End-of-day quote
Shenzhen S.E.
23:00:00 25/06/2024 BST
|
5-day change
|
1st Jan Change
|
20.03
CNY
|
+4.65%
|
|
-6.66%
|
-12.15%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
6,545
|
9,104
|
21,113
|
12,098
|
7,755
|
6,813
|
-
|
-
|
Enterprise Value (EV)
1 |
6,545
|
9,104
|
20,773
|
11,762
|
7,496
|
6,261
|
5,910
|
5,754
|
P/E ratio
|
34.5
x
|
43.5
x
|
56.6
x
|
37.3
x
|
41.7
x
|
34.5
x
|
21.2
x
|
15.6
x
|
Yield
|
1.86%
|
1.47%
|
0.71%
|
1.13%
|
0.88%
|
0.75%
|
1.81%
|
2.37%
|
Capitalization / Revenue
|
7.85
x
|
8.99
x
|
14.1
x
|
7.55
x
|
5.96
x
|
4.34
x
|
3.41
x
|
2.79
x
|
EV / Revenue
|
7.85
x
|
8.99
x
|
13.9
x
|
7.34
x
|
5.77
x
|
3.99
x
|
2.96
x
|
2.36
x
|
EV / EBITDA
|
31.9
x
|
37.9
x
|
49
x
|
30.1
x
|
61.8
x
|
31.5
x
|
18.1
x
|
11.9
x
|
EV / FCF
|
-
|
-
|
-166,273,867
x
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-0%
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
6.77
x
|
8.59
x
|
16.1
x
|
8.17
x
|
4.67
x
|
3.76
x
|
3.36
x
|
2.83
x
|
Nbr of stocks (in thousands)
|
338,152
|
338,123
|
342,039
|
342,039
|
340,116
|
340,116
|
-
|
-
|
Reference price
2 |
19.35
|
26.93
|
61.73
|
35.37
|
22.80
|
20.03
|
20.03
|
20.03
|
Announcement Date
|
28/02/20
|
26/02/21
|
28/02/22
|
29/03/23
|
29/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
834.1
|
1,012
|
1,494
|
1,602
|
1,300
|
1,570
|
2,000
|
2,441
|
EBITDA
1 |
205.2
|
240.5
|
423.7
|
390.3
|
121.2
|
199
|
327
|
484.6
|
EBIT
1 |
192.3
|
217.5
|
398.3
|
363.4
|
86.39
|
173.1
|
321.8
|
428.8
|
Operating Margin
|
23.06%
|
21.49%
|
26.66%
|
22.69%
|
6.64%
|
11.02%
|
16.09%
|
17.56%
|
Earnings before Tax (EBT)
1 |
192.4
|
217.6
|
396.7
|
310.7
|
132.4
|
175.9
|
309.1
|
429.5
|
Net income
1 |
189.3
|
209.4
|
370.6
|
323
|
186.3
|
198.1
|
322.9
|
439.4
|
Net margin
|
22.69%
|
20.69%
|
24.81%
|
20.16%
|
14.33%
|
12.61%
|
16.15%
|
18%
|
EPS
2 |
0.5604
|
0.6196
|
1.090
|
0.9495
|
0.5471
|
0.5800
|
0.9450
|
1.286
|
Free Cash Flow
|
-
|
-
|
-124.9
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-8.36%
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.3606
|
0.3967
|
0.4364
|
0.4000
|
0.2000
|
0.1500
|
0.3633
|
0.4750
|
Announcement Date
|
28/02/20
|
26/02/21
|
28/02/22
|
29/03/23
|
29/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2020 S2
|
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
|
---|
Net sales
1 |
455
|
557.3
|
464
|
438.1
|
354
|
345.7
|
289
|
339.7
|
294
|
377.5
|
318.8
|
377.9
|
390
|
427.7
|
418.3
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
116
|
139.3
|
137.5
|
40.68
|
45.96
|
37.71
|
33.12
|
-8.377
|
23.95
|
31.91
|
31.31
|
37.18
|
52.12
|
54.42
|
Operating Margin
|
-
|
20.82%
|
30.02%
|
31.38%
|
11.49%
|
13.29%
|
13.05%
|
9.75%
|
-2.85%
|
6.34%
|
10.01%
|
8.28%
|
9.53%
|
12.19%
|
13.01%
|
Earnings before Tax (EBT)
|
-
|
116.1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
93.97
|
115.4
|
-
|
127
|
55.24
|
12.4
|
-
|
-
|
-
|
86.74
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
20.65%
|
20.72%
|
-
|
28.98%
|
15.6%
|
3.59%
|
-
|
-
|
-
|
22.98%
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
-
|
0.3388
|
-
|
-
|
-
|
-
|
0.1007
|
0.1500
|
0.0400
|
0.2600
|
0.0904
|
0.1100
|
0.1200
|
0.1600
|
0.1700
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20/08/20
|
26/02/21
|
19/04/22
|
11/08/22
|
21/10/22
|
29/03/23
|
19/04/23
|
18/08/23
|
22/10/23
|
29/03/24
|
23/04/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
340
|
336
|
259
|
551
|
902
|
1,058
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-125
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
20.8%
|
21.1%
|
30.3%
|
22.8%
|
11.7%
|
10.6%
|
15.1%
|
17.1%
|
ROA (Net income/ Total Assets)
|
17%
|
16.6%
|
24.5%
|
17.5%
|
8.96%
|
8.5%
|
11.2%
|
13.9%
|
Assets
1 |
1,115
|
1,258
|
1,513
|
1,841
|
2,080
|
2,330
|
2,896
|
3,172
|
Book Value Per Share
2 |
2.860
|
3.130
|
3.840
|
4.330
|
4.880
|
5.330
|
5.970
|
7.080
|
Cash Flow per Share
2 |
0.6500
|
0.6400
|
0.0100
|
0.0100
|
-0.0900
|
1.510
|
0.7000
|
1.020
|
Capex
1 |
31.7
|
108
|
128
|
102
|
72.8
|
37.1
|
56.4
|
52.8
|
Capex / Sales
|
3.8%
|
10.65%
|
8.58%
|
6.39%
|
5.6%
|
2.36%
|
2.82%
|
2.16%
|
Announcement Date
|
28/02/20
|
26/02/21
|
28/02/22
|
29/03/23
|
29/03/24
|
-
|
-
|
-
|
Last Close Price
20.03
CNY Average target price
27.83
CNY Spread / Average Target +38.94% Consensus |
1st Jan change
|
Capi.
|
---|
| -12.15% | 896M | | -4.19% | 8.55B | | -18.12% | 5.85B | | +0.49% | 5.06B | | +15.77% | 3.77B | | +54.47% | 1.66B | | +39.44% | 1.37B | | +12.23% | 1.2B | | +22.45% | 1.17B | | -38.21% | 661M |
Memory Chips (RAM)
|