Stock 600171 SHANGHAI BELLING CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Shanghai Belling Co., Ltd.

Equities

600171

CNE000000XB6

Semiconductors

End-of-day quote Shanghai S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
12.08 CNY +3.34% Intraday chart for Shanghai Belling Co., Ltd. +7.19% -15.05%
Apr. 01 Shanghai Belling Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Shanghai Belling Co., Ltd. Reports Earnings Results for the Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 6,534 11,019 9,806 18,170 12,331 10,055
Enterprise Value (EV) 1 5,290 9,194 8,750 16,118 10,895 8,945
P/E ratio 62.3 x 46.3 x 18.7 x 24.9 x 30.6 x -158 x
Yield 0.48% 0.7% 0.93% 0.78% 1.15% 0.7%
Capitalization / Revenue 8.33 x 12.5 x 7.36 x 8.98 x 6.03 x 4.7 x
EV / Revenue 6.74 x 10.5 x 6.57 x 7.96 x 5.33 x 4.19 x
EV / EBITDA 121 x 113 x 53.5 x 44.1 x 35.3 x 65.5 x
EV / FCF -97.3 x 250 x 275 x 56.1 x -74.4 x -320 x
FCF Yield -1.03% 0.4% 0.36% 1.78% -1.34% -0.31%
Price to Book 2.69 x 3.62 x 2.98 x 4.51 x 2.71 x 1.75 x
Nbr of stocks (in thousands) 699,610 699,610 699,396 708,089 707,452 707,085
Reference price 2 9.340 15.75 14.02 25.66 17.43 14.22
Announcement Date 4/1/19 3/30/20 3/29/21 3/28/22 3/27/23 4/1/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 784.3 878.6 1,332 2,024 2,044 2,137
EBITDA 1 43.66 81.71 163.6 365.6 309 136.5
EBIT 1 26.93 72.3 152.7 353.6 292.8 112.5
Operating Margin 3.43% 8.23% 11.46% 17.47% 14.32% 5.27%
Earnings before Tax (EBT) 1 104.7 265.1 618.6 766.7 428.3 -102.3
Net income 1 102 240.8 528 729.3 399 -60.22
Net margin 13.01% 27.4% 39.63% 36.03% 19.52% -2.82%
EPS 2 0.1500 0.3400 0.7500 1.030 0.5700 -0.0900
Free Cash Flow 1 -54.36 36.77 31.77 287.3 -146.4 -27.99
FCF margin -6.93% 4.18% 2.38% 14.19% -7.16% -1.31%
FCF Conversion (EBITDA) - 45% 19.41% 78.58% - -
FCF Conversion (Net income) - 15.27% 6.02% 39.39% - -
Dividend per Share 2 0.0450 0.1100 0.1300 0.2000 0.2000 0.1000
Announcement Date 4/1/19 3/30/20 3/29/21 3/28/22 3/27/23 4/1/24
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 1,244 1,825 1,055 2,051 1,436 1,110
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 -54.4 36.8 31.8 287 -146 -28
ROE (net income / shareholders' equity) 4.24% 8.38% 16.6% 20.2% 9.74% -1.45%
ROA (Net income/ Total Assets) 0.62% 1.41% 2.56% 5.18% 3.8% 1.43%
Assets 1 16,535 17,135 20,646 14,090 10,506 -4,215
Book Value Per Share 2 3.470 4.350 4.710 5.700 6.440 8.130
Cash Flow per Share 2 1.730 2.060 0.7000 1.900 1.110 1.480
Capex 1 4.61 23.3 18.7 10 35.9 27.3
Capex / Sales 0.59% 2.66% 1.41% 0.49% 1.76% 1.28%
Announcement Date 4/1/19 3/30/20 3/29/21 3/28/22 3/27/23 4/1/24
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

Company calendar

Sector Other Semiconductors

1st Jan change Capi.
SHANGHAI BELLING CO., LTD. Stock Shanghai Belling Co., Ltd.
-15.05% 1.18B
NVIDIA CORPORATION Stock NVIDIA Corporation
+77.16% 2,159B
TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY LIMITED Stock Taiwan Semiconductor Manufacturing Company Limited
+31.87% 622B
BROADCOM INC. Stock Broadcom Inc.
+20.41% 623B
AMD (ADVANCED MICRO DEVICES) Stock AMD (Advanced Micro Devices)
+6.78% 254B
QUALCOMM, INC. Stock Qualcomm, Inc.
+14.54% 185B
TEXAS INSTRUMENTS INCORPORATED Stock Texas Instruments Incorporated
+4.12% 162B
INTEL CORPORATION Stock Intel Corporation
-36.56% 136B
MICRON TECHNOLOGY, INC. Stock Micron Technology, Inc.
+34.57% 127B
ARM HOLDINGS PLC Stock Arm Holdings plc
+35.67% 105B
Other Semiconductors
  1. Stock Market
  2. Equities
  3. 600171 Stock
  4. Financials Shanghai Belling Co., Ltd.