End-of-day quote
Shanghai S.E.
23:00:00 30/05/2024 BST
|
5-day change
|
1st Jan Change
|
20.12
CNY
|
-1.37%
|
|
+3.44%
|
-23.18%
|
Fiscal Period: December |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
8,883
|
10,677
|
8,202
|
-
|
-
|
Enterprise Value (EV)
1 |
8,883
|
10,677
|
8,202
|
8,202
|
8,202
|
P/E ratio
|
55.9
x
|
-114
x
|
31.8
x
|
18.9
x
|
-
|
Yield
|
-
|
-
|
0.75%
|
1.54%
|
-
|
Capitalization / Revenue
|
4.08
x
|
4.47
x
|
2.54
x
|
2.07
x
|
-
|
EV / Revenue
|
4.08
x
|
4.47
x
|
2.54
x
|
2.07
x
|
-
|
EV / EBITDA
|
15.1
x
|
31.1
x
|
7.41
x
|
5.86
x
|
-
|
EV / FCF
|
-
|
-5.01
x
|
-213
x
|
-189
x
|
41.6
x
|
FCF Yield
|
-
|
-20%
|
-0.47%
|
-0.53%
|
2.4%
|
Price to Book
|
3.48
x
|
4.36
x
|
2.85
x
|
2.51
x
|
-
|
Nbr of stocks (in thousands)
|
407,660
|
407,660
|
407,660
|
-
|
-
|
Reference price
2 |
21.79
|
26.19
|
20.12
|
20.12
|
20.12
|
Announcement Date
|
27/02/23
|
24/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,055
|
2,177
|
2,391
|
3,235
|
3,956
|
-
|
EBITDA
1 |
-
|
590
|
343.7
|
1,107
|
1,399
|
-
|
EBIT
1 |
-
|
155.9
|
-167.2
|
276.3
|
459.3
|
-
|
Operating Margin
|
-
|
7.16%
|
-6.99%
|
8.54%
|
11.61%
|
-
|
Earnings before Tax (EBT)
1 |
-
|
137.3
|
-167.8
|
269.3
|
452
|
-
|
Net income
1 |
322.1
|
138.1
|
-93.39
|
257.3
|
435
|
-
|
Net margin
|
15.68%
|
6.35%
|
-3.91%
|
7.95%
|
10.99%
|
-
|
EPS
2 |
-
|
0.3900
|
-0.2300
|
0.6333
|
1.067
|
-
|
Free Cash Flow
1 |
-
|
-
|
-2,131
|
-38.44
|
-43.45
|
197.1
|
FCF margin
|
-
|
-
|
-89.14%
|
-1.19%
|
-1.1%
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
0.1500
|
0.3100
|
-
|
Announcement Date
|
27/10/22
|
27/02/23
|
24/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
-2,131
|
-38.4
|
-43.5
|
197
|
ROE (net income / shareholders' equity)
|
-
|
9%
|
-3.75%
|
8.88%
|
13.3%
|
-
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
2.48%
|
4.03%
|
-
|
Assets
1 |
-
|
-
|
-
|
10,376
|
10,794
|
-
|
Book Value Per Share
2 |
-
|
6.260
|
6.010
|
7.070
|
8.020
|
-
|
Cash Flow per Share
2 |
-
|
2.210
|
2.630
|
3.440
|
4.250
|
-
|
Capex
1 |
-
|
-
|
3,203
|
813
|
994
|
969
|
Capex / Sales
|
-
|
-
|
133.96%
|
25.12%
|
25.11%
|
-
|
Announcement Date
|
27/10/22
|
27/02/23
|
24/02/24
|
-
|
-
|
-
|
Last Close Price
20.12
CNY Average target price
44
CNY Spread / Average Target +118.69% Consensus |
1st Jan change
|
Capi.
|
---|
| -23.18% | 1.15B | | +121.31% | 2,716B | | +38.45% | 671B | | +19.20% | 632B | | +13.30% | 270B | | +41.14% | 229B | | +14.39% | 178B | | +46.48% | 140B | | -38.55% | 129B | | +60.37% | 126B |
Other Semiconductors
|