Market Closed -
Hong Kong S.E.
04:08:20 2024-05-14 am EDT
|
5-day change
|
1st Jan Change
|
26.65
HKD
|
-2.74%
|
|
+1.33%
|
+14.87%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
73,440
|
44,144
|
30,329
|
18,924
|
25,272
|
30,401
|
-
|
-
|
Enterprise Value (EV)
1 |
76,746
|
45,007
|
34,083
|
21,416
|
25,272
|
31,151
|
26,852
|
29,540
|
P/E ratio
|
33
x
|
29.2
x
|
23
x
|
23.9
x
|
35.1
x
|
20.8
x
|
16.4
x
|
13.9
x
|
Yield
|
0.6%
|
0.69%
|
0.65%
|
0.76%
|
-
|
0.77%
|
1.01%
|
1.39%
|
Capitalization / Revenue
|
4.11
x
|
2.58
x
|
1.72
x
|
0.92
x
|
1.24
x
|
1.18
x
|
1.06
x
|
0.98
x
|
EV / Revenue
|
4.29
x
|
2.63
x
|
1.93
x
|
1.04
x
|
1.24
x
|
1.21
x
|
0.94
x
|
0.95
x
|
EV / EBITDA
|
16.9
x
|
11.8
x
|
8.07
x
|
5.7
x
|
6.04
x
|
6.93
x
|
5.42
x
|
5.82
x
|
EV / FCF
|
74.4
x
|
-68.5
x
|
-29.7
x
|
8.19
x
|
-
|
15.9
x
|
8.95
x
|
10.8
x
|
FCF Yield
|
1.34%
|
-1.46%
|
-3.36%
|
12.2%
|
-
|
6.31%
|
11.2%
|
9.25%
|
Price to Book
|
3.8
x
|
2.09
x
|
1.39
x
|
0.87
x
|
-
|
1.28
x
|
1.2
x
|
1.13
x
|
Nbr of stocks (in thousands)
|
1,208,500
|
1,208,500
|
1,208,500
|
1,201,045
|
1,198,500
|
1,198,500
|
-
|
-
|
Reference price
2 |
60.77
|
36.53
|
25.10
|
15.76
|
21.09
|
25.37
|
25.37
|
25.37
|
Announcement Date
|
3/25/20
|
3/25/21
|
3/23/22
|
3/23/23
|
3/21/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
17,884
|
17,140
|
17,667
|
20,625
|
20,419
|
25,750
|
28,616
|
31,158
|
EBITDA
1 |
4,534
|
3,827
|
4,224
|
3,760
|
4,183
|
4,495
|
4,958
|
5,076
|
EBIT
1 |
2,472
|
1,350
|
1,483
|
745.4
|
457.1
|
1,667
|
2,122
|
2,408
|
Operating Margin
|
13.82%
|
7.88%
|
8.39%
|
3.61%
|
2.24%
|
6.47%
|
7.41%
|
7.73%
|
Earnings before Tax (EBT)
1 |
2,552
|
1,648
|
1,413
|
860.7
|
822.9
|
1,676
|
2,113
|
2,459
|
Net income
1 |
2,222
|
1,507
|
1,316
|
821
|
740
|
1,454
|
1,836
|
2,179
|
Net margin
|
12.43%
|
8.79%
|
7.45%
|
3.98%
|
3.62%
|
5.65%
|
6.42%
|
6.99%
|
EPS
2 |
1.840
|
1.250
|
1.090
|
0.6600
|
0.6000
|
1.221
|
1.542
|
1.829
|
Free Cash Flow
1 |
1,031
|
-656.6
|
-1,146
|
2,614
|
-
|
1,964
|
3,000
|
2,732
|
FCF margin
|
5.76%
|
-3.83%
|
-6.49%
|
12.67%
|
-
|
7.63%
|
10.48%
|
8.77%
|
FCF Conversion (EBITDA)
|
22.74%
|
-
|
-
|
69.51%
|
-
|
43.71%
|
60.51%
|
53.82%
|
FCF Conversion (Net income)
|
46.39%
|
-
|
-
|
318.36%
|
-
|
135.11%
|
163.36%
|
125.38%
|
Dividend per Share
2 |
0.3668
|
0.2528
|
0.1629
|
0.1200
|
-
|
0.1961
|
0.2561
|
0.3534
|
Announcement Date
|
3/25/20
|
3/25/21
|
3/23/22
|
3/23/23
|
3/21/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q2
|
2023 S1
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 S1
|
2025 S2
|
2026 S1
|
---|
Net sales
1 |
10,316
|
4,246
|
4,812
|
4,896
|
4,520
|
5,373
|
5,840
|
-
|
9,219
|
11,200
|
5,291
|
5,732
|
11,404
|
7,006
