End-of-day quote
Shenzhen S.E.
06:00:00 2024-05-09 pm EDT
|
5-day change
|
1st Jan Change
|
6.61
CNY
|
+0.46%
|
|
+3.77%
|
0.00%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
5,326
|
6,491
|
9,546
|
6,178
|
8,078
|
8,159
|
-
|
-
|
Enterprise Value (EV)
1 |
5,326
|
6,491
|
9,546
|
6,178
|
8,078
|
8,159
|
8,159
|
8,159
|
P/E ratio
|
14.7
x
|
18.2
x
|
20.8
x
|
9.28
x
|
15.2
x
|
13.1
x
|
10.2
x
|
8.99
x
|
Yield
|
1.88%
|
1.15%
|
1.3%
|
4.93%
|
4.92%
|
8.17%
|
6.51%
|
11.2%
|
Capitalization / Revenue
|
1.51
x
|
1.63
x
|
1.59
x
|
0.92
x
|
1.14
x
|
1.02
x
|
0.86
x
|
0.79
x
|
EV / Revenue
|
1.51
x
|
1.63
x
|
1.59
x
|
0.92
x
|
1.14
x
|
1.02
x
|
0.86
x
|
0.79
x
|
EV / EBITDA
|
9.64
x
|
11.5
x
|
-
|
-
|
9.62
x
|
9.27
x
|
7.66
x
|
6.43
x
|
EV / FCF
|
-
|
-
|
-22.3
x
|
17.8
x
|
42.1
x
|
38.3
x
|
24.2
x
|
-
|
FCF Yield
|
-
|
-
|
-4.48%
|
5.62%
|
2.38%
|
2.61%
|
4.13%
|
-
|
Price to Book
|
1.17
x
|
1.43
x
|
1.95
x
|
1.14
x
|
1.48
x
|
1.43
x
|
1.3
x
|
1.3
x
|
Nbr of stocks (in thousands)
|
1,250,170
|
1,248,284
|
1,239,798
|
1,218,551
|
1,222,146
|
1,234,347
|
-
|
-
|
Reference price
2 |
4.260
|
5.200
|
7.700
|
5.070
|
6.610
|
6.610
|
6.610
|
6.610
|
Announcement Date
|
2/27/20
|
2/8/21
|
4/25/22
|
2/21/23
|
4/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,531
|
3,990
|
6,017
|
6,729
|
7,111
|
7,999
|
9,519
|
10,355
|
EBITDA
1 |
552.7
|
564.7
|
-
|
-
|
840
|
880
|
1,066
|
1,268
|
EBIT
1 |
419.3
|
410.2
|
514.2
|
767
|
618.2
|
686.5
|
903
|
1,014
|
Operating Margin
|
11.87%
|
10.28%
|
8.55%
|
11.4%
|
8.69%
|
8.58%
|
9.49%
|
9.8%
|
Earnings before Tax (EBT)
1 |
422.8
|
410
|
517.5
|
765
|
619
|
692
|
902.7
|
1,014
|
Net income
1 |
362
|
357.3
|
458.1
|
676.1
|
565.4
|
628
|
810.7
|
919.5
|
Net margin
|
10.25%
|
8.95%
|
7.61%
|
10.05%
|
7.95%
|
7.85%
|
8.52%
|
8.88%
|
EPS
2 |
0.2890
|
0.2864
|
0.3695
|
0.5462
|
0.4350
|
0.5050
|
0.6467
|
0.7350
|
Free Cash Flow
1 |
-
|
-
|
-427.6
|
347.3
|
192.1
|
213
|
337
|
-
|
FCF margin
|
-
|
-
|
-7.11%
|
5.16%
|
2.7%
|
2.66%
|
3.54%
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
22.86%
|
24.2%
|
31.63%
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
51.36%
|
33.97%
|
33.92%
|
41.57%
|
-
|
Dividend per Share
2 |
0.0800
|
0.0600
|
0.1000
|
0.2500
|
0.3250
|
0.5400
|
0.4300
|
0.7400
|
Announcement Date
|
2/27/20
|
2/8/21
|
4/25/22
|
2/21/23
|
4/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
-428
|
347
|
192
|
213
|
337
|
-
|
ROE (net income / shareholders' equity)
|
7.54%
|
7.58%
|
9.5%
|
12.8%
|
10.1%
|
10.9%
|
12.8%
|
14.5%
|
ROA (Net income/ Total Assets)
|
6.91%
|
6.92%
|
-
|
-
|
-
|
7.75%
|
8.89%
|
9.89%
|
Assets
1 |
5,240
|
5,163
|
-
|
-
|
-
|
8,108
|
9,119
|
9,302
|
Book Value Per Share
2 |
3.640
|
3.640
|
3.950
|
4.430
|
4.450
|
4.620
|
5.100
|
5.070
|
Cash Flow per Share
2 |
0.1300
|
-0.0300
|
-
|
-
|
0.3000
|
0.3000
|
0.4300
|
0.5500
|
Capex
1 |
93.1
|
114
|
114
|
98.1
|
187
|
406
|
369
|
342
|
Capex / Sales
|
2.64%
|
2.87%
|
1.9%
|
1.46%
|
2.64%
|
5.07%
|
3.88%
|
3.3%
|
Announcement Date
|
2/27/20
|
2/8/21
|
4/25/22
|
2/21/23
|
4/22/24
|
-
|
-
|
-
|
Last Close Price
6.61
CNY Average target price
8
CNY Spread / Average Target +21.03% Consensus |
1st Jan change
|
Capi.
|
---|
| 0.00% | 1.13B | | +42.31% | 17.25B | | +1.75% | 16.64B | | +41.55% | 7.4B | | +51.65% | 6.71B | | +9.18% | 6.67B | | -.--% | 5.94B | | +18.58% | 3.74B | | +31.83% | 3.82B | | +77.90% | 3.08B |
Other Aluminum
|