End-of-day quote
Shenzhen S.E.
06:00:00 2024-07-11 pm EDT
|
5-day change
|
1st Jan Change
|
20.7
CNY
|
-2.73%
|
|
+11.17%
|
-12.29%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
43,957
|
34,716
|
24,499
|
15,975
|
22,835
|
20,029
|
-
|
-
|
Enterprise Value (EV)
1 |
45,773
|
35,732
|
26,034
|
17,213
|
23,776
|
20,407
|
19,748
|
18,922
|
P/E ratio
|
43.3
x
|
35.8
x
|
48.4
x
|
24.6
x
|
43.8
x
|
24.7
x
|
20.5
x
|
16.7
x
|
Yield
|
0.11%
|
0.28%
|
0.2%
|
0.3%
|
0.42%
|
0.52%
|
0.73%
|
0.92%
|
Capitalization / Revenue
|
8.56
x
|
5.43
x
|
3.23
x
|
1.86
x
|
3.03
x
|
2.28
x
|
2.01
x
|
1.77
x
|
EV / Revenue
|
8.92
x
|
5.59
x
|
3.43
x
|
2
x
|
3.15
x
|
2.32
x
|
1.98
x
|
1.67
x
|
EV / EBITDA
|
32.4
x
|
27.7
x
|
25.9
x
|
13.3
x
|
19.7
x
|
16.5
x
|
13.3
x
|
12
x
|
EV / FCF
|
-118,421,729
x
|
42,657,718
x
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-0%
|
0%
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
9.32
x
|
6.28
x
|
4.1
x
|
2.43
x
|
3.25
x
|
2.61
x
|
2.35
x
|
2.06
x
|
Nbr of stocks (in thousands)
|
968,640
|
967,569
|
967,569
|
967,569
|
967,569
|
967,569
|
-
|
-
|
Reference price
2 |
45.38
|
35.88
|
25.32
|
16.51
|
23.60
|
20.70
|
20.70
|
20.70
|
Announcement Date
|
2/28/20
|
4/25/21
|
4/27/22
|
4/27/23
|
4/23/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
5,134
|
6,394
|
7,581
|
8,590
|
7,548
|
8,800
|
9,952
|
11,336
|
EBITDA
1 |
1,412
|
1,289
|
1,004
|
1,296
|
1,206
|
1,234
|
1,490
|
1,579
|
EBIT
1 |
1,174
|
932.2
|
491.2
|
714.8
|
580.5
|
816.5
|
942.7
|
1,155
|
Operating Margin
|
22.86%
|
14.58%
|
6.48%
|
8.32%
|
7.69%
|
9.28%
|
9.47%
|
10.19%
|
Earnings before Tax (EBT)
1 |
1,171
|
1,089
|
488
|
681.3
|
573.5
|
879.9
|
1,021
|
1,331
|
Net income
1 |
1,020
|
972.4
|
505.1
|
648.4
|
521.4
|
825.3
|
1,000
|
1,185
|
Net margin
|
19.87%
|
15.21%
|
6.66%
|
7.55%
|
6.91%
|
9.38%
|
10.05%
|
10.45%
|
EPS
2 |
1.049
|
1.003
|
0.5229
|
0.6701
|
0.5389
|
0.8379
|
1.011
|
1.242
|
Free Cash Flow
|
-386.5
|
837.7
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-7.53%
|
13.1%
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
65%
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
86.14%
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.0500
|
0.1000
|
0.0500
|
0.0500
|
0.1000
|
0.1073
|
0.1507
|
0.1895
|
Announcement Date
|
2/28/20
|
4/25/21
|
4/27/22
|
4/27/23
|
4/23/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
---|
Net sales
1 |
3,180
|
2,557
|
3,836
|
2,211
|
4,526
|
1,914
|
1,779
|
2,485
|
2,412
|
4,897
|
-
|
1,608
|
2,248
|
1,954
|
4,202
|
1,858
|
1,767
