End-of-day quote
Shenzhen S.E.
06:00:00 2024-05-09 pm EDT
|
5-day change
|
1st Jan Change
|
96.56
CNY
|
-0.35%
|
|
+1.57%
|
-12.14%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
166,522
|
353,975
|
246,655
|
240,321
|
164,497
|
145,462
|
-
|
-
|
Enterprise Value (EV)
1 |
162,222
|
346,732
|
225,707
|
215,969
|
138,709
|
116,207
|
112,278
|
110,681
|
P/E ratio
|
22.6
x
|
47.3
x
|
32.9
x
|
25.8
x
|
16.5
x
|
13.3
x
|
11.8
x
|
11
x
|
Yield
|
2.71%
|
1.27%
|
1.82%
|
2.33%
|
4.24%
|
5.09%
|
5.66%
|
6.3%
|
Capitalization / Revenue
|
7.2
x
|
16.8
x
|
9.73
x
|
7.98
x
|
4.97
x
|
4.05
x
|
3.59
x
|
3.34
x
|
EV / Revenue
|
7.01
x
|
16.4
x
|
8.9
x
|
7.17
x
|
4.19
x
|
3.23
x
|
2.77
x
|
2.54
x
|
EV / EBITDA
|
15.4
x
|
32.5
x
|
21
x
|
16.3
x
|
9.95
x
|
8.09
x
|
6.88
x
|
6.4
x
|
EV / FCF
|
24.9
x
|
95.6
x
|
15.1
x
|
69.4
x
|
27.6
x
|
10.4
x
|
9.67
x
|
8.51
x
|
FCF Yield
|
4.01%
|
1.05%
|
6.6%
|
1.44%
|
3.62%
|
9.57%
|
10.3%
|
11.7%
|
Price to Book
|
4.56
x
|
9.24
x
|
5.84
x
|
5.09
x
|
3.19
x
|
2.55
x
|
2.31
x
|
2.12
x
|
Nbr of stocks (in thousands)
|
1,506,988
|
1,499,959
|
1,497,327
|
1,497,327
|
1,496,784
|
1,506,445
|
-
|
-
|
Reference price
2 |
110.5
|
236.0
|
164.7
|
160.5
|
109.9
|
96.56
|
96.56
|
96.56
|
Announcement Date
|
2/28/20
|
2/26/21
|
4/28/22
|
4/25/23
|
4/26/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
23,126
|
21,101
|
25,350
|
30,105
|
33,126
|
35,950
|
40,510
|
43,510
|
EBITDA
1 |
10,538
|
10,678
|
10,743
|
13,251
|
13,945
|
14,368
|
16,321
|
17,302
|
EBIT
1 |
9,762
|
9,895
|
9,989
|
12,509
|
13,243
|
14,028
|
16,009
|
17,303
|
Operating Margin
|
42.21%
|
46.89%
|
39.4%
|
41.55%
|
39.98%
|
39.02%
|
39.52%
|
39.77%
|
Earnings before Tax (EBT)
1 |
9,771
|
9,879
|
9,946
|
12,503
|
13,218
|
14,400
|
16,275
|
17,510
|
Net income
1 |
7,383
|
7,482
|
7,508
|
9,378
|
10,016
|
10,909
|
12,384
|
13,190
|
Net margin
|
31.92%
|
35.46%
|
29.62%
|
31.15%
|
30.24%
|
30.34%
|
30.57%
|
30.31%
|
EPS
2 |
4.899
|
4.984
|
5.014
|
6.225
|
6.649
|
7.241
|
8.173
|
8.756
|
Free Cash Flow
1 |
6,505
|
3,626
|
14,901
|
3,114
|
5,020
|
11,126
|
11,609
|
13,004
|
FCF margin
|
28.13%
|
17.18%
|
58.78%
|
10.34%
|
15.16%
|
30.95%
|
28.66%
|
29.89%
|
FCF Conversion (EBITDA)
|
61.73%
|
33.96%
|
138.71%
|
23.5%
|
36%
|
77.43%
|
71.13%
|
75.16%
|
FCF Conversion (Net income)
|
88.11%
|
48.46%
|
198.47%
|
33.21%
|
50.12%
|
101.99%
|
93.74%
|
98.59%
|
Dividend per Share
2 |
3.000
|
3.000
|
3.000
|
3.740
|
4.660
|
4.911
|
5.464
|
6.083
|
Announcement Date
|
2/28/20
|
2/26/21
|
4/28/22
|
4/25/23
|
4/26/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 S1
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
-
|
15,543
|
3,408
|
9,807
|
13,026
|
5,882
|
-
|
7,575
|
3,622
