End-of-day quote
Shenzhen S.E.
23:00:00 25/04/2024 BST
|
5-day change
|
1st Jan Change
|
57.88
CNY
|
-2.93%
|
|
-3.18%
|
-14.19%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
30,851
|
81,198
|
136,534
|
111,995
|
56,875
|
48,806
|
-
|
-
|
Enterprise Value (EV)
1 |
30,301
|
80,528
|
136,534
|
109,734
|
55,726
|
43,978
|
42,582
|
37,859
|
P/E ratio
|
76
x
|
101
x
|
69.9
x
|
42.7
x
|
22.6
x
|
15
x
|
11
x
|
11
x
|
Yield
|
0.13%
|
0.1%
|
0.14%
|
-
|
1.01%
|
0.85%
|
1.06%
|
1.42%
|
Capitalization / Revenue
|
8.99
x
|
24.8
x
|
25.6
x
|
15.7
x
|
7.52
x
|
5.61
x
|
4.32
x
|
4.19
x
|
EV / Revenue
|
8.83
x
|
24.6
x
|
25.6
x
|
15.4
x
|
7.37
x
|
5.05
x
|
3.77
x
|
3.25
x
|
EV / EBITDA
|
51.3
x
|
70.8
x
|
58.8
x
|
34.3
x
|
19.2
x
|
14.5
x
|
11.7
x
|
8.56
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
36.6
x
|
15.8
x
|
11.1
x
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
2.73%
|
6.31%
|
9%
|
-
|
Price to Book
|
7.37
x
|
16.4
x
|
18.8
x
|
11.8
x
|
4.99
x
|
3.5
x
|
2.65
x
|
2.36
x
|
Nbr of stocks (in thousands)
|
849,544
|
849,544
|
849,544
|
849,608
|
843,223
|
843,225
|
-
|
-
|
Reference price
2 |
36.31
|
95.58
|
160.7
|
131.8
|
67.45
|
57.88
|
57.88
|
57.88
|
Announcement Date
|
27/02/20
|
15/04/21
|
11/04/22
|
29/03/23
|
17/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,430
|
3,270
|
5,342
|
7,120
|
7,565
|
8,705
|
11,293
|
11,655
|
EBITDA
1 |
590.5
|
1,137
|
2,322
|
3,198
|
2,896
|
3,036
|
3,650
|
4,425
|
EBIT
1 |
457.7
|
940.3
|
2,141
|
2,882
|
2,720
|
3,193
|
4,475
|
4,856
|
Operating Margin
|
13.34%
|
28.75%
|
40.07%
|
40.48%
|
35.95%
|
36.68%
|
39.63%
|
41.66%
|
Earnings before Tax (EBT)
1 |
456.2
|
936.5
|
2,176
|
2,881
|
2,720
|
3,201
|
4,481
|
4,858
|
Net income
1 |
405.8
|
806.4
|
1,954
|
2,632
|
2,531
|
3,281
|
4,517
|
4,458
|
Net margin
|
11.83%
|
24.66%
|
36.57%
|
36.97%
|
33.45%
|
37.69%
|
40%
|
38.25%
|
EPS
2 |
0.4776
|
0.9492
|
2.300
|
3.090
|
2.989
|
3.862
|
5.246
|
5.245
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
1,522
|
2,776
|
3,831
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
20.12%
|
31.89%
|
33.92%
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
52.55%
|
91.44%
|
104.96%
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
60.15%
|
84.61%
|
84.81%
|
-
|
Dividend per Share
2 |
0.0486
|
0.0964
|
0.2321
|
-
|
0.6800
|
0.4900
|
0.6133
|
0.8200
|
Announcement Date
|
27/02/20
|
15/04/21
|
11/04/22
|
29/03/23
|
17/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
550
|
670
|
-
|
2,261
|
1,149
|
4,828
|
6,223
|
10,947
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
1,522
|
2,776
|
3,831
|
-
|
ROE (net income / shareholders' equity)
|
10.2%
|
17.7%
|
31.9%
|
31.1%
|
23.8%
|
22.1%
|
22.3%
|
20.7%
|
ROA (Net income/ Total Assets)
|
-
|
11.5%
|
20.3%
|
17.2%
|
-
|
13.3%
|
14.8%
|
16.1%
|
Assets
1 |
-
|
7,014
|
9,610
|
15,329
|
-
|
24,707
|
30,541
|
27,658
|
Book Value Per Share
2 |
4.930
|
5.840
|
8.530
|
11.20
|
13.50
|
16.50
|
21.80
|
24.50
|
Cash Flow per Share
2 |
0.3100
|
0.4900
|
1.400
|
2.030
|
2.090
|
2.720
|
2.520
|
3.700
|
Capex
1 |
513
|
550
|
415
|
306
|
250
|
243
|
315
|
290
|
Capex / Sales
|
14.95%
|
16.81%
|
7.77%
|
4.3%
|
3.3%
|
2.8%
|
2.79%
|
2.48%
|
Announcement Date
|
27/02/20
|
15/04/21
|
11/04/22
|
29/03/23
|
17/04/24
|
-
|
-
|
-
|
Last Close Price
57.88
CNY Average target price
78.86
CNY Spread / Average Target +36.25% Consensus |
1st Jan change
|
Capi.
|
---|
| -14.19% | 6.74B | | -0.99% | 49.04B | | -7.22% | 16.73B | | +16.63% | 11.25B | | +49.91% | 8.75B | | +3.69% | 8.53B | | +6.14% | 7.56B | | -17.23% | 7.51B | | -12.95% | 6.83B | | +29.74% | 6.52B |
Integrated Circuits
|