End-of-day quote
Shanghai S.E.
06:00:00 2024-05-20 pm EDT
|
5-day change
|
1st Jan Change
|
17.09
CNY
|
-1.10%
|
|
-0.29%
|
-20.44%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
9,364
|
8,640
|
7,869
|
5,372
|
4,275
|
-
|
-
|
Enterprise Value (EV)
1 |
9,364
|
8,640
|
7,869
|
5,372
|
4,275
|
4,275
|
4,275
|
P/E ratio
|
43.4
x
|
27.4
x
|
35.3
x
|
25
x
|
17.4
x
|
15.4
x
|
13.7
x
|
Yield
|
0.42%
|
0.75%
|
1.01%
|
1.86%
|
2.14%
|
2.41%
|
1.65%
|
Capitalization / Revenue
|
9.6
x
|
6.28
x
|
5.16
x
|
3.3
x
|
2.27
x
|
1.99
x
|
1.81
x
|
EV / Revenue
|
9.6
x
|
6.28
x
|
5.16
x
|
3.3
x
|
2.27
x
|
1.99
x
|
1.81
x
|
EV / EBITDA
|
40.6
x
|
19.8
x
|
27.1
x
|
17.6
x
|
13.1
x
|
11.5
x
|
10.3
x
|
EV / FCF
|
67,394,079
x
|
606,823,705
x
|
118,421,910
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
0%
|
-
|
-
|
-
|
-
|
Price to Book
|
5.73
x
|
4.52
x
|
3.81
x
|
2.44
x
|
1.83
x
|
1.68
x
|
1.57
x
|
Nbr of stocks (in thousands)
|
248,000
|
248,000
|
248,000
|
250,114
|
250,144
|
-
|
-
|
Reference price
2 |
37.76
|
34.84
|
31.73
|
21.48
|
17.28
|
17.28
|
17.28
|
Announcement Date
|
4/27/21
|
3/9/22
|
2/2/23
|
1/31/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
975.1
|
1,375
|
1,525
|
1,630
|
1,884
|
2,150
|
2,366
|
EBITDA
1 |
230.7
|
435.9
|
290.4
|
304.9
|
327.2
|
372.9
|
414.5
|
EBIT
1 |
204
|
401.6
|
279.7
|
252.3
|
304.2
|
355.1
|
397.2
|
Operating Margin
|
20.92%
|
29.2%
|
18.34%
|
15.47%
|
16.15%
|
16.52%
|
16.79%
|
Earnings before Tax (EBT)
1 |
233.3
|
418.1
|
290
|
282.1
|
326.5
|
370.6
|
417.7
|
Net income
1 |
175.5
|
313.9
|
222.3
|
213.7
|
248
|
281.4
|
316.6
|
Net margin
|
17.99%
|
22.83%
|
14.58%
|
13.11%
|
13.17%
|
13.08%
|
13.38%
|
EPS
2 |
0.8700
|
1.270
|
0.9000
|
0.8600
|
0.9914
|
1.125
|
1.265
|
Free Cash Flow
|
139
|
14.24
|
66.45
|
-
|
-
|
-
|
-
|
FCF margin
|
14.25%
|
1.04%
|
4.36%
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
60.24%
|
3.27%
|
22.89%
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
79.19%
|
4.54%
|
29.89%
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.1600
|
0.2600
|
0.3200
|
0.4000
|
0.3700
|
0.4167
|
0.2850
|
Announcement Date
|
4/27/21
|
3/9/22
|
2/2/23
|
1/31/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
139
|
14.2
|
66.4
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
17.8%
|
17.7%
|
11.2%
|
9.7%
|
10.5%
|
11%
|
11.5%
|
ROA (Net income/ Total Assets)
|
11.9%
|
13.9%
|
8.54%
|
7.84%
|
8.29%
|
8.56%
|
9.04%
|
Assets
1 |
1,479
|
2,266
|
2,604
|
2,726
|
2,994
|
3,288
|
3,502
|
Book Value Per Share
2 |
6.590
|
7.700
|
8.330
|
8.810
|
9.470
|
10.30
|
11.00
|
Cash Flow per Share
2 |
1.010
|
0.6400
|
0.7700
|
0.9800
|
1.120
|
1.270
|
1.500
|
Capex
1 |
111
|
145
|
125
|
165
|
135
|
133
|
102
|
Capex / Sales
|
11.38%
|
10.53%
|
8.23%
|
10.13%
|
7.16%
|
6.19%
|
4.29%
|
Announcement Date
|
4/27/21
|
3/9/22
|
2/2/23
|
1/31/24
|
-
|
-
|
-
|
Last Close Price
17.28
CNY Average target price
19.6
CNY Spread / Average Target +13.43% Consensus |
1st Jan change
|
Capi.
|
---|
| -20.44% | 597M | | -17.13% | 8.05B | | -1.65% | 7.65B | | +5.04% | 7.49B | | +1.84% | 1.76B | | -13.92% | 910M | | -18.88% | 693M | | -9.29% | 610M | | +24.01% | 573M | | -24.11% | 330M |
Ready-Made Meals
|