End-of-day quote
Shenzhen S.E.
06:00:00 2024-06-03 pm EDT
|
5-day change
|
1st Jan Change
|
11.14
CNY
|
-0.62%
|
|
+7.12%
|
-15.92%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
15,955
|
24,671
|
23,828
|
12,407
|
15,946
|
13,413
|
-
|
-
|
Enterprise Value (EV)
1 |
17,740
|
25,844
|
23,828
|
12,407
|
15,946
|
16,388
|
15,933
|
15,303
|
P/E ratio
|
191
x
|
37.9
x
|
-39.7
x
|
258
x
|
189
x
|
19.4
x
|
15.6
x
|
12.3
x
|
Yield
|
0.56%
|
0.41%
|
-
|
-
|
-
|
0.72%
|
1.44%
|
-
|
Capitalization / Revenue
|
1.84
x
|
2.52
x
|
2.16
x
|
0.82
x
|
1.16
x
|
0.75
x
|
0.66
x
|
0.54
x
|
EV / Revenue
|
2.05
x
|
2.64
x
|
2.16
x
|
0.82
x
|
1.16
x
|
0.92
x
|
0.78
x
|
0.62
x
|
EV / EBITDA
|
18.8
x
|
16.1
x
|
29.8
x
|
8.3
x
|
10.4
x
|
6.8
x
|
5.72
x
|
4.67
x
|
EV / FCF
|
394
x
|
-43.2
x
|
-10.4
x
|
-
|
-
|
20.6
x
|
35.1
x
|
24.3
x
|
FCF Yield
|
0.25%
|
-2.32%
|
-9.66%
|
-
|
-
|
4.86%
|
2.85%
|
4.12%
|
Price to Book
|
3.8
x
|
3.66
x
|
4.2
x
|
2.19
x
|
2.75
x
|
2.06
x
|
1.85
x
|
1.63
x
|
Nbr of stocks (in thousands)
|
1,076,237
|
1,201,033
|
1,201,028
|
1,201,028
|
1,203,437
|
1,204,043
|
-
|
-
|
Reference price
2 |
14.82
|
20.54
|
19.84
|
10.33
|
13.25
|
11.14
|
11.14
|
11.14
|
Announcement Date
|
2/28/20
|
2/25/21
|
2/27/22
|
2/27/23
|
2/28/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
8,655
|
9,798
|
11,047
|
15,203
|
13,722
|
17,847
|
20,436
|
24,714
|
EBITDA
1 |
945.1
|
1,601
|
799.7
|
1,495
|
1,535
|
2,410
|
2,785
|
3,279
|
EBIT
1 |
-102.6
|
677.2
|
-721.9
|
21.27
|
160.2
|
826.8
|
1,103
|
1,379
|
Operating Margin
|
-1.19%
|
6.91%
|
-6.53%
|
0.14%
|
1.17%
|
4.63%
|
5.4%
|
5.58%
|
Earnings before Tax (EBT)
1 |
187.4
|
674.6
|
-721.9
|
19.25
|
151.9
|
810.2
|
1,044
|
1,362
|
Net income
1 |
83.82
|
600.1
|
-604.6
|
42.55
|
85.7
|
694.5
|
858.1
|
1,089
|
Net margin
|
0.97%
|
6.13%
|
-5.47%
|
0.28%
|
0.62%
|
3.89%
|
4.2%
|
4.41%
|
EPS
2 |
0.0775
|
0.5417
|
-0.5000
|
0.0400
|
0.0700
|
0.5757
|
0.7125
|
0.9050
|
Free Cash Flow
1 |
44.98
|
-598.7
|
-2,301
|
-
|
-
|
797
|
454
|
631
|
FCF margin
|
0.52%
|
-6.11%
|
-20.83%
|
-
|
-
|
4.47%
|
2.22%
|
2.55%
|
FCF Conversion (EBITDA)
|
4.76%
|
-
|
-
|
-
|
-
|
33.07%
|
16.3%
|
19.25%
|
FCF Conversion (Net income)
|
53.65%
|
-
|
-
|
-
|
-
|
114.76%
|
52.91%
|
57.94%
|
Dividend per Share
2 |
0.0833
|
0.0833
|
-
|
-
|
-
|
0.0801
|
0.1606
|
-
|
Announcement Date
|
2/28/20
|
2/25/21
|
2/27/22
|
2/27/23
|
2/28/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S2
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
4,696
|
5,792
|
3,680
|
6,525
|
3,607
|
3,471
|
3,934
|
4,190
|
8,124
|
3,009
|
