End-of-day quote
Shanghai S.E.
23:00:00 29/04/2024 BST
|
5-day change
|
1st Jan Change
|
50.91
CNY
|
-0.82%
|
|
+8.95%
|
-13.36%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
80,906
|
93,639
|
94,883
|
70,993
|
66,912
|
57,513
|
-
|
-
|
Enterprise Value (EV)
1 |
73,548
|
88,164
|
89,792
|
65,134
|
66,912
|
50,208
|
49,169
|
47,834
|
P/E ratio
|
81.4
x
|
85.4
x
|
115
x
|
54.4
x
|
147
x
|
42.6
x
|
26.7
x
|
21.2
x
|
Yield
|
0.42%
|
0.36%
|
0.36%
|
0.48%
|
-
|
0.56%
|
0.91%
|
0.96%
|
Capitalization / Revenue
|
46.6
x
|
51.3
x
|
37
x
|
19.3
x
|
29.3
x
|
13.9
x
|
9.16
x
|
7.32
x
|
EV / Revenue
|
42.3
x
|
48.3
x
|
35
x
|
17.7
x
|
29.3
x
|
12.2
x
|
7.83
x
|
6.09
x
|
EV / EBITDA
|
72.9
x
|
94
x
|
144
x
|
36.2
x
|
119
x
|
37.2
x
|
22.3
x
|
16.2
x
|
EV / FCF
|
-
|
157
x
|
170
x
|
141
x
|
-
|
53.4
x
|
26.9
x
|
23.9
x
|
FCF Yield
|
-
|
0.64%
|
0.59%
|
0.71%
|
-
|
1.87%
|
3.71%
|
4.19%
|
Price to Book
|
11
x
|
11.6
x
|
11.3
x
|
7.16
x
|
6.57
x
|
5.13
x
|
4.5
x
|
3.88
x
|
Nbr of stocks (in thousands)
|
1,129,814
|
1,129,814
|
1,131,307
|
1,134,068
|
1,138,740
|
1,129,701
|
-
|
-
|
Reference price
2 |
71.61
|
82.88
|
83.87
|
62.60
|
58.76
|
50.91
|
50.91
|
50.91
|
Announcement Date
|
27/02/20
|
25/02/21
|
09/02/22
|
21/02/23
|
26/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,738
|
1,824
|
2,562
|
3,672
|
2,286
|
4,124
|
6,276
|
7,859
|
EBITDA
1 |
1,009
|
937.9
|
624.9
|
1,798
|
560.6
|
1,349
|
2,203
|
2,950
|
EBIT
1 |
979.2
|
746.6
|
576.9
|
1,414
|
472
|
1,359
|
2,248
|
2,874
|
Operating Margin
|
56.35%
|
40.94%
|
22.52%
|
38.51%
|
20.65%
|
32.96%
|
35.82%
|
36.57%
|
Earnings before Tax (EBT)
1 |
978.7
|
1,205
|
915
|
1,414
|
472.2
|
1,471
|
2,367
|
2,932
|
Net income
1 |
932.9
|
1,104
|
829.1
|
1,299
|
450.9
|
1,356
|
2,171
|
2,731
|
Net margin
|
53.68%
|
60.52%
|
32.36%
|
35.38%
|
19.73%
|
32.87%
|
34.59%
|
34.75%
|
EPS
2 |
0.8800
|
0.9700
|
0.7300
|
1.150
|
0.4000
|
1.194
|
1.905
|
2.396
|
Free Cash Flow
1 |
-
|
560.8
|
526.9
|
462
|
-
|
940
|
1,825
|
2,004
|
FCF margin
|
-
|
30.75%
|
20.57%
|
12.58%
|
-
|
22.79%
|
29.07%
|
25.51%
|
FCF Conversion (EBITDA)
|
-
|
59.79%
|
84.32%
|
25.69%
|
-
|
69.66%
|
82.82%
|
67.95%
|
FCF Conversion (Net income)
|
-
|
50.81%
|
63.55%
|
35.55%
|
-
|
69.34%
|
84.05%
|
73.4%
|
Dividend per Share
2 |
0.3000
|
0.3000
|
0.3000
|
0.3000
|
-
|
0.2838
|
0.4610
|
0.4869
|
Announcement Date
|
27/02/20
|
25/02/21
|
09/02/22
|
21/02/23
|
26/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
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
1 |
858.6
|
1,090
|
734.1
|
969.3
|
