End-of-day quote
Shenzhen S.E.
06:00:00 2024-05-05 pm EDT
|
5-day change
|
1st Jan Change
|
29.19
CNY
|
-1.65%
|
|
-4.55%
|
+58.21%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
12,708
|
16,772
|
26,126
|
11,163
|
15,749
|
24,916
|
-
|
-
|
Enterprise Value (EV)
1 |
12,708
|
16,772
|
28,012
|
11,163
|
15,749
|
24,916
|
24,916
|
24,916
|
P/E ratio
|
27.2
x
|
32.2
x
|
35.2
x
|
14.1
x
|
23.7
x
|
22.5
x
|
17.6
x
|
14.8
x
|
Yield
|
1.16%
|
0.88%
|
0.63%
|
1.47%
|
1.03%
|
1.4%
|
1.71%
|
-
|
Capitalization / Revenue
|
3.27
x
|
3
x
|
3.52
x
|
1.42
x
|
1.99
x
|
2.2
x
|
1.84
x
|
1.59
x
|
EV / Revenue
|
3.27
x
|
3
x
|
3.52
x
|
1.42
x
|
1.99
x
|
2.2
x
|
1.84
x
|
1.59
x
|
EV / EBITDA
|
-
|
18.1
x
|
22.1
x
|
7.41
x
|
11.4
x
|
11.4
x
|
9.84
x
|
8.87
x
|
EV / FCF
|
-17,491,397
x
|
-
|
-35,736,346
x
|
-
|
19,813,013
x
|
-
|
-
|
-
|
FCF Yield
|
-0%
|
-
|
-0%
|
-
|
0%
|
-
|
-
|
-
|
Price to Book
|
3.82
x
|
4.5
x
|
4.17
x
|
1.61
x
|
2.09
x
|
2.94
x
|
2.59
x
|
2.26
x
|
Nbr of stocks (in thousands)
|
779,150
|
777,561
|
863,657
|
862,689
|
853,580
|
853,580
|
-
|
-
|
Reference price
2 |
16.31
|
21.57
|
30.25
|
12.94
|
18.45
|
29.19
|
29.19
|
29.19
|
Announcement Date
|
2/27/20
|
3/14/21
|
4/27/22
|
4/19/23
|
4/18/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,885
|
5,600
|
7,432
|
7,885
|
7,931
|
11,338
|
13,515
|
15,645
|
EBITDA
1 |
-
|
928.6
|
1,182
|
1,507
|
1,384
|
2,182
|
2,532
|
2,810
|
EBIT
1 |
521.1
|
595.3
|
739
|
906.2
|
758.9
|
1,265
|
1,621
|
1,920
|
Operating Margin
|
13.41%
|
10.63%
|
9.94%
|
11.49%
|
9.57%
|
11.16%
|
12%
|
12.27%
|
Earnings before Tax (EBT)
1 |
516.5
|
591.6
|
737.1
|
897.3
|
749.2
|
1,258
|
1,615
|
1,912
|
Net income
1 |
462.7
|
518.9
|
670.4
|
790.6
|
671.3
|
1,120
|
1,432
|
1,702
|
Net margin
|
11.91%
|
9.27%
|
9.02%
|
10.03%
|
8.46%
|
9.88%
|
10.59%
|
10.88%
|
EPS
2 |
0.6000
|
0.6700
|
0.8600
|
0.9200
|
0.7800
|
1.297
|
1.660
|
1.970
|
Free Cash Flow
|
-726.5
|
-
|
-731.1
|
-
|
794.9
|
-
|
-
|
-
|
FCF margin
|
-18.7%
|
-
|
-9.84%
|
-
|
10.02%
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
57.44%
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
118.4%
|
-
|
-
|
-
|
Dividend per Share
2 |
0.1900
|
0.1900
|
0.1900
|
0.1900
|
0.1900
|
0.4100
|
0.5000
|
-
|
Announcement Date
|
2/27/20
|
3/14/21
|
4/27/22
|
4/19/23
|
4/18/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
1,886
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
1.596
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-727
|
-
|
-731
|
-
|
795
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
14%
|
14.8%
|
16.2%
|
-
|
9.35%
|
13.1%
|
14.9%
|
15.3%
|
ROA (Net income/ Total Assets)
|
-
|
6.22%
|
4.33%
|
-
|
-
|
5.9%
|
6.7%
|
7.3%
|
Assets
1 |
-
|
8,341
|
15,483
|
-
|
-
|
18,983
|
21,366
|
23,311
|
Book Value Per Share
2 |
4.270
|
4.800
|
7.260
|
8.040
|
8.840
|
9.940
|
11.30
|
12.90
|
Cash Flow per Share
2 |
-
|
1.240
|
0.9200
|
1.440
|
1.480
|
1.960
|
2.390
|
2.870
|
Capex
1 |
1,464
|
2,096
|
1,524
|
-
|
485
|
500
|
787
|
-
|
Capex / Sales
|
37.7%
|
37.43%
|
20.5%
|
-
|
6.11%
|
4.41%
|
5.82%
|
-
|
Announcement Date
|
2/27/20
|
3/14/21
|
4/27/22
|
4/19/23
|
4/18/24
|
-
|
-
|
-
|
Last Close Price
29.19
CNY Average target price
33
CNY Spread / Average Target +13.05% Consensus |
1st Jan change
|
Capi.
|
---|
| +58.21% | 3.5B | | +1.97% | 51.27B | | -18.36% | 14.84B | | +22.82% | 11.95B | | +49.64% | 8.85B | | +4.55% | 8.31B | | -7.83% | 8.1B | | +18.95% | 7.71B | | -9.88% | 7.02B | | -12.20% | 6.82B |
Integrated Circuits
|