End-of-day quote
Shenzhen S.E.
06:00:00 2024-04-28 pm EDT
|
5-day change
|
1st Jan Change
|
20.07
CNY
|
+2.24%
|
|
+3.99%
|
-11.97%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
6,545
|
9,104
|
21,113
|
12,098
|
7,755
|
6,826
|
-
|
-
|
Enterprise Value (EV)
1 |
6,545
|
9,104
|
20,773
|
11,762
|
7,496
|
6,289
|
5,950
|
5,772
|
P/E ratio
|
34.5
x
|
43.5
x
|
56.6
x
|
37.3
x
|
41.7
x
|
34.8
x
|
19.4
x
|
15.1
x
|
Yield
|
1.86%
|
1.47%
|
0.71%
|
1.13%
|
0.88%
|
0.97%
|
1.83%
|
2.42%
|
Capitalization / Revenue
|
7.85
x
|
8.99
x
|
14.1
x
|
7.55
x
|
5.96
x
|
4.31
x
|
3.11
x
|
2.63
x
|
EV / Revenue
|
7.85
x
|
8.99
x
|
13.9
x
|
7.34
x
|
5.77
x
|
3.98
x
|
2.71
x
|
2.22
x
|
EV / EBITDA
|
31.9
x
|
37.9
x
|
49
x
|
30.1
x
|
63.1
x
|
34
x
|
18
x
|
11.6
x
|
EV / FCF
|
-
|
-
|
-166,273,867
x
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-0%
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
6.77
x
|
8.59
x
|
16.1
x
|
8.17
x
|
4.67
x
|
3.7
x
|
3.31
x
|
2.76
x
|
Nbr of stocks (in thousands)
|
338,152
|
338,123
|
342,039
|
342,039
|
340,116
|
340,116
|
-
|
-
|
Reference price
2 |
19.35
|
26.93
|
61.73
|
35.37
|
22.80
|
20.07
|
20.07
|
20.07
|
Announcement Date
|
2/28/20
|
2/26/21
|
2/28/22
|
3/29/23
|
3/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
834.1
|
1,012
|
1,494
|
1,602
|
1,300
|
1,582
|
2,197
|
2,600
|
EBITDA
1 |
205.2
|
240.5
|
423.7
|
390.3
|
118.8
|
184.8
|
330.8
|
495.9
|
EBIT
1 |
192.3
|
217.5
|
398.3
|
363.4
|
86.39
|
217.4
|
372.8
|
458
|
Operating Margin
|
23.06%
|
21.49%
|
26.66%
|
22.69%
|
6.64%
|
13.74%
|
16.97%
|
17.62%
|
Earnings before Tax (EBT)
1 |
192.4
|
217.6
|
396.7
|
310.7
|
132.4
|
193.4
|
341.4
|
464.3
|
Net income
1 |
189.3
|
209.4
|
370.6
|
323
|
186.3
|
197.5
|
353.6
|
456.4
|
Net margin
|
22.69%
|
20.69%
|
24.81%
|
20.16%
|
14.33%
|
12.48%
|
16.1%
|
17.56%
|
EPS
2 |
0.5604
|
0.6196
|
1.090
|
0.9495
|
0.5471
|
0.5767
|
1.034
|
1.333
|
Free Cash Flow
|
-
|
-
|
-124.9
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-8.36%
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.3606
|
0.3967
|
0.4364
|
0.4000
|
0.2000
|
0.1950
|
0.3667
|
0.4850
|
Announcement Date
|
2/28/20
|
2/26/21
|
2/28/22
|
3/29/23
|
3/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2020 S2
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
455
|
557.3
|
464
|
438.1
|
354
|
345.7
|
289
|
339.7
|
294
|
377.5
|
318.8
|
380.1
|
411.6
|
420.2
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
116
|
139.3
|
137.5
|
40.68
|
45.96
|
37.71
|
33.12
|
-8.377
|
23.95
|
31.91
|
29.39
|
39.86
|
48.95
|
Operating Margin
|
-
|
20.82%
|
30.02%
|
31.38%
|
11.49%
|
13.29%
|
13.05%
|
9.75%
|
-2.85%
|
6.34%
|
10.01%
|
7.73%
|
9.68%
|
11.65%
|
Earnings before Tax (EBT)
|
-
|
116.1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
93.97
|
115.4
|
-
|
127
|
55.24
|
12.4
|
-
|
-
|
-
|
86.74
|
-
|
-
|
-
|
-
|
Net margin
|
20.65%
|
20.72%
|
-
|
28.98%
|
15.6%
|
3.59%
|
-
|
-
|
-
|
22.98%
|
-
|
-
|
-
|
-
|
EPS
2 |
-
|
0.3388
|
-
|
-
|
-
|
-
|
0.1007
|
0.1500
|
0.0400
|
0.2600
|
0.0904
|
0.1000
|
0.1300
|
0.1600
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
8/20/20
|
2/26/21
|
4/19/22
|
8/11/22
|
10/21/22
|
3/29/23
|
4/19/23
|
8/18/23
|
10/22/23
|
3/29/24
|
4/23/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
340
|
336
|
259
|
537
|
877
|
1,054
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-125
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
20.8%
|
21.1%
|
30.3%
|
22.8%
|
11.7%
|
10.9%
|
16.6%
|
16.5%
|
ROA (Net income/ Total Assets)
|
17%
|
16.6%
|
24.5%
|
17.5%
|
-
|
10%
|
11%
|
12.4%
|
Assets
1 |
1,115
|
1,258
|
1,513
|
1,841
|
-
|
1,975
|
3,214
|
3,681
|
Book Value Per Share
2 |
2.860
|
3.130
|
3.840
|
4.330
|
4.880
|
5.430
|
6.060
|
7.260
|
Cash Flow per Share
2 |
0.6500
|
0.6400
|
0.0100
|
0.0100
|
-0.0900
|
0.7300
|
0.5800
|
1.020
|
Capex
1 |
31.7
|
108
|
128
|
102
|
72.8
|
70.7
|
68.9
|
81.7
|
Capex / Sales
|
3.8%
|
10.65%
|
8.58%
|
6.39%
|
5.6%
|
4.47%
|
3.14%
|
3.14%
|
Announcement Date
|
2/28/20
|
2/26/21
|
2/28/22
|
3/29/23
|
3/29/24
|
-
|
-
|
-
|
Last Close Price
20.07
CNY Average target price
27.79
CNY Spread / Average Target +38.45% Consensus |
1st Jan change
|
Capi.
|
---|
| -11.97% | 921M | | -12.64% | 7.91B | | +7.88% | 5.57B | | +37.12% | 4.31B | | +16.63% | 1.2B | | +6.00% | 1.14B | | +11.33% | 1.04B | | -2.01% | 959M | | -28.61% | 742M | | +63.50% | 539M |
Memory Chips (RAM)
|