End-of-day quote
Shenzhen S.E.
23:00:00 29/04/2024 BST
|
5-day change
|
1st Jan Change
|
37.97
CNY
|
-0.37%
|
|
+2.93%
|
+3.46%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
8,077
|
20,857
|
34,338
|
26,972
|
19,871
|
20,527
|
-
|
-
|
Enterprise Value (EV)
1 |
8,077
|
20,857
|
33,727
|
26,290
|
17,747
|
18,520
|
19,832
|
19,064
|
P/E ratio
|
35.8
x
|
55.5
x
|
44.5
x
|
25.4
x
|
21.1
x
|
20.6
x
|
17.1
x
|
13.3
x
|
Yield
|
0.51%
|
0.34%
|
0.33%
|
0.95%
|
1.63%
|
1.51%
|
1.1%
|
1.71%
|
Capitalization / Revenue
|
4.02
x
|
7.97
x
|
7.81
x
|
4.99
x
|
3.67
x
|
3.15
x
|
2.67
x
|
2.28
x
|
EV / Revenue
|
4.02
x
|
7.97
x
|
7.67
x
|
4.87
x
|
3.28
x
|
2.84
x
|
2.58
x
|
2.12
x
|
EV / EBITDA
|
18.6
x
|
32.3
x
|
28.1
x
|
16.1
x
|
10.8
x
|
9.85
x
|
8.88
x
|
6.93
x
|
EV / FCF
|
-
|
-
|
-
|
-962
x
|
38.9
x
|
50.1
x
|
31.2
x
|
-
|
FCF Yield
|
-
|
-
|
-
|
-0.1%
|
2.57%
|
2%
|
3.21%
|
-
|
Price to Book
|
3.19
x
|
7.22
x
|
6.77
x
|
4.38
x
|
2.41
x
|
2.25
x
|
2.08
x
|
1.83
x
|
Nbr of stocks (in thousands)
|
469,565
|
469,549
|
511,129
|
512,773
|
541,452
|
540,608
|
-
|
-
|
Reference price
2 |
17.20
|
44.42
|
67.18
|
52.60
|
36.70
|
37.97
|
37.97
|
37.97
|
Announcement Date
|
27/02/20
|
15/04/21
|
25/02/22
|
28/03/23
|
21/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,007
|
2,617
|
4,397
|
5,404
|
5,410
|
6,518
|
7,697
|
9,005
|
EBITDA
1 |
434.3
|
646.6
|
1,200
|
1,633
|
1,651
|
1,881
|
2,234
|
2,752
|
EBIT
1 |
263.1
|
459.2
|
955.8
|
1,263
|
1,054
|
1,154
|
1,396
|
1,790
|
Operating Margin
|
13.11%
|
17.55%
|
21.74%
|
23.36%
|
19.48%
|
17.7%
|
18.14%
|
19.88%
|
Earnings before Tax (EBT)
1 |
258.5
|
450.2
|
943.1
|
1,250
|
1,041
|
1,168
|
1,398
|
1,804
|
Net income
1 |
225.2
|
378.3
|
768.1
|
1,060
|
923.9
|
1,000
|
1,200
|
1,544
|
Net margin
|
11.22%
|
14.45%
|
17.47%
|
19.62%
|
17.08%
|
15.35%
|
15.59%
|
17.15%
|
EPS
2 |
0.4800
|
0.8000
|
1.510
|
2.070
|
1.740
|
1.845
|
2.218
|
2.845
|
Free Cash Flow
1 |
-
|
-
|
-
|
-27.32
|
455.8
|
370
|
636
|
-
|
FCF margin
|
-
|
-
|
-
|
-0.51%
|
8.42%
|
5.68%
|
8.26%
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
27.61%
|
19.67%
|
28.47%
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
49.33%
|
36.99%
|
53.02%
|
-
|
Dividend per Share
2 |
0.0880
|
0.1500
|
0.2200
|
0.5000
|
0.6000
|
0.5750
|
0.4167
|
0.6500
|
Announcement Date
|
27/02/20
|
15/04/21
|
25/02/22
|
28/03/23
|
21/04/24
|
-
|
-
|
-
|
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
|
2025 Q1
|
2025 Q2
|
---|
Net sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
1 |
0.4000
|
0.5400
|
0.6000
|
0.6700
|
0.2600
|
0.3500
|
0.4400
|
0.3800
|
0.5700
|
0.3300
|
0.3900
|
0.5100
|
0.5800
|
0.5300
|
0.5500
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
25/02/22
|
28/04/22
|
11/08/22
|
27/10/22
|
28/03/23
|
27/04/23
|
27/08/23
|
22/10/23
|
21/04/24
|
28/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
611
|
681
|
2,124
|
2,007
|
695
|
1,463
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
-
|
-27.3
|
456
|
370
|
636
|
-
|
ROE (net income / shareholders' equity)
|
9.16%
|
13.9%
|
16.7%
|
19%
|
12.5%
|
11.1%
|
14.1%
|
14.1%
|
ROA (Net income/ Total Assets)
|
6.44%
|
9.93%
|
13.2%
|
12.6%
|
-
|
7.35%
|
9.27%
|
9.12%
|
Assets
1 |
3,496
|
3,808
|
5,819
|
8,438
|
-
|
13,610
|
12,941
|
16,935
|
Book Value Per Share
2 |
5.390
|
6.150
|
9.920
|
12.00
|
15.20
|
16.90
|
18.20
|
20.70
|
Cash Flow per Share
2 |
0.7900
|
1.050
|
1.400
|
1.560
|
1.660
|
-0.4200
|
0.4200
|
6.500
|
Capex
1 |
254
|
-
|
1,166
|
826
|
444
|
1,554
|
1,257
|
1,645
|
Capex / Sales
|
12.65%
|
-
|
26.52%
|
15.28%
|
8.2%
|
23.84%
|
16.33%
|
18.27%
|
Announcement Date
|
27/02/20
|
15/04/21
|
25/02/22
|
28/03/23
|
21/04/24
|
-
|
-
|
-
|
Last Close Price
37.97
CNY Average target price
48.2
CNY Spread / Average Target +26.94% Consensus |
1st Jan change
|
Capi.
|
---|
| +3.46% | 2.84B | | +79.29% | 2,185B | | +31.53% | 627B | | +14.50% | 592B | | +2.16% | 243B | | +24.21% | 200B | | +4.96% | 163B | | -38.51% | 132B | | +34.40% | 127B | | +35.34% | 105B |
Other Semiconductors
|