End-of-day quote
Shanghai S.E.
23:00:00 25/04/2024 BST
|
5-day change
|
1st Jan Change
|
140.1
CNY
|
+0.64%
|
|
+3.01%
|
-12.31%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
7,015
|
15,816
|
14,540
|
13,446
|
15,827
|
13,862
|
-
|
-
|
Enterprise Value (EV)
1 |
7,015
|
15,502
|
14,250
|
13,201
|
15,432
|
13,381
|
13,359
|
13,075
|
P/E ratio
|
91.7
x
|
103
x
|
116
x
|
39.3
x
|
40
x
|
29.9
x
|
23.3
x
|
19.5
x
|
Yield
|
0.29%
|
0.1%
|
0.12%
|
0.23%
|
0.22%
|
0.25%
|
0.34%
|
0.47%
|
Capitalization / Revenue
|
24.6
x
|
37.4
x
|
21.2
x
|
12.5
x
|
12.8
x
|
8.5
x
|
6.83
x
|
5.78
x
|
EV / Revenue
|
24.6
x
|
36.7
x
|
20.8
x
|
12.3
x
|
12.5
x
|
8.2
x
|
6.58
x
|
5.45
x
|
EV / EBITDA
|
-
|
83.5
x
|
76.9
x
|
34.2
x
|
29.6
x
|
21.1
x
|
17.1
x
|
15.2
x
|
EV / FCF
|
-
|
1,702,022,947
x
|
-79,224,427
x
|
308,177,568
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
0%
|
-0%
|
0%
|
-
|
-
|
-
|
-
|
Price to Book
|
7.9
x
|
15.1
x
|
12.1
x
|
8.84
x
|
7.53
x
|
5.49
x
|
4.5
x
|
3.73
x
|
Nbr of stocks (in thousands)
|
96,657
|
96,657
|
96,861
|
97,112
|
99,070
|
98,948
|
-
|
-
|
Reference price
2 |
72.57
|
163.6
|
150.1
|
138.5
|
159.8
|
140.1
|
140.1
|
140.1
|
Announcement Date
|
27/02/20
|
25/02/21
|
24/02/22
|
27/02/23
|
25/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
285.4
|
422.4
|
686.7
|
1,077
|
1,238
|
1,631
|
2,031
|
2,398
|
EBITDA
1 |
-
|
185.6
|
185.3
|
385.5
|
520.9
|
633
|
783.1
|
862.7
|
EBIT
1 |
72.9
|
171.7
|
133.4
|
339.2
|
435.8
|
515.1
|
656.6
|
769.5
|
Operating Margin
|
25.54%
|
40.64%
|
19.43%
|
31.51%
|
35.2%
|
31.58%
|
32.33%
|
32.08%
|
Earnings before Tax (EBT)
1 |
72.86
|
171
|
132.1
|
339.2
|
435.8
|
521.8
|
667.6
|
801.4
|
Net income
1 |
65.5
|
153.2
|
125.1
|
301.4
|
386.8
|
464.8
|
595.9
|
710.4
|
Net margin
|
22.95%
|
36.28%
|
18.22%
|
27.99%
|
31.24%
|
28.5%
|
29.34%
|
29.62%
|
EPS
2 |
0.7912
|
1.588
|
1.291
|
3.523
|
3.990
|
4.690
|
6.010
|
7.173
|
Free Cash Flow
|
-
|
9.108
|
-179.9
|
42.84
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
2.16%
|
-26.19%
|
3.98%
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
4.91%
|
-
|
11.11%
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
5.94%
|
-
|
14.21%
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.2088
|
0.1648
|
0.1753
|
0.3231
|
0.3500
|
0.3500
|
0.4733
|
0.6550
|
Announcement Date
|
27/02/20
|
25/02/21
|
24/02/22
|
27/02/23
|
25/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
187.5
|
216.1
|
233.1
|
270.3
|
290.4
|
283
|
269.3
|
305.6
|
323.3
|
339.9
|
663.1
|
378.5
|
388.5
|
429.5
|
456
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
28.34
|
25.48
|
42.78
|
100.4
|
90.64
|
105.5
|
84.52
|
189
|
80.53
|
81.76
|
-
|
113.6
|
114.8
|
119.8
|
104.2
|
Operating Margin
|
15.11%
|
11.79%
|
18.35%
|
37.13%
|
31.21%
|
37.27%
|
31.38%
|
61.86%
|
24.91%
|
24.06%
|
-
|
30.01%
|
29.55%
|
27.9%
|
22.85%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
105.5
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-
|
94.88
|
-
|
-
|
-
|
-
|
151.8
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
33.52%
|
-
|
-
|
-
|
-
|
22.89%
|
-
|
-
|
-
|
-
|
EPS
2 |
0.2528
|
0.2912
|
0.4066
|
1.131
|
0.8154
|
1.008
|
0.7846
|
2.255
|
0.6900
|
0.2600
|
-
|
1.060
|
1.140
|
1.180
|
1.040
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
28/10/21
|
24/02/22
|
28/04/22
|
30/08/22
|
30/10/22
|
27/02/23
|
27/04/23
|
30/08/23
|
30/10/23
|
25/02/24
|
25/02/24
|
26/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
313
|
290
|
245
|
396
|
481
|
503
|
786
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
9.11
|
-180
|
42.8
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
11.4%
|
15.9%
|
11.1%
|
22.2%
|
20.7%
|
19.5%
|
20.5%
|
18.7%
|
ROA (Net income/ Total Assets)
|
-
|
13.5%
|
8.6%
|
16.2%
|
-
|
15.5%
|
17.6%
|
17%
|
Assets
1 |
-
|
1,134
|
1,455
|
1,860
|
-
|
2,999
|
3,395
|
4,179
|
Book Value Per Share
2 |
9.180
|
10.80
|
12.40
|
15.70
|
21.20
|
25.50
|
31.10
|
37.50
|
Cash Flow per Share
2 |
0.8800
|
1.170
|
0.6300
|
2.460
|
3.390
|
4.100
|
5.680
|
6.940
|
Capex
1 |
42.1
|
104
|
241
|
196
|
338
|
106
|
97
|
117
|
Capex / Sales
|
14.77%
|
24.64%
|
35.09%
|
18.23%
|
27.29%
|
6.5%
|
4.78%
|
4.88%
|
Announcement Date
|
27/02/20
|
25/02/21
|
24/02/22
|
27/02/23
|
25/02/24
|
-
|
-
|
-
|
Last Close Price
140.1
CNY Average target price
173.2
CNY Spread / Average Target +23.61% Consensus |
1st Jan change
|
Capi.
|
---|
| -12.31% | 1.91B | | +73.42% | 2,159B | | +19.25% | 623B | | +31.87% | 622B | | +6.75% | 254B | | +15.01% | 185B | | +4.16% | 162B | | -37.96% | 136B | | +32.29% | 127B | | +32.62% | 105B |
Other Semiconductors
|