|
15,046
|
6,827
|
8,410
|
2,843
|
13,088
|
16,255
|
7,168
|
9,083
|
3,127
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
2,320
|
-
|
3,079
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
-
|
241
|
2,484
|
6,612
|
2,545
|
-
|
3,062
|
290.3
|
7,688
|
2,742
|
3,149
|
-335.6
|
4,103
|
8,072
|
2,543
|
3,079
|
31.13
|
-
|
-
|
Operating Margin
|
-
|
-
|
7.07%
|
25.33%
|
50.76%
|
43.27%
|
-
|
40.43%
|
8.01%
|
51.09%
|
40.16%
|
37.44%
|
-11.81%
|
31.35%
|
49.66%
|
35.48%
|
33.9%
|
1%
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
224.1
|
2,453
|
-
|
2,537
|
-
|
3,060
|
295.5
|
-
|
2,743
|
3,126
|
-342.1
|
4,092
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
5,401
|
5,661
|
295.2
|
1,846
|
-
|
1,908
|
6,893
|
2,178
|
306
|
-
|
2,096
|
2,341
|
-187.5
|
-
|
-
|
2,050
|
2,447
|
265.5
|
-
|
-
|
Net margin
|
-
|
36.42%
|
8.66%
|
18.83%
|
-
|
32.44%
|
-
|
28.76%
|
8.45%
|
-
|
30.71%
|
27.84%
|
-6.6%
|
-
|
-
|
28.6%
|
26.94%
|
8.49%
|
-
|
-
|
EPS
2 |
-
|
-
|
0.1900
|
1.233
|
3.309
|
1.270
|
4.576
|
1.440
|
0.2100
|
3.828
|
1.392
|
1.550
|
-0.1200
|
-
|
4.020
|
1.420
|
1.635
|
0.1354
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
3.000
|
-
|
-
|
-
|
-
|
-
|
3.740
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5.068
|
-
|
-
|
Announcement Date
|
8/28/20
|
8/27/21
|
4/28/22
|
4/28/22
|
4/28/22
|
8/26/22
|
8/26/22
|
10/27/22
|
4/25/23
|
4/25/23
|
8/28/23
|
10/27/23
|
4/26/24
|
-
|
4/26/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
4,300
|
7,243
|
20,947
|
24,352
|
25,788
|
29,256
|
33,184
|
34,782
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
6,505
|
3,626
|
14,901
|
3,114
|
5,020
|
11,126
|
11,609
|
13,004
|
ROE (net income / shareholders' equity)
|
21.2%
|
20.2%
|
18.6%
|
21%
|
20.3%
|
20.1%
|
20.6%
|
20.4%
|
ROA (Net income/ Total Assets)
|
14.3%
|
13.9%
|
12.3%
|
13.8%
|
-
|
14.8%
|
15.5%
|
16.4%
|
Assets
1 |
51,509
|
53,680
|
60,832
|
67,882
|
-
|
73,808
|
80,152
|
80,371
|
Book Value Per Share
2 |
24.20
|
25.50
|
28.20
|
31.50
|
34.50
|
37.90
|
41.70
|
45.50
|
Cash Flow per Share
2 |
4.510
|
2.640
|
10.20
|
2.420
|
4.070
|
7.240
|
7.560
|
10.50
|
Capex
1 |
293
|
353
|
417
|
534
|
1,110
|
745
|
708
|
690
|
Capex / Sales
|
1.27%
|
1.67%
|
1.65%
|
1.77%
|
3.35%
|
2.07%
|
1.75%
|
1.59%
|
Announcement Date
|
2/28/20
|
2/26/21
|
4/28/22
|
4/25/23
|
4/26/24
|
-
|
-
|
-
|
Last Close Price
96.56
CNY Average target price
130.3
CNY Spread / Average Target +34.89% Consensus |
1st Jan change
|
Capi.
|
---|
| -12.14% | 20.13B | | +0.75% | 302B | | +10.06% | 82.96B | | +17.16% | 45.64B | | +4.19% | 38.08B | | +18.26% | 17.54B | | -4.02% | 12.71B | | +6.89% | 10.22B | | +16.68% | 9.81B | | +12.08% | 8.23B |
Distilleries
|