End-of-day quote
Shenzhen S.E.
06:00:00 2024-05-08 pm EDT
|
5-day change
|
1st Jan Change
|
44.22
CNY
|
+3.85%
|
|
+6.27%
|
-22.18%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
40,671
|
124,620
|
223,061
|
116,956
|
55,466
|
42,776
|
-
|
-
|
Enterprise Value (EV)
1 |
43,710
|
127,464
|
228,561
|
127,136
|
64,042
|
56,896
|
56,274
|
58,621
|
P/E ratio
|
47.6
x
|
107
x
|
81.8
x
|
29.4
x
|
22
x
|
29.6
x
|
13.1
x
|
13.3
x
|
Yield
|
0.25%
|
0.12%
|
0.12%
|
-
|
2.73%
|
0.82%
|
1.31%
|
2.45%
|
Capitalization / Revenue
|
12.9
x
|
29.1
x
|
27.9
x
|
9.29
x
|
4.61
x
|
3.21
x
|
2.38
x
|
2.2
x
|
EV / Revenue
|
13.8
x
|
29.8
x
|
28.6
x
|
10.1
x
|
5.32
x
|
4.27
x
|
3.13
x
|
3.01
x
|
EV / EBITDA
|
32
x
|
67.8
x
|
54.8
x
|
21.5
x
|
13.6
x
|
14.9
x
|
8.99
x
|
9.36
x
|
EV / FCF
|
-32.2
x
|
-79
x
|
-88.7
x
|
-26.7
x
|
-12.4
x
|
-44.1
x
|
264
x
|
-217
x
|
FCF Yield
|
-3.1%
|
-1.27%
|
-1.13%
|
-3.74%
|
-8.05%
|
-2.27%
|
0.38%
|
-0.46%
|
Price to Book
|
8.94
x
|
11.3
x
|
16.1
x
|
6.6
x
|
1.99
x
|
1.6
x
|
1.42
x
|
1.46
x
|
Nbr of stocks (in thousands)
|
805,371
|
878,968
|
890,821
|
890,824
|
976,169
|
967,343
|
-
|
-
|
Reference price
2 |
50.50
|
141.8
|
250.4
|
131.3
|
56.82
|
44.22
|
44.22
|
44.22
|
Announcement Date
|
2/27/20
|
2/26/21
|
3/17/22
|
3/3/23
|
4/24/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,160
|
4,283
|
7,982
|
12,591
|
12,042
|
13,338
|
17,973
|
19,472
|
EBITDA
1 |
1,366
|
1,879
|
4,171
|
5,908
|
4,711
|
3,821
|
6,259
|
6,266
|
EBIT
1 |
1,063
|
1,317
|
3,217
|
4,843
|
3,232
|
1,877
|
4,076
|
3,853
|
Operating Margin
|
33.63%
|
30.74%
|
40.3%
|
38.46%
|
26.84%
|
14.07%
|
22.68%
|
19.79%
|
Earnings before Tax (EBT)
1 |
1,062
|
1,313
|
3,220
|
4,765
|
3,026
|
1,860
|
4,016
|
3,880
|
Net income
1 |
849.8
|
1,116
|
2,718
|
4,000
|
2,527
|
1,461
|
3,298
|
3,263
|
Net margin
|
26.9%
|
26.05%
|
34.04%
|
31.77%
|
20.98%
|
10.95%
|
18.35%
|
16.76%
|
EPS
2 |
1.060
|
1.330
|
3.060
|
4.460
|
2.580
|
1.493
|
3.372
|
3.314
|
Free Cash Flow
1 |
-1,356
|
-1,613
|
-2,577
|
-4,754
|
-5,156
|
-1,291
|
213.5
|
-270
|
FCF margin
|
-42.91%
|
-37.66%
|
-32.29%
|
-37.76%
|
-42.82%
|
-9.68%
|
1.19%
|
-1.39%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
3.41%
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
6.47%
|
-
|
Dividend per Share
2 |
0.1250
|
0.1700
|
0.3030
|
-
|
1.551
|
0.3627
|
0.5800
|
1.084
|
Announcement Date
|
2/27/20
|
2/26/21
|
3/17/22
|
3/3/23
|
4/24/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
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 |
2,614
|
2,592
|
3,164
|
5,756
|
