End-of-day quote
Shanghai S.E.
06:00:00 2024-05-20 pm EDT
|
5-day change
|
1st Jan Change
|
16.76
CNY
|
-1.53%
|
|
-6.26%
|
+32.49%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
10,522
|
18,436
|
19,430
|
18,611
|
21,348
|
28,805
|
-
|
-
|
Enterprise Value (EV)
1 |
10,522
|
18,436
|
19,430
|
18,611
|
21,348
|
28,805
|
28,805
|
28,805
|
P/E ratio
|
10.8
x
|
15.4
x
|
10.4
x
|
7.72
x
|
6.85
x
|
7.8
x
|
6.67
x
|
5.84
x
|
Yield
|
2.86%
|
1.97%
|
3.75%
|
5.02%
|
6.64%
|
5.01%
|
5.28%
|
-
|
Capitalization / Revenue
|
0.41
x
|
0.69
x
|
0.66
x
|
0.58
x
|
0.59
x
|
0.7
x
|
0.64
x
|
0.56
x
|
EV / Revenue
|
0.41
x
|
0.69
x
|
0.66
x
|
0.58
x
|
0.59
x
|
0.7
x
|
0.64
x
|
0.56
x
|
EV / EBITDA
|
4.14
x
|
6.3
x
|
5.43
x
|
4.76
x
|
4.21
x
|
4.71
x
|
4.13
x
|
3.82
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.92
x
|
1.45
x
|
1.39
x
|
1.11
x
|
1.11
x
|
1.32
x
|
1.16
x
|
1.04
x
|
Nbr of stocks (in thousands)
|
1,732,471
|
1,732,471
|
1,779,494
|
1,778,646
|
1,781,409
|
1,785,538
|
-
|
-
|
Reference price
2 |
6.470
|
10.93
|
11.59
|
11.16
|
12.65
|
16.76
|
16.76
|
16.76
|
Announcement Date
|
3/27/20
|
3/5/21
|
3/4/22
|
3/29/23
|
3/28/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
25,721
|
26,569
|
29,275
|
32,021
|
36,396
|
41,115
|
45,079
|
51,839
|
EBITDA
1 |
2,540
|
2,927
|
3,575
|
3,914
|
5,071
|
6,121
|
6,982
|
7,534
|
EBIT
1 |
1,529
|
1,944
|
2,620
|
3,075
|
4,092
|
5,000
|
5,884
|
6,420
|
Operating Margin
|
5.95%
|
7.32%
|
8.95%
|
9.6%
|
11.24%
|
12.16%
|
13.05%
|
12.38%
|
Earnings before Tax (EBT)
1 |
1,530
|
1,941
|
2,623
|
3,090
|
4,086
|
5,002
|
5,889
|
6,421
|
Net income
1 |
1,040
|
1,228
|
1,948
|
2,538
|
3,274
|
3,837
|
4,484
|
5,122
|
Net margin
|
4.04%
|
4.62%
|
6.65%
|
7.93%
|
9%
|
9.33%
|
9.95%
|
9.88%
|
EPS
2 |
0.6000
|
0.7090
|
1.114
|
1.446
|
1.848
|
2.150
|
2.513
|
2.870
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.1850
|
0.2150
|
0.4350
|
0.5600
|
0.8400
|
0.8400
|
0.8850
|
-
|
Announcement Date
|
3/27/20
|
3/5/21
|
3/4/22
|
3/29/23
|
3/28/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
8.78%
|
9.71%
|
13.8%
|
15.7%
|
17.2%
|
17.4%
|
17.7%
|
17.8%
|
ROA (Net income/ Total Assets)
|
3.62%
|
3.91%
|
5.44%
|
6.21%
|
7.03%
|
7.37%
|
7.67%
|
8.1%
|
Assets
1 |
28,705
|
31,427
|
35,821
|
40,900
|
46,539
|
52,089
|
58,490
|
63,235
|
Book Value Per Share
2 |
7.060
|
7.530
|
8.360
|
10.00
|
11.40
|
12.70
|
14.50
|
16.10
|
Cash Flow per Share
2 |
1.650
|
1.390
|
1.710
|
1.270
|
1.720
|
2.570
|
3.610
|
-
|
Capex
1 |
948
|
932
|
874
|
1,113
|
1,036
|
2,304
|
1,790
|
2,000
|
Capex / Sales
|
3.68%
|
3.51%
|
2.99%
|
3.47%
|
2.85%
|
5.6%
|
3.97%
|
3.86%
|
Announcement Date
|
3/27/20
|
3/5/21
|
3/4/22
|
3/29/23
|
3/28/24
|
-
|
-
|
-
|
Last Close Price
17.02
CNY Average target price
20.69
CNY Spread / Average Target +21.54% Consensus |