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
238.7
|
173.7
|
472.6
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
255.3
|
EBIT
1 |
758.3
|
-
|
566.4
|
-43.85
|
285.3
|
136.5
|
55.96
|
451.9
|
70.48
|
522.3
|
-
|
51.71
|
342.5
|
26.57
|
369.1
|
167.2
|
122.2
|
Operating Margin
|
23.85%
|
-
|
14.76%
|
-1.98%
|
6.3%
|
7.13%
|
3.15%
|
18.19%
|
2.92%
|
10.67%
|
-
|
3.21%
|
15.23%
|
1.36%
|
8.78%
|
9%
|
6.92%
|
Earnings before Tax (EBT)
|
735.5
|
-
|
725.2
|
-
|
284.6
|
-
|
-
|
-
|
-
|
492.3
|
-
|
-
|
-
|
-
|
362.5
|
-
|
-
|
Net income
1 |
651.3
|
328.7
|
643.7
|
27.18
|
332.7
|
121
|
62.91
|
417.4
|
47.05
|
464.4
|
145.1
|
48.36
|
323.8
|
4.086
|
327.9
|
151.7
|
114.1
|
Net margin
|
20.48%
|
12.85%
|
16.78%
|
1.23%
|
7.35%
|
6.32%
|
3.54%
|
16.8%
|
1.95%
|
9.48%
|
-
|
3.01%
|
14.4%
|
0.21%
|
7.8%
|
8.16%
|
6.46%
|
EPS
2 |
0.6700
|
-
|
0.6600
|
0.0300
|
0.3400
|
0.1251
|
0.0600
|
0.4300
|
0.0500
|
0.4800
|
0.1500
|
0.0500
|
0.3300
|
0.0100
|
0.3400
|
0.1567
|
0.1179
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/28/20
|
8/5/20
|
4/25/21
|
4/27/22
|
4/27/22
|
4/27/22
|
7/28/22
|
10/26/22
|
4/27/23
|
4/27/23
|
4/27/23
|
8/17/23
|
10/25/23
|
4/23/24
|
4/23/24
|
4/23/24
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,816
|
1,016
|
1,535
|
1,238
|
942
|
378
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
281
|
1,107
|
Leverage (Debt/EBITDA)
|
1.286
x
|
0.7884
x
|
1.529
x
|
0.9556
x
|
0.781
x
|
0.3068
x
|
-
|
-
|
Free Cash Flow
|
-387
|
838
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
24.3%
|
19.4%
|
8.76%
|
10.3%
|
7.66%
|
10.1%
|
11.5%
|
12.8%
|
ROA (Net income/ Total Assets)
|
13.1%
|
10.1%
|
4.38%
|
-
|
4.16%
|
5.15%
|
5.95%
|
7%
|
Assets
1 |
7,793
|
9,666
|
11,538
|
-
|
12,543
|
16,025
|
16,812
|
16,929
|
Book Value Per Share
2 |
4.870
|
5.710
|
6.180
|
6.800
|
7.270
|
7.950
|
8.820
|
10.10
|
Cash Flow per Share
2 |
0.7000
|
1.550
|
1.370
|
1.230
|
1.880
|
1.270
|
1.450
|
1.530
|
Capex
1 |
1,064
|
660
|
1,291
|
706
|
585
|
598
|
610
|
350
|
Capex / Sales
|
20.72%
|
10.32%
|
17.03%
|
8.22%
|
7.76%
|
6.8%
|
6.13%
|
3.09%
|
Announcement Date
|
2/28/20
|
4/25/21
|
4/27/22
|
4/27/23
|
4/23/24
|
-
|
-
|
-
|
Last Close Price
20.7
CNY Average target price
19.85
CNY Spread / Average Target -4.11% Consensus |
1st Jan change
|
Capi.
|
---|
| -12.29% | 2.76B | | +106.70% | 92.03B | | +40.95% | 83.92B | | +19.51% | 42.43B | | +18.78% | 40.66B | | +49.17% | 13.42B | | -9.80% | 13.04B | | +80.09% | 11.95B | | +129.83% | 11.08B | | -0.14% | 10.65B |
Electronic Component
|