3,523
|
3,311
|
2,568
|
3,000
|
3,525
|
2,949
|
2,328
|
2,173
|
3,858
|
4,500
|
-
|
-
|
EBITDA
1 |
1,170
|
-
|
1,574
|
-
|
1,630
|
-
|
-
|
-
|
-
|
-
|
-
|
730.8
|
783.7
|
845.4
|
-
|
-
|
EBIT
1 |
1,130
|
1,054
|
1,337
|
-
|
1,426
|
1,026
|
846.1
|
890.3
|
942.7
|
552.9
|
-
|
317.1
|
370
|
431.6
|
-
|
-
|
Operating Margin
|
43.23%
|
40.68%
|
42.25%
|
-
|
40.47%
|
30.98%
|
32.94%
|
29.68%
|
26.74%
|
18.75%
|
-
|
14.59%
|
9.59%
|
9.59%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
1,130
|
1,106
|
1,356
|
-
|
1,441
|
861.8
|
-
|
908.6
|
895.6
|
451.6
|
-
|
379.3
|
425.4
|
487
|
-
|
-
|
Net income
1 |
966.8
|
915.7
|
1,104
|
2,020
|
1,206
|
774.5
|
-
|
755.4
|
748.9
|
373.1
|
-
|
310.4
|
376.5
|
433.5
|
-
|
-
|
Net margin
|
36.99%
|
35.32%
|
34.89%
|
35.09%
|
34.24%
|
23.39%
|
-
|
25.18%
|
21.25%
|
12.65%
|
-
|
14.29%
|
9.76%
|
9.63%
|
-
|
-
|
EPS
2 |
1.090
|
1.030
|
1.230
|
-
|
1.350
|
0.8500
|
0.7300
|
0.8200
|
0.7700
|
0.2800
|
-
|
0.4026
|
0.4362
|
0.4651
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.2615
|
-
|
0.6229
|
Announcement Date
|
3/17/22
|
4/20/22
|
8/31/22
|
8/31/22
|
10/24/22
|
3/3/23
|
4/26/23
|
8/23/23
|
10/31/23
|
4/24/24
|
4/25/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
3,039
|
2,844
|
5,499
|
10,180
|
8,577
|
14,120
|
13,498
|
15,845
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.225
x
|
1.513
x
|
1.318
x
|
1.723
x
|
1.821
x
|
3.696
x
|
2.157
x
|
2.529
x
|
Free Cash Flow
1 |
-1,356
|
-1,613
|
-2,577
|
-4,754
|
-5,156
|
-1,291
|
214
|
-270
|
ROE (net income / shareholders' equity)
|
20.4%
|
17.1%
|
21.9%
|
25.4%
|
11.9%
|
5.68%
|
11.8%
|
10.1%
|
ROA (Net income/ Total Assets)
|
8.54%
|
6.78%
|
11.6%
|
12.4%
|
5.89%
|
3.02%
|
6.36%
|
4.8%
|
Assets
1 |
9,948
|
16,450
|
23,347
|
32,372
|
42,912
|
48,420
|
51,875
|
68,045
|
Book Value Per Share
2 |
5.650
|
12.50
|
15.50
|
19.90
|
28.60
|
27.70
|
31.10
|
30.40
|
Cash Flow per Share
2 |
0.9500
|
1.270
|
1.590
|
0.5600
|
2.720
|
3.710
|
3.790
|
4.460
|
Capex
1 |
2,119
|
2,668
|
3,996
|
5,258
|
7,824
|
3,735
|
3,754
|
2,037
|
Capex / Sales
|
67.07%
|
62.3%
|
50.06%
|
41.76%
|
64.97%
|
28%
|
20.89%
|
10.46%
|
Announcement Date
|
2/27/20
|
2/26/21
|
3/17/22
|
3/3/23
|
4/24/24
|
-
|
-
|
-
|
Last Close Price
44.22
CNY Average target price
50.06
CNY Spread / Average Target +13.21% Consensus |
1st Jan change
|
Capi.
|
---|
| -22.18% | 5.7B | | +8.41% | 41.24B | | -20.54% | 22.31B | | -14.52% | 13.42B | | -9.95% | 10.18B | | -7.40% | 9.82B | | +18.88% | 8.11B | | +12.40% | 6.96B | | -29.96% | 3.41B | | -22.86% | 3.27B |
Plastics
|