End-of-day quote
Shenzhen S.E.
23:00:00 27/06/2024 BST
|
5-day change
|
1st Jan Change
|
46.38
CNY
|
+2.61%
|
|
-1.47%
|
-3.42%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
11,399
|
27,962
|
38,001
|
29,989
|
21,939
|
21,190
|
-
|
-
|
Enterprise Value (EV)
1 |
10,459
|
27,962
|
38,001
|
29,989
|
21,939
|
21,190
|
21,190
|
21,190
|
P/E ratio
|
28.3
x
|
64.5
x
|
75
x
|
53.9
x
|
29.1
x
|
21.9
x
|
17.9
x
|
14.7
x
|
Yield
|
0.56%
|
0.31%
|
0.24%
|
0.56%
|
0.79%
|
0.88%
|
0.5%
|
0.54%
|
Capitalization / Revenue
|
3.23
x
|
6.63
x
|
7.54
x
|
4.98
x
|
3.53
x
|
2.89
x
|
2.44
x
|
2.2
x
|
EV / Revenue
|
3.23
x
|
6.63
x
|
7.54
x
|
4.98
x
|
3.53
x
|
2.89
x
|
2.44
x
|
2.2
x
|
EV / EBITDA
|
18.8
x
|
41.6
x
|
48.8
x
|
34.8
x
|
18.7
x
|
12.9
x
|
11.7
x
|
11.1
x
|
EV / FCF
|
67,925,730
x
|
-
|
148,546,367
x
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
0%
|
-
|
0%
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
3.76
x
|
8.21
x
|
7.25
x
|
5.28
x
|
3.49
x
|
3.13
x
|
2.65
x
|
2.33
x
|
Nbr of stocks (in thousands)
|
429,000
|
429,000
|
452,662
|
452,662
|
456,870
|
456,870
|
-
|
-
|
Reference price
2 |
26.57
|
65.18
|
83.95
|
66.25
|
48.02
|
46.38
|
46.38
|
46.38
|
Announcement Date
|
28/02/20
|
12/04/21
|
11/04/22
|
17/04/23
|
29/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,534
|
4,218
|
5,038
|
6,020
|
6,210
|
7,334
|
8,696
|
9,640
|
EBITDA
1 |
605.7
|
671.6
|
779.5
|
860.8
|
1,171
|
1,648
|
1,807
|
1,911
|
EBIT
1 |
498.3
|
556.2
|
615.4
|
708.6
|
934.9
|
1,164
|
1,500
|
1,761
|
Operating Margin
|
14.1%
|
13.18%
|
12.22%
|
11.77%
|
15.05%
|
15.87%
|
17.26%
|
18.26%
|
Earnings before Tax (EBT)
1 |
505.1
|
563.8
|
616.9
|
706.6
|
936.6
|
1,165
|
1,501
|
1,762
|
Net income
1 |
402.2
|
433.6
|
487.2
|
555.4
|
750.5
|
1,014
|
1,189
|
1,442
|
Net margin
|
11.38%
|
10.28%
|
9.67%
|
9.23%
|
12.09%
|
13.83%
|
13.68%
|
14.96%
|
EPS
2 |
0.9400
|
1.010
|
1.120
|
1.230
|
1.650
|
2.115
|
2.593
|
3.158
|
Free Cash Flow
|
167.8
|
-
|
255.8
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
4.75%
|
-
|
5.08%
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
27.71%
|
-
|
32.82%
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
41.72%
|
-
|
52.5%
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.1500
|
0.2000
|
0.2000
|
0.3700
|
0.3800
|
0.4100
|
0.2300
|
0.2500
|
Announcement Date
|
28/02/20
|
12/04/21
|
11/04/22
|
17/04/23
|
29/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
1,509
|
1,560
|
1,636
|
1,314
|
1,783
|
-
|
1,583
|
1,007
|
1,614
|
1,700
|
1,831
|
1,438
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-
|
208.3
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
0.4500
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
26/04/22
|
22/08/22
|
24/10/22
|
17/04/23
|
26/04/23
|
21/08/23
|
26/10/23
|
29/03/24
|
25/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
939
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
168
|
-
|
256
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
14.1%
|
13.5%
|
11.9%
|
10.1%
|
12.6%
|
13.2%
|
14.6%
|
15.3%
|
ROA (Net income/ Total Assets)
|
7.8%
|
7.2%
|
6.22%
|
5.76%
|
7.11%
|
6.8%
|
7.8%
|
8.3%
|
Assets
1 |
5,158
|
6,024
|
7,831
|
9,645
|
10,558
|
14,916
|
15,242
|
17,377
|
Book Value Per Share
2 |
7.070
|
7.940
|
11.60
|
12.60
|
13.80
|
14.80
|
17.50
|
19.90
|
Cash Flow per Share
2 |
0.6200
|
0.1600
|
1.840
|
0.3900
|
3.590
|
2.030
|
2.670
|
2.660
|
Capex
1 |
97.5
|
148
|
577
|
336
|
448
|
366
|
387
|
390
|
Capex / Sales
|
2.76%
|
3.5%
|
11.46%
|
5.57%
|
7.22%
|
4.99%
|
4.45%
|
4.05%
|
Announcement Date
|
28/02/20
|
12/04/21
|
11/04/22
|
17/04/23
|
29/03/24
|
-
|
-
|
-
|
Last Close Price
46.38
CNY Average target price
55.04
CNY Spread / Average Target +18.66% Consensus |
1st Jan change
|
Capi.
|
---|
| -3.42% | 2.92B | | +104.78% | 91.31B | | +35.92% | 80.93B | | +14.11% | 38.83B | | +10.99% | 38.8B | | -14.61% | 13.12B | | +38.26% | 12.41B | | +6.56% | 11.25B | | -2.44% | 11.1B | | +66.46% | 11.05B |
Electronic Component
|