End-of-day quote
Shanghai S.E.
06:00:00 2024-05-16 pm EDT
|
5-day change
|
1st Jan Change
|
15
CNY
|
+4.60%
|
|
+2.95%
|
+27.88%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
15,544
|
20,404
|
24,056
|
16,302
|
15,314
|
19,584
|
-
|
Enterprise Value (EV)
1 |
15,544
|
20,404
|
24,056
|
16,302
|
15,314
|
19,584
|
19,584
|
P/E ratio
|
16.1
x
|
23.5
x
|
24.1
x
|
20.3
x
|
28.8
x
|
16.9
x
|
12.4
x
|
Yield
|
1.25%
|
0.96%
|
0.82%
|
1.2%
|
0.85%
|
1.47%
|
1.37%
|
Capitalization / Revenue
|
1.25
x
|
1.62
x
|
1.72
x
|
1.09
x
|
0.98
x
|
1.1
x
|
0.93
x
|
EV / Revenue
|
1.25
x
|
1.62
x
|
1.72
x
|
1.09
x
|
0.98
x
|
1.1
x
|
0.93
x
|
EV / EBITDA
|
9.18
x
|
12.7
x
|
13.1
x
|
10.6
x
|
10.8
x
|
6.45
x
|
6.45
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
2.24
x
|
2.68
x
|
2.93
x
|
1.82
x
|
1.63
x
|
1.84
x
|
1.67
x
|
Nbr of stocks (in thousands)
|
1,293,160
|
1,307,943
|
1,315,263
|
1,308,311
|
1,305,572
|
1,305,572
|
-
|
Reference price
2 |
12.02
|
15.60
|
18.29
|
12.46
|
11.73
|
15.00
|
15.00
|
Announcement Date
|
4/29/20
|
4/29/21
|
4/29/22
|
4/28/23
|
4/28/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
12,416
|
12,565
|
13,999
|
14,998
|
15,567
|
17,830
|
20,998
|
EBITDA
1 |
1,693
|
1,604
|
1,842
|
1,539
|
1,414
|
3,037
|
3,034
|
EBIT
1 |
1,204
|
1,093
|
1,344
|
992.9
|
769.8
|
1,456
|
1,983
|
Operating Margin
|
9.7%
|
8.7%
|
9.6%
|
6.62%
|
4.94%
|
8.17%
|
9.44%
|
Earnings before Tax (EBT)
1 |
1,187
|
1,071
|
1,285
|
998.9
|
767.4
|
1,456
|
1,988
|
Net income
1 |
963.1
|
866.8
|
987.8
|
799.6
|
529.9
|
1,163
|
1,584
|
Net margin
|
7.76%
|
6.9%
|
7.06%
|
5.33%
|
3.4%
|
6.52%
|
7.54%
|
EPS
2 |
0.7454
|
0.6627
|
0.7576
|
0.6145
|
0.4068
|
0.8900
|
1.210
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.1500
|
0.1500
|
0.1500
|
0.1500
|
0.1000
|
0.2200
|
0.2050
|
Announcement Date
|
4/29/20
|
4/29/21
|
4/29/22
|
4/28/23
|
4/28/24
|
-
|
-
|
Fiscal Period: December |
2019 S1
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
-
|
3,143
|
3,741
|
4,475
|
4,956
|
4,575
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
610.1
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
8/29/19
|
4/28/24
|
4/28/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
14.7%
|
11.9%
|
12.5%
|
9.27%
|
5.74%
|
11.6%
|
12.1%
|
ROA (Net income/ Total Assets)
|
5.05%
|
4.28%
|
4.61%
|
3.52%
|
-
|
4.7%
|
5.03%
|
Assets
1 |
19,078
|
20,262
|
21,415
|
22,729
|
-
|
24,745
|
31,470
|
Book Value Per Share
2 |
5.370
|
5.830
|
6.240
|
6.840
|
7.180
|
8.140
|
8.990
|
Cash Flow per Share
2 |
0.9200
|
0.9400
|
1.130
|
0.9100
|
1.250
|
1.600
|
1.320
|
Capex
1 |
553
|
672
|
719
|
647
|
1,038
|
605
|
605
|
Capex / Sales
|
4.45%
|
5.35%
|
5.13%
|
4.32%
|
6.67%
|
3.39%
|
2.88%
|
Announcement Date
|
4/29/20
|
4/29/21
|
4/29/22
|
4/28/23
|
4/28/24
|
-
|
-
|
Average target price
20
CNY Spread / Average Target +33.33% Consensus |