End-of-day quote
Shanghai S.E.
06:00:00 2024-05-15 pm EDT
|
5-day change
|
1st Jan Change
|
63.54
CNY
|
-0.22%
|
|
-7.90%
|
-28.69%
|
Fiscal Period: December |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
23,776
|
17,822
|
12,708
|
-
|
-
|
Enterprise Value (EV)
1 |
23,776
|
17,822
|
12,708
|
12,708
|
12,708
|
P/E ratio
|
65.3
x
|
29.2
x
|
17.2
x
|
13.8
x
|
11.4
x
|
Yield
|
-
|
0.79%
|
1.54%
|
2.11%
|
-
|
Capitalization / Revenue
|
30.5
x
|
13.7
x
|
7.7
x
|
5.29
x
|
5.22
x
|
EV / Revenue
|
30.5
x
|
13.7
x
|
7.7
x
|
5.29
x
|
5.22
x
|
EV / EBITDA
|
59.3
x
|
24
x
|
15
x
|
11
x
|
9.83
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
5.67
x
|
3.77
x
|
2.33
x
|
2.08
x
|
1.7
x
|
Nbr of stocks (in thousands)
|
200,000
|
200,000
|
200,000
|
-
|
-
|
Reference price
2 |
118.9
|
89.11
|
63.54
|
63.54
|
63.54
|
Announcement Date
|
2/23/23
|
2/28/24
|
-
|
-
|
-
|
Fiscal Period: December |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
778.9
|
1,297
|
1,650
|
2,403
|
2,434
|
EBITDA
1 |
401.2
|
743.9
|
845.4
|
1,155
|
1,293
|
EBIT
1 |
380.8
|
710.5
|
920.2
|
1,121
|
1,275
|
Operating Margin
|
48.89%
|
54.78%
|
55.77%
|
46.66%
|
52.38%
|
Earnings before Tax (EBT)
1 |
381.1
|
709.9
|
886.7
|
1,121
|
1,274
|
Net income
1 |
303
|
610.6
|
740
|
918.7
|
1,118
|
Net margin
|
38.9%
|
47.07%
|
44.85%
|
38.23%
|
45.93%
|
EPS
2 |
1.820
|
3.053
|
3.700
|
4.595
|
5.590
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
0.7030
|
0.9800
|
1.340
|
-
|
Announcement Date
|
2/23/23
|
2/28/24
|
-
|
-
|
-
|
Fiscal Period: December |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
16.3%
|
13.7%
|
14%
|
15.6%
|
16.2%
|
ROA (Net income/ Total Assets)
|
9.96%
|
12%
|
11.5%
|
12.2%
|
-
|
Assets
1 |
3,043
|
5,094
|
6,435
|
7,530
|
-
|
Book Value Per Share
2 |
21.00
|
23.60
|
27.20
|
30.60
|
37.40
|
Cash Flow per Share
2 |
-1.130
|
-0.1600
|
1.880
|
1.040
|
3.880
|
Capex
1 |
145
|
337
|
133
|
183
|
65.7
|
Capex / Sales
|
18.67%
|
25.96%
|
8.03%
|
7.61%
|
2.7%
|
Announcement Date
|
2/23/23
|
2/28/24
|
-
|
-
|
-
|
Last Close Price
63.54
CNY Average target price
120.2
CNY Spread / Average Target +89.09% Consensus |
1st Jan change
|
Capi.
|
---|
| -28.69% | 1.76B | | +17.24% | 58.89B | | -16.31% | 15.1B | | +14.31% | 11.18B | | +26.08% | 9.01B | | +48.64% | 8.71B | | +3.98% | 8.67B | | -9.20% | 8.24B | | -11.93% | 7.69B | | -15.24% | 6.68B |
Integrated Circuits
|