
x
|
4.92
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.03
x
|
1.2
x
|
1.4
x
|
1.01
x
|
1.04
x
|
1.41
x
|
1.32
x
|
1.16
x
|
Nbr of stocks (in thousands)
|
1,921,573
|
1,921,573
|
1,921,573
|
1,921,573
|
2,241,573
|
2,241,573
|
-
|
-
|
Reference price
2 |
8.660
|
10.94
|
14.85
|
12.34
|
14.27
|
21.64
|
21.64
|
21.64
|
Announcement Date
|
2/26/20
|
2/26/21
|
4/14/22
|
4/25/23
|
4/25/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
19,155
|
20,074
|
24,649
|
26,793
|
26,846
|
28,800
|
30,762
|
33,743
|
EBITDA
1 |
-
|
5,428
|
-
|
-
|
8,207
|
8,777
|
9,369
|
9,859
|
EBIT
1 |
3,255
|
3,334
|
5,746
|
-
|
5,913
|
6,519
|
6,992
|
7,400
|
Operating Margin
|
16.99%
|
16.61%
|
23.31%
|
-
|
22.02%
|
22.63%
|
22.73%
|
21.93%
|
Earnings before Tax (EBT)
1 |
3,217
|
3,298
|
5,621
|
-
|
5,852
|
6,443
|
6,925
|
7,338
|
Net income
1 |
2,466
|
2,071
|
3,560
|
3,987
|
4,560
|
4,857
|
5,154
|
5,442
|
Net margin
|
12.88%
|
10.32%
|
14.44%
|
14.88%
|
16.98%
|
16.86%
|
16.76%
|
16.13%
|
EPS
2 |
1.280
|
1.080
|
1.850
|
2.070
|
2.110
|
2.166
|
2.302
|
2.430
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.4000
|
0.4000
|
0.5000
|
0.5000
|
0.6800
|
0.7650
|
0.7267
|
0.8900
|
Announcement Date
|
2/26/20
|
2/26/21
|
4/14/22
|
4/25/23
|
4/25/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
6,653
|
7,172
|
-
|
6,925
|
6,844
|
7,115
|
7,345
|
6,735
|
6,520
|
7,230
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
928.8
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
0.3500
|
0.7900
|
0.4900
|
0.3700
|
0.8100
|
0.4400
|
0.8700
|
0.4600
|
0.4800
|
0.4900
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
4/14/22
|
4/26/22
|
10/25/22
|
4/25/23
|
4/27/23
|
4/25/24
|
4/28/24
|
-
|
-
|
-
|
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)
|
15.9%
|
12.3%
|
18.8%
|
18.2%
|
16.2%
|
14.1%
|
14.2%
|
13%
|
ROA (Net income/ Total Assets)
|
7.51%
|
6.07%
|
9.87%
|
9.17%
|
-
|
9.27%
|
9.13%
|
9.08%
|
Assets
1 |
32,861
|
34,143
|
36,051
|
43,500
|
-
|
52,391
|
56,476
|
59,934
|
Book Value Per Share
2 |
8.400
|
9.150
|
10.60
|
12.20
|
13.80
|
15.30
|
16.50
|
18.60
|
Cash Flow per Share
2 |
1.800
|
3.280
|
3.300
|
4.430
|
3.070
|
3.610
|
3.620
|
4.190
|
Capex
1 |
2,507
|
2,794
|
3,337
|
-
|
7,785
|
6,126
|
6,295
|
6,252
|
Capex / Sales
|
13.09%
|
13.92%
|
13.54%
|
-
|
29%
|
21.27%
|
20.46%
|
18.53%
|
Announcement Date
|
2/26/20
|
2/26/21
|
4/14/22
|
4/25/23
|
4/25/24
|
-
|
-
|
-
|
Last Close Price
21.64
CNY Average target price
23
CNY Spread / Average Target +6.28% Consensus |
1st Jan change
|
Capi.
|
---|
| +51.65% | 6.71B | | +42.31% | 17.25B | | +1.75% | 16.64B | | -2.63% | 12.31B | | +41.55% | 7.4B | | +9.18% | 6.67B | | -.--% | 5.94B | | +31.83% | 3.82B | | +18.58% | 3.74B | | +77.90% | 3.08B |
Other Aluminum
|