End-of-day quote
Shanghai S.E.
23:00:00 29/04/2024 BST
|
5-day change
|
1st Jan Change
|
58.17
CNY
|
-2.00%
|
|
+4.04%
|
-7.12%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
22,196
|
32,367
|
53,528
|
29,156
|
26,079
|
24,334
|
-
|
-
|
Enterprise Value (EV)
1 |
22,196
|
30,473
|
51,269
|
27,028
|
26,079
|
23,782
|
22,956
|
22,553
|
P/E ratio
|
126
x
|
281
x
|
66.8
x
|
40.3
x
|
52.2
x
|
32.6
x
|
20.6
x
|
16.9
x
|
Yield
|
0.22%
|
-
|
0.01%
|
-
|
-
|
0.64%
|
0.98%
|
1.44%
|
Capitalization / Revenue
|
9.41
x
|
11.8
x
|
11.2
x
|
5.26
x
|
4.86
x
|
3.73
x
|
2.97
x
|
2.54
x
|
EV / Revenue
|
9.41
x
|
11.1
x
|
10.7
x
|
4.87
x
|
4.86
x
|
3.65
x
|
2.8
x
|
2.36
x
|
EV / EBITDA
|
-
|
109
x
|
50
x
|
27.9
x
|
35.6
x
|
28.2
x
|
19
x
|
15
x
|
EV / FCF
|
-
|
45.9
x
|
164
x
|
112
x
|
47.9
x
|
517
x
|
29
x
|
31.3
x
|
FCF Yield
|
-
|
2.18%
|
0.61%
|
0.9%
|
2.09%
|
0.19%
|
3.45%
|
3.2%
|
Price to Book
|
7.93
x
|
11.1
x
|
13.8
x
|
5.96
x
|
4.78
x
|
3.95
x
|
3.35
x
|
2.87
x
|
Nbr of stocks (in thousands)
|
411,120
|
411,120
|
411,120
|
413,500
|
416,394
|
418,326
|
-
|
-
|
Reference price
2 |
53.99
|
78.73
|
130.2
|
70.51
|
62.63
|
58.17
|
58.17
|
58.17
|
Announcement Date
|
28/02/20
|
25/02/21
|
24/02/22
|
24/02/23
|
01/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,358
|
2,738
|
4,777
|
5,545
|
5,367
|
6,517
|
8,197
|
9,565
|
EBITDA
1 |
-
|
279.5
|
1,024
|
968.7
|
732.7
|
842.1
|
1,206
|
1,503
|
EBIT
1 |
169
|
121.7
|
846.8
|
721.8
|
501.3
|
768.8
|
1,142
|
1,465
|
Operating Margin
|
7.17%
|
4.45%
|
17.73%
|
13.02%
|
9.34%
|
11.8%
|
13.94%
|
15.32%
|
Earnings before Tax (EBT)
1 |
169.1
|
118.8
|
846.5
|
720.9
|
502.9
|
765.7
|
1,142
|
1,465
|
Net income
1 |
158
|
114.8
|
811.6
|
726.7
|
496.9
|
749
|
1,179
|
1,435
|
Net margin
|
6.7%
|
4.19%
|
16.99%
|
13.1%
|
9.26%
|
11.49%
|
14.39%
|
15%
|
EPS
2 |
0.4300
|
0.2800
|
1.950
|
1.750
|
1.200
|
1.784
|
2.825
|
3.435
|
Free Cash Flow
1 |
-
|
663.5
|
313.4
|
242.2
|
544.2
|
46
|
791
|
721.5
|
FCF margin
|
-
|
24.23%
|
6.56%
|
4.37%
|
10.14%
|
0.71%
|
9.65%
|
7.54%
|
FCF Conversion (EBITDA)
|
-
|
237.43%
|
30.59%
|
25%
|
74.27%
|
5.46%
|
65.6%
|
48%
|
FCF Conversion (Net income)
|
-
|
577.79%
|
38.62%
|
33.33%
|
109.5%
|
6.14%
|
67.06%
|
50.27%
|
Dividend per Share
2 |
0.1200
|
-
|
0.0100
|
-
|
-
|
0.3750
|
0.5700
|
0.8350
|
Announcement Date
|
28/02/20
|
25/02/21
|
24/02/22
|
24/02/23
|
01/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
---|
Net sales
1 |
1,481
|
1,626
|
1,293
|
1,145
|
1,035
|
1,315
|
1,507
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
276.2
|
324.4
|
37.18
|
-
|
26.22
|
143.9
|
131.4
|
Operating Margin
|
18.65%
|
19.95%
|
2.88%
|
-
|
2.53%
|
10.94%
|
8.72%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
270.4
|
314.4
|
95.42
|
-
|
-
|
-
|
-
|
Net margin
|
18.26%
|
19.33%
|
7.38%
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
27/04/22
|
11/08/22
|
28/10/22
|
24/02/23
|
24/04/23
|
14/08/23
|
27/10/23
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
1,895
|
2,259
|
2,127
|
-
|
552
|
1,378
|
1,781
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
664
|
313
|
242
|
544
|
46
|
791
|
722
|
ROE (net income / shareholders' equity)
|
9.24%
|
4.02%
|
23.9%
|
16.7%
|
9.39%
|
13.5%
|
16%
|
17.3%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
16.4%
|
12.4%
|
-
|
11.1%
|
13.2%
|
14.6%
|
Assets
1 |
-
|
-
|
4,938
|
5,865
|
-
|
6,768
|
8,958
|
9,808
|
Book Value Per Share
2 |
6.810
|
7.100
|
9.420
|
11.80
|
13.10
|
14.70
|
17.40
|
20.20
|
Cash Flow per Share
2 |
0.8300
|
2.250
|
1.400
|
1.290
|
2.280
|
2.040
|
2.610
|
3.330
|
Capex
1 |
176
|
264
|
263
|
289
|
404
|
250
|
266
|
278
|
Capex / Sales
|
7.46%
|
9.62%
|
5.51%
|
5.22%
|
7.53%
|
3.84%
|
3.25%
|
2.91%
|
Announcement Date
|
28/02/20
|
25/02/21
|
24/02/22
|
24/02/23
|
01/02/24
|
-
|
-
|
-
|
Last Close Price
58.17
CNY Average target price
74.2
CNY Spread / Average Target +27.56% Consensus |
1st Jan change
|
Capi.
|
---|
| -7.12% | 3.36B | | +79.29% | 2,185B | | +31.53% | 627B | | +14.50% | 592B | | +2.16% | 243B | | +24.21% | 200B | | +4.96% | 163B | | -38.51% | 132B | | +34.40% | 127B | | +35.34% | 105B |
Other Semiconductors
|