2,901
|
3,881
|
3,932
|
3,940
|
3,994
|
4,788
|
5,125
|
EBITDA
1 |
-
|
-
|
-
|
-
|
140.6
|
80.25
|
611.1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
411
|
669.4
|
666.5
|
EBIT
1 |
-
|
410.2
|
-892.7
|
-962.4
|
-191.9
|
-88.12
|
151.2
|
150.1
|
301.3
|
-58.42
|
-37.12
|
150.6
|
105.2
|
-
|
94.27
|
316.8
|
305.5
|
Operating Margin
|
-
|
7.08%
|
-24.26%
|
-14.75%
|
-5.32%
|
-2.54%
|
3.84%
|
3.58%
|
3.71%
|
-1.94%
|
-1.28%
|
3.88%
|
2.68%
|
-
|
2.36%
|
6.62%
|
5.96%
|
Earnings before Tax (EBT)
1 |
-
|
409.8
|
-891.7
|
-961.9
|
-
|
-
|
-
|
-
|
299.9
|
-
|
-
|
-
|
-
|
-
|
36
|
279
|
267
|
Net income
1 |
-
|
371.1
|
-761.2
|
-840.6
|
-195.3
|
-72.18
|
155.7
|
154.3
|
310
|
-81.39
|
-50.42
|
133.4
|
84.15
|
-
|
36.49
|
222.3
|
152.2
|
Net margin
|
-
|
6.41%
|
-20.68%
|
-12.88%
|
-5.41%
|
-2.08%
|
3.96%
|
3.68%
|
3.82%
|
-2.7%
|
-1.74%
|
3.44%
|
2.14%
|
-
|
0.91%
|
4.64%
|
2.97%
|
EPS
2 |
-
|
0.3325
|
-0.6300
|
-0.7000
|
-0.1600
|
-0.0600
|
0.1300
|
0.1300
|
0.2600
|
-0.0700
|
-0.0400
|
0.1100
|
0.0700
|
-
|
0.0325
|
0.1823
|
0.1285
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/28/20
|
2/25/21
|
2/27/22
|
2/27/22
|
4/26/22
|
8/29/22
|
10/24/22
|
2/27/23
|
2/27/23
|
4/28/23
|
8/30/23
|
10/27/23
|
2/28/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,785
|
1,172
|
-
|
-
|
-
|
2,975
|
2,520
|
1,890
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.889
x
|
0.7325
x
|
-
|
-
|
-
|
1.234
x
|
0.9048
x
|
0.5765
x
|
Free Cash Flow
1 |
45
|
-599
|
-2,301
|
-
|
-
|
797
|
454
|
631
|
ROE (net income / shareholders' equity)
|
1.97%
|
12.7%
|
-9.53%
|
0.75%
|
1.5%
|
10.9%
|
12%
|
13.1%
|
ROA (Net income/ Total Assets)
|
0.86%
|
5.14%
|
-3.95%
|
0.25%
|
-
|
3.42%
|
3.59%
|
3.86%
|
Assets
1 |
9,724
|
11,677
|
15,299
|
17,021
|
-
|
20,337
|
23,903
|
28,249
|
Book Value Per Share
2 |
3.900
|
5.610
|
4.730
|
4.720
|
4.820
|
5.410
|
6.020
|
6.820
|
Cash Flow per Share
2 |
0.7500
|
0.7200
|
-0.3600
|
0.7800
|
1.850
|
1.100
|
1.820
|
2.420
|
Capex
1 |
778
|
1,461
|
1,869
|
1,792
|
1,338
|
1,078
|
1,330
|
1,367
|
Capex / Sales
|
8.99%
|
14.91%
|
16.92%
|
11.79%
|
9.75%
|
6.04%
|
6.51%
|
5.53%
|
Announcement Date
|
2/28/20
|
2/25/21
|
2/27/22
|
2/27/23
|
2/28/24
|
-
|
-
|
-
|
Last Close Price
11.14
CNY Average target price
12.67
CNY Spread / Average Target +13.70% Consensus |
1st Jan change
|
Capi.
|
---|
| -15.92% | 1.85B | | +31.19% | 78.11B | | +63.64% | 73.25B | | +0.74% | 37.32B | | -4.99% | 32.45B | | -10.35% | 13.77B | | +51.37% | 10.05B | | +16.89% | 10.53B | | +1.64% | 10.54B | | -7.03% | 10.61B |
Electronic Component
|