End-of-day quote
Shanghai S.E.
|
5-day change
|
1st Jan Change
|
- CNY
|
-.--%
|
|
-.--%
|
-.--%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
5,419
|
4,890
|
4,850
|
4,917
|
11,577
|
13,208
|
-
|
-
|
Enterprise Value (EV)
1 |
3,657
|
3,610
|
3,972
|
3,836
|
10,927
|
13,208
|
13,208
|
13,208
|
P/E ratio
|
39.2
x
|
-11.4
x
|
216
x
|
-14.6
x
|
92.3
x
|
58.5
x
|
43.2
x
|
36.6
x
|
Yield
|
0.78%
|
1.04%
|
-
|
-
|
0.44%
|
0.48%
|
0.64%
|
1.32%
|
Capitalization / Revenue
|
4.9
x
|
15.8
x
|
6.63
x
|
13.3
x
|
14.6
x
|
12.1
x
|
10.1
x
|
8.77
x
|
EV / Revenue
|
4.9
x
|
15.8
x
|
6.63
x
|
13.3
x
|
14.6
x
|
12.1
x
|
10.1
x
|
8.77
x
|
EV / EBITDA
|
19.9
x
|
-14.2
x
|
21.2
x
|
-18.4
x
|
56.2
x
|
35.8
x
|
28
x
|
24.1
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
2.18
x
|
2.42
x
|
2.51
x
|
3.12
x
|
7.04
x
|
7.31
x
|
6.19
x
|
5.67
x
|
Nbr of stocks (in thousands)
|
448,200
|
448,200
|
448,200
|
448,200
|
448,200
|
448,200
|
-
|
-
|
Reference price
2 |
12.09
|
10.91
|
10.82
|
10.97
|
25.83
|
29.47
|
29.47
|
29.47
|
Announcement Date
|
4/24/20
|
4/23/21
|
4/26/22
|
4/26/23
|
3/11/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,107
|
309.3
|
731.1
|
368.3
|
791.1
|
1,091
|
1,313
|
1,506
|
EBITDA
1 |
272.9
|
-344.8
|
229.1
|
-267.3
|
206.1
|
368.8
|
471.5
|
547
|
EBIT
1 |
159.4
|
-453.2
|
26.4
|
-338.3
|
156.4
|
253
|
366
|
436.6
|
Operating Margin
|
14.41%
|
-146.53%
|
3.61%
|
-91.85%
|
19.77%
|
23.19%
|
27.87%
|
28.98%
|
Earnings before Tax (EBT)
1 |
157.2
|
-502.6
|
16.68
|
-335
|
153.1
|
254
|
367.2
|
437.4
|
Net income
1 |
137.1
|
-431.2
|
21.87
|
-334.8
|
124
|
225.7
|
306.3
|
361.2
|
Net margin
|
12.39%
|
-139.42%
|
2.99%
|
-90.89%
|
15.67%
|
20.69%
|
23.33%
|
23.98%
|
EPS
2 |
0.3083
|
-0.9600
|
0.0500
|
-0.7500
|
0.2800
|
0.5040
|
0.6820
|
0.8050
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.0942
|
0.1130
|
-
|
-
|
0.1140
|
0.1400
|
0.1900
|
0.3900
|
Announcement Date
|
4/24/20
|
4/23/21
|
4/26/22
|
4/26/23
|
3/11/24
|
-
|
-
|
-
|
Fiscal Period: December |
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2024 Q1
|
---|
Net sales
1 |
157.3
|
32.14
|
189.4
|
95.47
|
177.5
|
194.4
|
257.5
|
210
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
-1.287
|
-166.9
|
-168.2
|
6.689
|
35.98
|
29.86
|
58.68
|
46.11
|
Net margin
|
-0.82%
|
-519.32%
|
-88.8%
|
7.01%
|
20.26%
|
15.36%
|
22.79%
|
21.96%
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
4/26/22
|
8/30/22
|
8/30/22
|
10/28/22
|
4/26/23
|
8/29/23
|
10/30/23
|
4/27/24
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
1,762
|
1,280
|
878
|
1,081
|
650
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
5.73%
|
-19.2%
|
1.15%
|
-19.1%
|
7.7%
|
11.6%
|
13.9%
|
14.1%
|
ROA (Net income/ Total Assets)
|
4.06%
|
-13.4%
|
-
|
-
|
-
|
6.6%
|
7.35%
|
11.2%
|
Assets
1 |
3,380
|
3,217
|
-
|
-
|
-
|
3,420
|
4,168
|
3,225
|
Book Value Per Share
2 |
5.550
|
4.510
|
4.310
|
3.510
|
3.670
|
4.030
|
4.760
|
5.200
|
Cash Flow per Share
2 |
0.9700
|
-0.8800
|
0.5900
|
0.2100
|
0.5500
|
0.6300
|
1.030
|
0.8700
|
Capex
1 |
81.5
|
42.3
|
55.3
|
67.7
|
124
|
162
|
186
|
94
|
Capex / Sales
|
7.36%
|
13.66%
|
7.56%
|
18.38%
|
15.65%
|
14.88%
|
14.14%
|
6.24%
|
Announcement Date
|
4/24/20
|
4/23/21
|
4/26/22
|
4/26/23
|
3/11/24
|
-
|
-
|
-
|
Last Close Price
29.47
CNY Average target price
28.3
CNY Spread / Average Target -3.97% Consensus |
1st Jan change
|
Capi.
|
---|
| -.--% | 1.83B | | +11.83% | 4.4B | | +20.72% | 2.04B | | -21.40% | 1.55B | | -9.06% | 1.42B | | -1.31% | 1.28B | | -11.19% | 1.14B | | -17.78% | 1.15B | | -46.24% | 909M | | -.--% | 818M |
Movie Theaters & Movie Products
|