End-of-day quote
Shenzhen S.E.
06:00:00 2024-04-29 pm EDT
|
5-day change
|
1st Jan Change
|
5.21
CNY
|
-4.75%
|
|
+2.36%
|
-22.93%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
74,074
|
84,434
|
52,009
|
31,956
|
47,256
|
36,421
|
-
|
-
|
Enterprise Value (EV)
1 |
74,074
|
84,434
|
57,159
|
31,956
|
47,256
|
40,012
|
40,012
|
40,012
|
P/E ratio
|
-
|
37.5
x
|
43.3
x
|
20.6
x
|
23.3
x
|
13.2
x
|
10.2
x
|
7.95
x
|
Yield
|
-
|
1.67%
|
-
|
-
|
-
|
0.67%
|
2.59%
|
0.58%
|
Capitalization / Revenue
|
3.11
x
|
3
x
|
1.71
x
|
0.93
x
|
1.38
x
|
0.82
x
|
0.7
x
|
0.62
x
|
EV / Revenue
|
3.11
x
|
3
x
|
1.88
x
|
0.93
x
|
1.38
x
|
0.9
x
|
0.77
x
|
0.68
x
|
EV / EBITDA
|
20.2
x
|
20.6
x
|
19.4
x
|
7.73
x
|
-
|
7.77
x
|
5.93
x
|
5.07
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
29.7
x
|
18.1
x
|
16.2
x
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
3.36%
|
5.53%
|
6.16%
|
Price to Book
|
6.35
x
|
5.84
x
|
3.29
x
|
-
|
-
|
1.78
x
|
1.6
x
|
0.3
x
|
Nbr of stocks (in thousands)
|
6,827,077
|
7,042,004
|
7,066,491
|
7,038,675
|
6,990,534
|
6,990,534
|
-
|
-
|
Reference price
2 |
10.85
|
11.99
|
7.360
|
4.540
|
6.760
|
5.210
|
5.210
|
5.210
|
Announcement Date
|
2/27/20
|
3/30/21
|
4/7/22
|
4/28/23
|
4/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
23,815
|
28,143
|
30,384
|
34,485
|
34,124
|
44,276
|
51,664
|
58,921
|
EBITDA
1 |
3,661
|
4,102
|
2,946
|
4,133
|
-
|
5,147
|
6,746
|
7,885
|
EBIT
1 |
2,247
|
2,458
|
1,084
|
2,054
|
2,553
|
3,651
|
4,404
|
6,037
|
Operating Margin
|
9.43%
|
8.73%
|
3.57%
|
5.96%
|
7.48%
|
8.25%
|
8.52%
|
10.25%
|
Earnings before Tax (EBT)
1 |
-
|
2,435
|
1,086
|
1,999
|
2,521
|
3,584
|
4,347
|
5,945
|
Net income
1 |
-
|
2,266
|
1,180
|
1,596
|
2,051
|
2,702
|
3,585
|
4,604
|
Net margin
|
-
|
8.05%
|
3.88%
|
4.63%
|
6.01%
|
6.1%
|
6.94%
|
7.81%
|
EPS
2 |
-
|
0.3200
|
0.1700
|
0.2200
|
0.2900
|
0.3940
|
0.5117
|
0.6550
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
-
|
1,346
|
2,213
|
2,463
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
3.04%
|
4.28%
|
4.18%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
26.15%
|
32.81%
|
31.24%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
49.81%
|
61.74%
|
53.5%
|
Dividend per Share
2 |
-
|
0.2000
|
-
|
-
|
-
|
0.0350
|
0.1350
|
0.0300
|
Announcement Date
|
2/27/20
|
3/30/21
|
4/7/22
|
4/28/23
|
4/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
-
|
-
|
-
|
-
|
-
|
7,214
|
-
|
-
|
9,478
|
18,835
|
9,799
|
10,647
|
11,534
|
12,422
|
-
|
-
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,462
|
1,704
|
1,440
|
-
|
-
|
EBIT
1 |
-
|
-
|
-
|
-
|
-
|
671.2
|
-
|
-
|
310.5
|
1,161
|
576.8
|
993
|
1,235
|
971
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
9.3%
|
-
|
-
|
3.28%
|
6.17%
|
5.89%
|
9.33%
|
10.71%
|
7.82%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
672.7
|
-
|
-
|
1,138
|
1,849
|
577.9
|
982
|
1,224
|
960
|
-
|
-
|
Net income
1 |
-
|
-
|
-
|
-
|
-
|
646.7
|
-
|
-
|
181.3
|
802.8
|
461
|
805
|
1,004
|
787
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
8.96%
|
-
|
-
|
1.91%
|
4.26%
|
4.7%
|
7.56%
|
8.7%
|
6.34%
|
-
|
-
|
EPS
2 |
-0.0100
|
0.0400
|
0.0300
|
0.1000
|
0.0500
|
0.0900
|
0.0900
|
0.0900
|
0.0200
|
0.2000
|
0.0700
|
0.1000
|
0.1300
|
0.1200
|
0.1000
|
0.1300
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
4/7/22
|
4/27/22
|
8/25/22
|
10/28/22
|
4/28/23
|
4/28/23
|
8/24/23
|
10/27/23
|
4/29/24
|
4/29/24
|
4/29/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
5,149
|
-
|
-
|
3,591
|
3,591
|
3,591
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
1.748
x
|
-
|
-
|
0.6978
x
|
0.5324
x
|
0.4555
x
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
-
|
1,346
|
2,213
|
2,463
|
ROE (net income / shareholders' equity)
|
17.6%
|
17.4%
|
7.8%
|
-
|
-
|
13.3%
|
15.4%
|
15.9%
|
ROA (Net income/ Total Assets)
|
-
|
7.99%
|
-
|
-
|
-
|
5.9%
|
7.54%
|
-
|
Assets
1 |
-
|
28,355
|
-
|
-
|
-
|
45,801
|
47,525
|
-
|
Book Value Per Share
2 |
1.710
|
2.050
|
2.240
|
-
|
-
|
2.930
|
3.250
|
17.20
|
Cash Flow per Share
2 |
0.4400
|
0.3500
|
0.1500
|
-
|
-
|
0.5700
|
0.6500
|
-
|
Capex
1 |
-
|
2,824
|
5,471
|
-
|
-
|
3,622
|
2,650
|
2,956
|
Capex / Sales
|
-
|
10.04%
|
18.01%
|
-
|
-
|
8.18%
|
5.13%
|
5.02%
|
Announcement Date
|
2/27/20
|
3/30/21
|
4/7/22
|
4/28/23
|
4/29/24
|
-
|
-
|
-
|
Last Close Price
5.21
CNY Average target price
7.25
CNY Spread / Average Target +39.16% Consensus |
1st Jan change
|
Capi.
|
---|
| -22.93% | 5.03B | | +11.65% | 107B | | -5.17% | 28.56B | | +11.79% | 22.18B | | -13.60% | 18.16B | | -7.70% | 17.05B | | +14.41% | 15.89B | | -9.98% | 11.09B | | -2.93% | 10.39B | | -2.81% | 9.65B |
Other Electronic Equipment & Parts
|