End-of-day quote
Shenzhen S.E.
06:00:00 2024-05-09 pm EDT
|
5-day change
|
1st Jan Change
|
100.2
CNY
|
-4.63%
|
|
+5.07%
|
+18.58%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
9,555
|
21,892
|
37,346
|
27,844
|
22,777
|
27,041
|
-
|
-
|
Enterprise Value (EV)
1 |
9,555
|
21,892
|
37,346
|
29,097
|
23,015
|
25,341
|
24,647
|
27,019
|
P/E ratio
|
40.3
x
|
112
x
|
68.8
x
|
31.1
x
|
17.6
x
|
19.2
x
|
15.8
x
|
13.3
x
|
Yield
|
0.44%
|
-
|
0.12%
|
0.25%
|
1.78%
|
1.22%
|
1.5%
|
2.25%
|
Capitalization / Revenue
|
4.28
x
|
11
x
|
8.36
x
|
3.22
x
|
2.17
x
|
2.13
x
|
1.71
x
|
1.45
x
|
EV / Revenue
|
4.28
x
|
11
x
|
8.36
x
|
3.36
x
|
2.19
x
|
2
x
|
1.56
x
|
1.45
x
|
EV / EBITDA
|
21.5
x
|
54.7
x
|
42.9
x
|
20.2
x
|
11.4
x
|
10.4
x
|
8.6
x
|
8.08
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
142
x
|
-704
x
|
18.8
x
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
0.7%
|
-0.14%
|
5.33%
|
Price to Book
|
3.84
x
|
5.49
x
|
8.2
x
|
5.04
x
|
2.21
x
|
2.31
x
|
2.05
x
|
1.82
x
|
Nbr of stocks (in thousands)
|
210,000
|
232,920
|
232,920
|
234,359
|
269,681
|
270,006
|
-
|
-
|
Reference price
2 |
45.50
|
93.99
|
160.3
|
118.8
|
84.46
|
100.2
|
100.2
|
100.2
|
Announcement Date
|
2/25/20
|
3/26/21
|
3/30/22
|
4/14/23
|
4/12/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,230
|
1,985
|
4,468
|
8,654
|
10,511
|
12,673
|
15,815
|
18,662
|
EBITDA
1 |
443.7
|
400.2
|
869.7
|
1,438
|
2,024
|
2,444
|
2,867
|
3,343
|
EBIT
1 |
272.9
|
200.3
|
608.5
|
1,032
|
1,371
|
1,602
|
1,964
|
2,316
|
Operating Margin
|
12.24%
|
10.09%
|
13.62%
|
11.93%
|
13.05%
|
12.64%
|
12.42%
|
12.41%
|
Earnings before Tax (EBT)
1 |
270.8
|
194.9
|
601.1
|
1,029
|
1,358
|
1,626
|
1,950
|
2,299
|
Net income
1 |
237.3
|
178.6
|
541.6
|
901.2
|
1,201
|
1,406
|
1,712
|
2,030
|
Net margin
|
10.64%
|
9%
|
12.12%
|
10.41%
|
11.42%
|
11.1%
|
10.82%
|
10.88%
|
EPS
2 |
1.130
|
0.8400
|
2.330
|
3.820
|
4.790
|
5.213
|
6.344
|
7.517
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
-
|
178
|
-35
|
1,441
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
1.4%
|
-0.22%
|
7.72%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
7.28%
|
-
|
43.1%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
12.66%
|
-
|
70.97%
|
Dividend per Share
2 |
0.2000
|
-
|
0.2000
|
0.3000
|
1.500
|
1.217
|
1.505
|
2.255
|
Announcement Date
|
2/25/20
|
3/26/21
|
3/30/22
|
4/14/23
|
4/12/24
|
-
|
-
|
-
|
Fiscal Period: December |
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
-
|
2,683
|
2,326
|
2,591
|
2,851
|
2,743
|
2,509
|
2,757
|
3,676
|
4,202
|
-
|
-
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
535.7
|
653
|
720
|
-
|
-
|
EBIT
1 |
-
|
348.1
|
281.8
|
308.5
|
322.7
|
458.5
|
355
|
351.9
|
469.3
|
536.3
|
-
|
-
|
Operating Margin
|
-
|
12.97%
|
12.12%
|
11.9%
|
11.32%
|
16.71%
|
14.15%
|
12.76%
|
12.76%
|
12.76%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
299.1
|
321.3
|
457.3
|
355.6
|
335.3
|
447
|
510.9
|
-
|
-
|
Net income
1 |
249.3
|
-
|
-
|
267.2
|
286.2
|
405.9
|
308.6
|
297.5
|
396.6
|
453.3
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
10.31%
|
10.04%
|
14.8%
|
12.3%
|
10.79%
|
10.79%
|
10.79%
|
-
|
-
|
EPS
2 |
1.071
|
1.280
|
-
|
1.133
|
1.110
|
1.520
|
1.140
|
1.196
|
1.490
|
1.685
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.634
|
-
|
-
|
Announcement Date
|
10/26/22
|
4/14/23
|
4/24/23
|
8/17/23
|
10/26/23
|
4/12/24
|
4/26/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
1,253
|
237
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
1,700
|
2,394
|
21.8
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
0.8713
x
|
0.1173
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
-
|
178
|
-35
|
1,441
|
ROE (net income / shareholders' equity)
|
9.93%
|
6.69%
|
12.7%
|
17.6%
|
15.4%
|
12.3%
|
13.6%
|
13.8%
|
ROA (Net income/ Total Assets)
|
6.49%
|
3.86%
|
8.46%
|
-
|
-
|
6.9%
|
7.32%
|
7.66%
|
Assets
1 |
3,656
|
4,623
|
6,399
|
-
|
-
|
20,383
|
23,404
|
26,498
|
Book Value Per Share
2 |
11.90
|
17.10
|
19.60
|
23.60
|
38.20
|
43.40
|
48.90
|
55.00
|
Cash Flow per Share
2 |
2.160
|
0.3600
|
8.410
|
1.870
|
2.770
|
6.780
|
10.30
|
11.30
|
Capex
1 |
503
|
445
|
1,183
|
2,382
|
2,406
|
1,937
|
1,775
|
1,466
|
Capex / Sales
|
22.56%
|
22.43%
|
26.48%
|
27.52%
|
22.89%
|
15.28%
|
11.22%
|
7.85%
|
Announcement Date
|
2/25/20
|
3/26/21
|
3/30/22
|
4/14/23
|
4/12/24
|
-
|
-
|
-
|
Last Close Price
100.2
CNY Average target price
110.6
CNY Spread / Average Target +10.43% Consensus |
1st Jan change
|
Capi.
|
---|
| +18.58% | 3.74B | | +42.31% | 17.25B | | +1.75% | 16.64B | | -2.63% | 12.31B | | +41.55% | 7.4B | | +51.65% | 6.71B | | +9.18% | 6.67B | | -.--% | 5.94B | | +31.83% | 3.82B | | +77.90% | 3.08B |
Other Aluminum
|