Market Closed -
Hong Kong S.E.
04:08:20 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
25.05
HKD
|
+3.09%
|
|
+6.14%
|
-31.56%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
19,468
|
30,164
|
76,995
|
52,416
|
49,949
|
52,247
|
52,247
|
-
|
Enterprise Value (EV)
1 |
14,727
|
28,513
|
75,537
|
50,101
|
46,614
|
74,955
|
67,020
|
65,481
|
P/E ratio
|
8.91
x
|
18.9
x
|
14.2
x
|
22.6
x
|
27
x
|
18.6
x
|
10
x
|
7.93
x
|
Yield
|
2.26%
|
0.53%
|
0.71%
|
0.44%
|
0.74%
|
1.32%
|
2.68%
|
3.48%
|
Capitalization / Revenue
|
0.47
x
|
0.57
x
|
1.05
x
|
0.59
x
|
0.47
x
|
0.58
x
|
0.31
x
|
0.28
x
|
EV / Revenue
|
0.36
x
|
0.54
x
|
1.03
x
|
0.56
x
|
0.43
x
|
0.58
x
|
0.4
x
|
0.35
x
|
EV / EBITDA
|
3.23
x
|
8.74
x
|
9.38
x
|
10.5
x
|
9.49
x
|
10.9
x
|
6.49
x
|
5.47
x
|
EV / FCF
|
5.98
x
|
-12.1
x
|
187
x
|
20.8
x
|
26.1
x
|
12.5
x
|
-17.9
x
|
9.5
x
|
FCF Yield
|
16.7%
|
-8.3%
|
0.54%
|
4.8%
|
3.83%
|
8%
|
-5.6%
|
10.5%
|
Price to Book
|
1.23
x
|
1.78
x
|
3.46
x
|
2.18
x
|
1.95
x
|
1.8
x
|
1.58
x
|
1.36
x
|
Nbr of stocks (in thousands)
|
2,253,205
|
2,253,205
|
2,253,205
|
2,253,205
|
2,253,205
|
2,253,204
|
2,253,204
|
-
|
Reference price
2 |
8.640
|
13.39
|
34.17
|
23.26
|
22.17
|
23.19
|
23.19
|
23.19
|
Announcement Date
|
3/27/19
|
3/31/20
|
3/29/21
|
3/29/22
|
3/28/23
|
3/26/24
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
41,047
|
53,028
|
73,121
|
89,057
|
107,186
|
129,957
|
167,104
|
186,436
|
EBITDA
1 |
4,562
|
3,262
|
8,051
|
4,773
|
4,914
|
6,865
|
10,321
|
11,965
|
EBIT
1 |
2,636
|
1,765
|
6,291
|
2,514
|
610.9
|
3,705
|
5,867
|
7,243
|
Operating Margin
|
6.42%
|
3.33%
|
8.6%
|
2.82%
|
0.57%
|
2.85%
|
3.51%
|
3.88%
|
Earnings before Tax (EBT)
1 |
2,536
|
1,696
|
6,221
|
2,465
|
1,939
|
4,681
|
5,801
|
7,235
|
Net income
1 |
2,189
|
1,598
|
5,441
|
2,310
|
1,858
|
4,041
|
5,204
|
6,559
|
Net margin
|
5.33%
|
3.01%
|
7.44%
|
2.59%
|
1.73%
|
3.11%
|
3.11%
|
3.52%
|
EPS
2 |
0.9700
|
0.7100
|
2.410
|
1.030
|
0.8200
|
1.790
|
2.308
|
2.924
|
Free Cash Flow
1 |
2,464
|
-2,366
|
405
|
2,406
|
1,787
|
4,330
|
-3,753
|
6,894
|
FCF margin
|
6%
|
-4.46%
|
0.55%
|
2.7%
|
1.67%
|
3.31%
|
-2.25%
|
3.7%
|
FCF Conversion (EBITDA)
|
54.02%
|
-
|
5.03%
|
50.41%
|
36.36%
|
63.66%
|
-
|
57.61%
|
FCF Conversion (Net income)
|
112.6%
|
-
|
7.44%
|
104.17%
|
96.18%
|
110.25%
|
-
|
105.11%
|
Dividend per Share
2 |
0.1950
|
0.0710
|
0.2410
|
0.1030
|
0.1650
|
0.3053
|
0.6216
|
0.8081
|
Announcement Date
|
3/27/19
|
3/31/20
|
3/29/21
|
3/29/22
|
3/28/23
|
3/26/24
|
-
|
-
|
Fiscal Period: December |
2019 S1
|
2019 S2
|
2020 S1
|
2020 S2
|
2021 Q2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q4
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Net sales
1 |
23,280
|
29,748
