End-of-day quote
Shenzhen S.E.
06:00:00 2024-07-04 pm EDT
|
5-day change
|
1st Jan Change
|
36.22
CNY
|
-2.45%
|
|
-6.89%
|
-1.31%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
8,077
|
20,857
|
34,338
|
26,972
|
19,871
|
19,581
|
-
|
-
|
Enterprise Value (EV)
1 |
8,077
|
20,857
|
33,727
|
26,290
|
17,747
|
17,574
|
17,915
|
18,118
|
P/E ratio
|
35.8
x
|
55.5
x
|
44.5
x
|
25.4
x
|
21.1
x
|
19.1
x
|
15.7
x
|
13.5
x
|
Yield
|
0.51%
|
0.34%
|
0.33%
|
0.95%
|
1.63%
|
1.55%
|
1.52%
|
1.85%
|
Capitalization / Revenue
|
4.02
x
|
7.97
x
|
7.81
x
|
4.99
x
|
3.67
x
|
3.12
x
|
2.57
x
|
2.28
x
|
EV / Revenue
|
4.02
x
|
7.97
x
|
7.67
x
|
4.87
x
|
3.28
x
|
2.8
x
|
2.35
x
|
2.11
x
|
EV / EBITDA
|
18.6
x
|
32.3
x
|
28.1
x
|
16.1
x
|
10.8
x
|
9.42
x
|
8.05
x
|
6.7
x
|
EV / FCF
|
-
|
-
|
-
|
-962
x
|
38.9
x
|
44.6
x
|
22.9
x
|
13.5
x
|
FCF Yield
|
-
|
-
|
-
|
-0.1%
|
2.57%
|
2.24%
|
4.38%
|
7.42%
|
Price to Book
|
3.19
x
|
7.22
x
|
6.77
x
|
4.38
x
|
2.41
x
|
2.2
x
|
2
x
|
1.78
x
|
Nbr of stocks (in thousands)
|
469,565
|
469,549
|
511,129
|
512,773
|
541,452
|
540,608
|
-
|
-
|
Reference price
2 |
17.20
|
44.42
|
67.18
|
52.60
|
36.70
|
36.22
|
36.22
|
36.22
|
Announcement Date
|
2/27/20
|
4/15/21
|
2/25/22
|
3/28/23
|
4/21/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,007
|
2,617
|
4,397
|
5,404
|
5,410
|
6,266
|
7,615
|
8,592
|
EBITDA
1 |
434.3
|
646.6
|
1,200
|
1,633
|
1,651
|
1,866
|
2,225
|
2,704
|
EBIT
1 |
263.1
|
459.2
|
955.8
|
1,263
|
1,054
|
1,183
|
1,432
|
1,671
|
Operating Margin
|
13.11%
|
17.55%
|
21.74%
|
23.36%
|
19.48%
|
18.88%
|
18.81%
|
19.44%
|
Earnings before Tax (EBT)
1 |
258.5
|
450.2
|
943.1
|
1,250
|
1,041
|
1,188
|
1,442
|
1,671
|
Net income
1 |
225.2
|
378.3
|
768.1
|
1,060
|
923.9
|
1,027
|
1,249
|
1,454
|
Net margin
|
11.22%
|
14.45%
|
17.47%
|
19.62%
|
17.08%
|
16.39%
|
16.4%
|
16.92%
|
EPS
2 |
0.4800
|
0.8000
|
1.510
|
2.070
|
1.740
|
1.894
|
2.300
|
2.680
|
Free Cash Flow
1 |
-
|
-
|
-
|
-27.32
|
455.8
|
394
|
784
|
1,345
|
FCF margin
|
-
|
-
|
-
|
-0.51%
|
8.42%
|
6.29%
|
10.3%
|
15.65%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
27.61%
|
21.11%
|
35.24%
|
49.75%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
49.33%
|
38.35%
|
62.78%
|
92.5%
|
Dividend per Share
2 |
0.0880
|
0.1500
|
0.2200
|
0.5000
|
0.6000
|
0.5600
|
0.5500
|
0.6700
|
Announcement Date
|
2/27/20
|
4/15/21
|
2/25/22
|
3/28/23
|
4/21/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
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
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
1 |
0.4000
|
0.5400
|
0.6000
|
0.6700
|
0.2600
|
0.3500
|
0.4400
|
0.3800
|
0.5700
|
0.3300
|
0.3900
|
0.5100
|
0.5800
|
0.5300
|
0.5500
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/25/22
|
4/28/22
|
8/11/22
|
10/27/22
|
3/28/23
|
4/27/23
|
8/27/23
|
10/22/23
|
4/21/24
|
4/28/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
611
|
681
|
2,124
|
2,007
|
1,666
|
1,463
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
-
|
-27.3
|
456
|
394
|
784
|
1,345
|
ROE (net income / shareholders' equity)
|
9.16%
|
13.9%
|
16.7%
|
19%
|
12.5%
|
11.3%
|
12.7%
|
13.4%
|
ROA (Net income/ Total Assets)
|
6.44%
|
9.93%
|
13.2%
|
12.6%
|
8.4%
|
7.88%
|
8.57%
|
9.36%
|
Assets
1 |
3,496
|
3,808
|
5,819
|
8,438
|
10,999
|
13,046
|
14,572
|
15,534
|
Book Value Per Share
2 |
5.390
|
6.150
|
9.920
|
12.00
|
15.20
|
16.50
|
18.10
|
20.30
|
Cash Flow per Share
2 |
0.7900
|
1.050
|
1.400
|
1.560
|
1.660
|
-0.4200
|
0.4200
|
6.500
|
Capex
1 |
254
|
-
|
1,166
|
826
|
444
|
1,000
|
1,177
|
1,048
|
Capex / Sales
|
12.65%
|
-
|
26.52%
|
15.28%
|
8.2%
|
15.96%
|
15.45%
|
12.2%
|
Announcement Date
|
2/27/20
|
4/15/21
|
2/25/22
|
3/28/23
|
4/21/24
|
-
|
-
|
-
|
Last Close Price
36.22
CNY Average target price
52
CNY Spread / Average Target +43.57% Consensus |
1st Jan change
|
Capi.
|
---|
| -1.31% | 2.76B | | +154.07% | 3,153B | | +52.59% | 805B | | +69.48% | 802B | | +16.60% | 265B | | +42.26% | 227B | | +16.62% | 181B | | +141.12% | 175B | | +54.21% | 152B | | +66.78% | 115B |
Other Semiconductors
|