End-of-day quote
Shanghai S.E.
23:00:00 14/05/2024 BST
|
5-day change
|
1st Jan Change
|
30.02
CNY
|
-1.73%
|
|
-4.94%
|
-32.11%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
16,950
|
49,395
|
34,964
|
16,588
|
19,780
|
13,263
|
-
|
-
|
Enterprise Value (EV)
1 |
16,950
|
49,395
|
34,300
|
16,161
|
19,962
|
13,957
|
14,287
|
14,368
|
P/E ratio
|
-
|
84.7
x
|
76.4
x
|
53.4
x
|
40.9
x
|
20.1
x
|
13.2
x
|
11.6
x
|
Yield
|
-
|
0.13%
|
0.14%
|
0.3%
|
0.27%
|
0.49%
|
0.57%
|
0.63%
|
Capitalization / Revenue
|
24.8
x
|
31.6
x
|
19.6
x
|
6.27
x
|
5.56
x
|
2.87
x
|
2.23
x
|
1.81
x
|
EV / Revenue
|
24.8
x
|
31.6
x
|
19.3
x
|
6.11
x
|
5.61
x
|
3.02
x
|
2.41
x
|
1.96
x
|
EV / EBITDA
|
-
|
69.3
x
|
65.7
x
|
36.6
x
|
31.9
x
|
13.5
x
|
10.5
x
|
9.86
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
16.9
x
|
10.1
x
|
4.19
x
|
4.31
x
|
2.47
x
|
2.15
x
|
1.8
x
|
Nbr of stocks (in thousands)
|
445,000
|
445,000
|
445,000
|
446,024
|
447,304
|
441,816
|
-
|
-
|
Reference price
2 |
38.09
|
111.0
|
78.57
|
37.19
|
44.22
|
30.02
|
30.02
|
30.02
|
Announcement Date
|
18/02/20
|
25/02/21
|
25/02/22
|
27/02/23
|
22/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
684.7
|
1,561
|
1,780
|
2,646
|
3,559
|
4,615
|
5,935
|
7,340
|
EBITDA
1 |
-
|
713.1
|
521.8
|
441.1
|
626.3
|
1,031
|
1,360
|
1,458
|
EBIT
1 |
-
|
666.3
|
450
|
304.5
|
411.3
|
746
|
1,029
|
1,083
|
Operating Margin
|
-
|
42.67%
|
25.28%
|
11.51%
|
11.56%
|
16.17%
|
17.33%
|
14.75%
|
Earnings before Tax (EBT)
1 |
-
|
667.6
|
448.3
|
304.4
|
399.2
|
596.2
|
1,042
|
1,122
|
Net income
1 |
-
|
584.2
|
461.2
|
313.4
|
495.8
|
674.4
|
1,024
|
1,179
|
Net margin
|
-
|
37.41%
|
25.9%
|
11.84%
|
13.93%
|
14.62%
|
17.25%
|
16.06%
|
EPS
2 |
-
|
1.310
|
1.028
|
0.6970
|
1.080
|
1.495
|
2.280
|
2.585
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
0.1400
|
0.1120
|
0.1100
|
0.1200
|
0.1467
|
0.1700
|
0.1900
|
Announcement Date
|
18/02/20
|
25/02/21
|
25/02/22
|
27/02/23
|
22/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
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
|
---|
Net sales
1 |
571.8
|
445.1
|
641.7
|
623.1
|
936
|
789.9
|
994.2
|
878.2
|
896.3
|
1,007
|
1,233
|
1,089
|
1,101
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
19.46
|
50.78
|
71.24
|
64.94
|
117.5
|
80.63
|
175
|
123.2
|
32.41
|
109.5
|
173.2
|
134.2
|
39.48
|
Operating Margin
|
3.4%
|
11.41%
|
11.1%
|
10.42%
|
12.55%
|
10.21%
|
17.61%
|
14.03%
|
3.62%
|
10.87%
|
14.05%
|
12.33%
|
3.59%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
0.0900
|
0.1032
|
0.1500
|
0.1600
|
0.2900
|
0.1783
|
0.3841
|
0.2814
|
0.2400
|
0.2812
|
0.4400
|
0.3500
|
0.3700
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
25/02/22
|
29/04/22
|
04/08/22
|
30/10/22
|
27/02/23
|
27/04/23
|
08/08/23
|
24/10/23
|
22/04/24
|
22/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
182
|
694
|
1,024
|
1,105
|
Net Cash position
1 |
-
|
-
|
664
|
427
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
0.2912
x
|
0.6728
x
|
0.7531
x
|
0.7579
x
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
12.8%
|
22.3%
|
14.6%
|
8.43%
|
11%
|
12.4%
|
16.4%
|
16.4%
|
ROA (Net income/ Total Assets)
|
-
|
19.2%
|
10.8%
|
5.59%
|
-
|
7.36%
|
8.9%
|
10%
|
Assets
1 |
-
|
3,044
|
4,256
|
5,609
|
-
|
9,164
|
11,501
|
11,766
|
Book Value Per Share
2 |
-
|
6.580
|
7.790
|
8.880
|
10.30
|
12.20
|
14.00
|
16.70
|
Cash Flow per Share
2 |
-
|
0.3700
|
0.4900
|
1.120
|
1.100
|
2.150
|
2.010
|
2.720
|
Capex
1 |
-
|
487
|
637
|
805
|
464
|
469
|
309
|
712
|
Capex / Sales
|
-
|
31.2%
|
35.8%
|
30.43%
|
13.05%
|
10.17%
|
5.2%
|
9.7%
|
Announcement Date
|
18/02/20
|
25/02/21
|
25/02/22
|
27/02/23
|
22/04/24
|
-
|
-
|
-
|
Last Close Price
30.02
CNY Average target price
53.45
CNY Spread / Average Target +78.06% Consensus |
1st Jan change
|
Capi.
|
---|
| -32.11% | 1.84B | | +91.09% | 2,328B | | +41.48% | 677B | | +28.66% | 666B | | +34.56% | 217B | | +14.71% | 178B | | +49.77% | 142B | | -37.77% | 133B | | +51.27% | 118B | | +8.66% | 107B |
Other Semiconductors
|