|
31,386
|
41,735
|
24,641
|
44,531
|
21,404
|
23,122
|
44,526
|
20,933
|
22,761
|
43,694
|
36,030
|
63,493
|
56,180
|
73,777
|
72,024
|
98,908
|
83,477
|
110,704
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
646.8
|
1,118
|
2,924
|
3,367
|
-
|
1,775
|
-
|
-
|
739.2
|
-
|
-
|
42.42
|
-
|
568.5
|
1,029
|
2,676
|
1,942
|
4,028
|
2,860
|
5,054
|
Operating Margin
|
2.78%
|
3.76%
|
9.32%
|
8.07%
|
-
|
3.99%
|
-
|
-
|
1.66%
|
-
|
-
|
0.1%
|
-
|
0.9%
|
1.83%
|
3.63%
|
2.7%
|
4.07%
|
3.43%
|
4.57%
|
Earnings before Tax (EBT)
|
618.8
|
1,077
|
2,831
|
3,390
|
-
|
1,746
|
-
|
-
|
719.1
|
-
|
-
|
688.9
|
-
|
1,250
|
1,670
|
3,011
|
1,948
|
3,626
|
-
|
-
|
Net income
|
575.2
|
1,022
|
2,473
|
2,969
|
835.1
|
1,643
|
513.7
|
153.1
|
666.8
|
-
|
-
|
633.8
|
-
|
1,224
|
1,516
|
2,526
|
1,960
|
3,318
|
3,009
|
3,610
|
Net margin
|
2.47%
|
3.44%
|
7.88%
|
7.11%
|
3.39%
|
3.69%
|
2.4%
|
0.66%
|
1.5%
|
-
|
-
|
1.45%
|
-
|
1.93%
|
2.7%
|
3.42%
|
2.72%
|
3.35%
|
3.6%
|
3.26%
|
EPS
|
0.2600
|
0.4500
|
1.100
|
1.310
|
-
|
0.3700
|
0.5900
|
0.0700
|
0.3000
|
0.0800
|
-
|
0.2800
|
-
|
0.5400
|
0.6700
|
1.120
|
0.8733
|
1.430
|
1.340
|
1.600
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
8/21/19
|
3/31/20
|
8/28/20
|
3/29/21
|
8/27/21
|
8/27/21
|
10/28/21
|
3/29/22
|
3/29/22
|
4/27/22
|
8/29/22
|
8/29/22
|
3/28/23
|
3/28/23
|
8/28/23
|
3/26/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
1,901
|
14,773
|
13,233
|
Net Cash position
1 |
4,741
|
1,651
|
1,457
|
2,315
|
3,335
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
0.2794
x
|
1.431
x
|
1.106
x
|
Free Cash Flow
1 |
2,464
|
-2,366
|
405
|
2,406
|
1,787
|
4,330
|
-3,753
|
6,894
|
ROE (net income / shareholders' equity)
|
14.6%
|
9.74%
|
27.7%
|
9.98%
|
7.48%
|
14.3%
|
16.5%
|
17.9%
|
ROA (Net income/ Total Assets)
|
8.51%
|
5.91%
|
16.5%
|
5.84%
|
3.78%
|
5.94%
|
5.93%
|
6.58%
|
Assets
1 |
25,719
|
27,039
|
33,002
|
39,576
|
49,085
|
66,125
|
87,693
|
99,676
|
Book Value Per Share
2 |
7.020
|
7.540
|
9.880
|
10.70
|
11.40
|
12.90
|
14.70
|
17.10
|
Cash Flow per Share
2 |
2.120
|
0.1700
|
1.420
|
2.810
|
2.650
|
1.950
|
4.020
|
4.450
|
Capex
1 |
2,317
|
2,745
|
2,804
|
3,929
|
4,175
|
5,793
|
4,464
|
4,474
|
Capex / Sales
|
5.64%
|
5.18%
|
3.83%
|
4.41%
|
3.89%
|
4.43%
|
2.67%
|
2.4%
|
Announcement Date
|
3/27/19
|
3/31/20
|
3/29/21
|
3/29/22
|
3/28/23
|
3/26/24
|
-
|
-
|
Last Close Price
23.19
CNY Average target price
38.69
CNY Spread / Average Target +66.86% Consensus |
1st Jan change
|
Capi.
|
---|
| -31.56% | 7.21B | | +21.55% | 72.28B | | +48.33% | 65.86B | | -4.21% | 34.41B | | -16.43% | 28.52B | | -7.17% | 14.26B | | -13.03% | 9.92B | | +5.83% | 9.52B | | +71.16% | 8.54B | | +3.02% | 7.91B |
Electronic Component
|