End-of-day quote
Shanghai S.E.
06:00:00 2024-07-15 pm EDT
|
5-day change
|
1st Jan Change
|
19.08
CNY
|
+2.58%
|
|
+4.38%
|
-45.93%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
6,995
|
14,112
|
6,528
|
6,010
|
3,239
|
-
|
-
|
Enterprise Value (EV)
1 |
6,995
|
14,112
|
6,528
|
6,010
|
3,239
|
3,239
|
3,239
|
P/E ratio
|
67.3
x
|
64.4
x
|
-
|
-
|
-
|
-
|
-
|
Yield
|
-
|
-
|
0.25%
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
36.4
x
|
29.8
x
|
12.1
x
|
41.6
x
|
9.91
x
|
4.86
x
|
3.51
x
|
EV / Revenue
|
36.4
x
|
29.8
x
|
12.1
x
|
41.6
x
|
9.91
x
|
4.86
x
|
3.51
x
|
EV / EBITDA
|
52.6
x
|
48.6
x
|
-
|
-216
x
|
34.8
x
|
20.5
x
|
16.7
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
5.78
x
|
9.98
x
|
4.15
x
|
3.41
x
|
1.77
x
|
1.67
x
|
1.56
x
|
Nbr of stocks (in thousands)
|
160,000
|
160,000
|
160,000
|
170,306
|
169,767
|
-
|
-
|
Reference price
2 |
43.72
|
88.20
|
40.80
|
35.29
|
19.08
|
19.08
|
19.08
|
Announcement Date
|
2/23/21
|
2/25/22
|
2/20/23
|
2/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
192.1
|
473.9
|
539.2
|
144.5
|
327
|
666
|
923
|
EBITDA
1 |
-
|
133
|
290.3
|
-
|
-27.86
|
93
|
158
|
194
|
EBIT
1 |
-
|
112.2
|
253.2
|
-
|
-87.22
|
85
|
147
|
178
|
Operating Margin
|
-
|
58.42%
|
53.43%
|
-
|
-60.36%
|
25.99%
|
22.07%
|
19.28%
|
Earnings before Tax (EBT)
|
-
|
112.3
|
253.1
|
-
|
-
|
-
|
-
|
-
|
Net income
|
76.95
|
100.3
|
218.4
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
52.2%
|
46.1%
|
-
|
-
|
-
|
-
|
-
|
EPS
|
0.6400
|
0.6500
|
1.370
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
0.1000
|
-
|
-
|
-
|
-
|
Announcement Date
|
4/24/20
|
2/23/21
|
2/25/22
|
2/20/23
|
2/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
---|
Net sales
1 |
-
|
148.5
|
52.14
|
26.7
|
40.35
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
Net income
|
44.41
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
EPS
|
0.2700
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/25/22
|
2/20/23
|
4/23/23
|
8/25/23
|
10/27/23
|
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)
|
-
|
9.62%
|
16.6%
|
10.8%
|
-4.31%
|
3.9%
|
6.3%
|
6.9%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
9.96%
|
-3.57%
|
3.6%
|
5.7%
|
6.2%
|
Assets
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
1 |
-
|
7.570
|
8.840
|
9.830
|
10.30
|
10.80
|
11.40
|
12.20
|
Cash Flow per Share
|
-
|
0.9100
|
1.180
|
0.8100
|
-
|
-
|
-
|
-
|
Capex
2 |
-
|
154
|
279
|
-
|
155
|
120
|
122
|
145
|
Capex / Sales
|
-
|
79.91%
|
58.83%
|
-
|
107.18%
|
36.7%
|
18.32%
|
15.71%
|
Announcement Date
|
4/24/20
|
2/23/21
|
2/25/22
|
2/20/23
|
2/22/24
|
-
|
-
|
-
|
Last Close Price
19.08
CNY Average target price
23
CNY Spread / Average Target +20.55% Consensus |
1st Jan change
|
Capi.
|
---|
| -45.93% | 435M | | +32.51% | 66.14B | | +7.35% | 18.59B | | +81.09% | 12.47B | | +23.61% | 10.92B | | +7.93% | 10.51B | | +79.52% | 10.32B | | +83.83% | 9.01B | | +12.50% | 8.93B | | -0.51% | 8.62B |
Integrated Circuits
|