End-of-day quote
Shenzhen S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
14.01
CNY
|
+3.32%
|
|
+2.79%
|
+3.47%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
13,280
|
24,600
|
30,696
|
30,250
|
21,832
|
22,590
|
-
|
-
|
Enterprise Value (EV)
1 |
13,280
|
24,600
|
30,696
|
30,250
|
21,832
|
22,590
|
22,590
|
22,590
|
P/E ratio
|
19.5
x
|
24.5
x
|
27.4
x
|
-
|
12
x
|
12.3
x
|
10.6
x
|
9.16
x
|
Yield
|
-
|
-
|
-
|
1.93%
|
2.88%
|
3%
|
3.21%
|
3.43%
|
Capitalization / Revenue
|
-
|
3.04
x
|
2.43
x
|
1.56
x
|
1.11
x
|
0.94
x
|
0.72
x
|
0.7
x
|
EV / Revenue
|
-
|
3.04
x
|
2.43
x
|
1.56
x
|
1.11
x
|
0.94
x
|
0.72
x
|
0.7
x
|
EV / EBITDA
|
-
|
-
|
18.6
x
|
13.6
x
|
8.26
x
|
8.35
x
|
6.69
x
|
6.14
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
4.15
x
|
4.57
x
|
3.93
x
|
2.45
x
|
2.14
x
|
1.79
x
|
1.57
x
|
Nbr of stocks (in thousands)
|
1,619,480
|
1,619,480
|
1,626,712
|
1,614,174
|
1,612,404
|
1,612,404
|
-
|
-
|
Reference price
2 |
8.200
|
15.19
|
18.87
|
18.74
|
13.54
|
14.01
|
14.01
|
14.01
|
Announcement Date
|
2/28/20
|
2/25/21
|
2/22/22
|
3/8/23
|
3/8/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
8,101
|
12,607
|
19,451
|
19,721
|
24,100
|
31,528
|
32,417
|
EBITDA
1 |
-
|
-
|
1,648
|
2,231
|
2,642
|
2,705
|
3,379
|
3,677
|
EBIT
1 |
-
|
1,147
|
1,241
|
1,769
|
2,081
|
2,128
|
2,731
|
2,838
|
Operating Margin
|
-
|
14.15%
|
9.84%
|
9.1%
|
10.55%
|
8.83%
|
8.66%
|
8.76%
|
Earnings before Tax (EBT)
1 |
-
|
1,119
|
1,227
|
-
|
2,076
|
2,127
|
2,451
|
2,836
|
Net income
1 |
689.9
|
1,012
|
1,120
|
-
|
1,816
|
1,861
|
2,145
|
2,481
|
Net margin
|
-
|
12.5%
|
8.89%
|
-
|
9.21%
|
7.72%
|
6.8%
|
7.65%
|
EPS
2 |
0.4200
|
0.6200
|
0.6888
|
-
|
1.130
|
1.140
|
1.320
|
1.530
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
0.3620
|
0.3900
|
0.4200
|
0.4500
|
0.4800
|
Announcement Date
|
2/28/20
|
2/25/21
|
2/22/22
|
3/8/23
|
3/8/24
|
-
|
-
|
-
|
Fiscal Period: December |
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
-
|
4,756
|
5,326
|
4,632
|
-
|
3,964
|
4,233
|
6,153
|
7,336
|
5,916
|
4,771
|
6,891
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
797.2
|
-
|
-
|
-
|
437.9
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
0.4900
|
-
|
-
|
-
|
0.2700
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
8/17/22
|
10/17/22
|
3/8/23
|
4/19/23
|
10/19/23
|
3/8/24
|
4/18/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
18%
|
17.7%
|
23.3%
|
22.1%
|
18.6%
|
19.5%
|
17.2%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
9.57%
|
10.9%
|
-
|
8.5%
|
9.24%
|
7.7%
|
Assets
1 |
-
|
-
|
11,709
|
-
|
-
|
21,894
|
23,211
|
32,225
|
Book Value Per Share
2 |
-
|
3.660
|
4.130
|
4.760
|
5.540
|
6.560
|
7.840
|
8.940
|
Cash Flow per Share
2 |
-
|
0.7300
|
0.7900
|
1.770
|
2.390
|
1.600
|
1.580
|
2.370
|
Capex
1 |
-
|
-
|
1,004
|
1,478
|
1,725
|
200
|
200
|
-
|
Capex / Sales
|
-
|
-
|
7.96%
|
7.6%
|
8.75%
|
0.83%
|
0.63%
|
-
|
Announcement Date
|
2/28/20
|
2/25/21
|
2/22/22
|
3/8/23
|
3/8/24
|
-
|
-
|
-
|
Last Close Price
14.01
CNY Average target price
27
CNY Spread / Average Target +92.72% Consensus |
1st Jan change
|
Capi.
|
---|
| +3.47% | 3.12B | | +77.16% | 2,159B | | +20.41% | 623B | | +31.87% | 622B | | +6.78% | 254B | | +14.54% | 185B | | +4.12% | 162B | | -36.56% | 136B | | +34.57% | 127B | | +35.67% | 105B |
Other Semiconductors
|