900.4
|
1,027
|
953.5
|
791.4
|
419.5
|
508.1
|
597.6
|
760.6
|
737.3
|
1,066
|
1,295
|
1,437
|
-
|
-
|
EBITDA
1 |
-
|
-
|
-
|
597.7
|
260.6
|
262.3
|
305.1
|
969.6
|
-
|
-
|
-
|
-
|
-
|
320.4
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
-
|
-
|
253.6
|
356
|
255.5
|
252.1
|
415.1
|
24.03
|
72.05
|
226.2
|
214.3
|
240.6
|
323.8
|
429.9
|
451.9
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
26.17%
|
39.53%
|
24.88%
|
26.44%
|
52.45%
|
5.73%
|
14.18%
|
37.86%
|
28.18%
|
32.63%
|
30.38%
|
33.2%
|
31.44%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
-
|
579.1
|
365
|
356
|
426.5
|
307
|
324.5
|
24.03
|
71.61
|
161.1
|
215.5
|
240.5
|
501
|
602
|
562
|
-
|
-
|
Net income
1 |
-
|
601.5
|
502.2
|
316.7
|
306.1
|
374.9
|
318
|
300.4
|
19.72
|
62.14
|
174.9
|
217.2
|
223.4
|
348.9
|
465.5
|
516.5
|
-
|
-
|
Net margin
|
-
|
55.21%
|
68.41%
|
32.67%
|
33.99%
|
36.5%
|
33.35%
|
37.96%
|
4.7%
|
12.23%
|
29.27%
|
28.55%
|
30.3%
|
32.72%
|
35.95%
|
35.94%
|
-
|
-
|
EPS
2 |
-
|
-
|
0.4400
|
0.2800
|
0.2700
|
0.3300
|
0.2800
|
0.2700
|
0.0200
|
0.0500
|
0.1300
|
0.1900
|
0.2000
|
0.2400
|
0.3250
|
0.3400
|
0.3600
|
0.3800
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
27/02/20
|
14/08/20
|
25/02/21
|
09/02/22
|
28/04/22
|
09/08/22
|
30/10/22
|
21/02/23
|
28/04/23
|
23/08/23
|
30/10/23
|
26/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
7,358
|
5,475
|
5,091
|
5,859
|
-
|
7,305
|
8,344
|
9,679
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
561
|
527
|
462
|
-
|
940
|
1,825
|
2,005
|
ROE (net income / shareholders' equity)
|
17.7%
|
14.3%
|
9.93%
|
14.2%
|
4.44%
|
11.9%
|
16.3%
|
18.9%
|
ROA (Net income/ Total Assets)
|
15.6%
|
13.6%
|
9.54%
|
13.2%
|
-
|
12.1%
|
15.9%
|
17.9%
|
Assets
1 |
5,981
|
8,100
|
8,689
|
9,826
|
-
|
11,200
|
13,632
|
15,249
|
Book Value Per Share
2 |
6.490
|
7.140
|
7.420
|
8.740
|
8.950
|
9.920
|
11.30
|
13.10
|
Cash Flow per Share
2 |
0.7700
|
0.8800
|
0.6000
|
0.6100
|
-
|
1.090
|
1.740
|
2.440
|
Capex
1 |
21.6
|
439
|
153
|
227
|
-
|
450
|
434
|
367
|
Capex / Sales
|
1.24%
|
24.09%
|
5.99%
|
6.18%
|
-
|
10.91%
|
6.92%
|
4.68%
|
Announcement Date
|
27/02/20
|
25/02/21
|
09/02/22
|
21/02/23
|
26/02/24
|
-
|
-
|
-
|
Last Close Price
50.91
CNY Average target price
71.04
CNY Spread / Average Target +39.53% Consensus |
1st Jan change
|
Capi.
|
---|
| -13.36% | 7.95B | | -20.51% | 5.89B | | +4.58% | 5.49B | | +35.19% | 4.28B | | +16.25% | 1.25B | | +3.57% | 1.15B | | +10.91% | 1.13B | | -2.22% | 968M | | -13.55% | 926M | | -30.17% | 763M |
Memory Chips (RAM)
|