|
7,272
|
14,810
|
5,962
|
13,261
|
16,749
|
13,362
|
EBITDA
|
-
|
814.4
|
898.1
|
873.5
|
790.1
|
881.9
|
-
|
-
|
-
|
-
|
-
|
-
|
2,054
|
-
|
-
|
2,441
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,630
|
239.4
|
261.3
|
239.3
|
155.9
|
247.7
|
102.5
|
-
|
-29.25
|
486.4
|
152
|
238
|
545.7
|
627
|
696
|
1,115
|
308
|
695.4
|
1,452
|
634
|
Operating Margin
|
15.8%
|
5.64%
|
5.43%
|
4.89%
|
3.45%
|
4.61%
|
1.76%
|
-
|
-0.32%
|
4.34%
|
2.87%
|
4.15%
|
4.79%
|
8.95%
|
9.57%
|
7.53%
|
5.17%
|
5.24%
|
8.67%
|
4.74%
|
Earnings before Tax (EBT)
1 |
1,665
|
182.9
|
248.3
|
247.7
|
176.8
|
271.1
|
165.1
|
-
|
174.8
|
-
|
192
|
278
|
553.8
|
667
|
736
|
1,095
|
348
|
616.5
|
1,580
|
-
|
Net income
1 |
1,453
|
183
|
212
|
205.3
|
145
|
234
|
237
|
-
|
150.3
|
590
|
167
|
241
|
521.8
|
581
|
640
|
957.7
|
303
|
597.7
|
1,288
|
705
|
Net margin
|
14.08%
|
4.31%
|
4.41%
|
4.19%
|
3.21%
|
4.36%
|
4.06%
|
-
|
1.63%
|
5.27%
|
3.16%
|
4.2%
|
4.58%
|
8.29%
|
8.8%
|
6.47%
|
5.08%
|
4.51%
|
7.69%
|
5.28%
|
EPS
2 |
1.200
|
0.1500
|
0.1800
|
0.1700
|
0.1200
|
0.2000
|
0.1700
|
-
|
0.1100
|
0.4900
|
0.1400
|
0.2100
|
0.4271
|
0.4900
|
0.5500
|
0.8083
|
0.2600
|
0.5450
|
1.083
|
0.5900
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/25/20
|
11/11/21
|
3/23/22
|
5/12/22
|
8/24/22
|
11/10/22
|
3/23/23
|
8/24/23
|
8/24/23
|
3/21/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
3,306
|
863
|
3,754
|
2,493
|
-
|
750
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
3,548
|
861
|
Leverage (Debt/EBITDA)
|
0.7292
x
|
0.2255
x
|
0.8888
x
|
0.6629
x
|
-
|
0.1668
x
|
-
|
-
|
Free Cash Flow
1 |
1,031
|
-657
|
-1,146
|
2,614
|
-
|
1,964
|
3,000
|
2,732
|
ROE (net income / shareholders' equity)
|
11.6%
|
5.97%
|
6.13%
|
3.78%
|
-
|
6.45%
|
7.53%
|
8.24%
|
ROA (Net income/ Total Assets)
|
6.94%
|
4.12%
|
3.25%
|
1.99%
|
-
|
3.5%
|
4.16%
|
4.58%
|
Assets
1 |
32,038
|
36,559
|
40,467
|
41,167
|
-
|
41,533
|
44,193
|
47,554
|
Book Value Per Share
2 |
16.00
|
17.50
|
18.00
|
18.00
|
-
|
19.80
|
21.20
|
22.40
|
Cash Flow per Share
2 |
3.180
|
2.970
|
1.820
|
3.640
|
-
|
2.820
|
3.510
|
3.830
|
Capex
1 |
2,813
|
4,249
|
3,342
|
1,758
|
-
|
1,672
|
1,732
|
1,903
|
Capex / Sales
|
15.73%
|
24.79%
|
18.92%
|
8.53%
|
-
|
6.49%
|
6.05%
|
6.11%
|
Announcement Date
|
3/25/20
|
3/25/21
|
3/23/22
|
3/23/23
|
3/21/24
|
-
|
-
|
-
|
Last Close Price
25.37
CNY Average target price
24.82
CNY Spread / Average Target -2.14% Consensus |
1st Jan change
|
Capi.
|
---|
| +15.73% | 4.2B | | +28.28% | 76.37B | | +62.20% | 72.46B | | -6.55% | 33.66B | | -11.23% | 30.35B | | -7.50% | 14.21B | | -7.54% | 10.57B | | +11.14% | 10.02B | | -7.65% | 10.07B | | +69.26% | 8.19B |
Electronic Component
|