End-of-day quote
Shenzhen S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
33.16
CNY
|
+6.59%
|
|
+10.64%
|
+49.91%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
38,306
|
32,401
|
31,447
|
22,570
|
42,214
|
63,424
|
-
|
-
|
Enterprise Value (EV)
1 |
38,227
|
32,525
|
31,833
|
22,770
|
42,214
|
63,424
|
61,691
|
63,424
|
P/E ratio
|
31.5
x
|
24
x
|
29.4
x
|
16.6
x
|
27.9
x
|
27.9
x
|
23.4
x
|
18.7
x
|
Yield
|
0.9%
|
1.06%
|
0.9%
|
1.26%
|
2.26%
|
1.18%
|
1.5%
|
2.31%
|
Capitalization / Revenue
|
5.37
x
|
4.35
x
|
4.24
x
|
2.71
x
|
4.72
x
|
5.41
x
|
4.63
x
|
3.83
x
|
EV / Revenue
|
5.37
x
|
4.35
x
|
4.24
x
|
2.71
x
|
4.72
x
|
5.41
x
|
4.63
x
|
3.83
x
|
EV / EBITDA
|
22.9
x
|
18.1
x
|
20.4
x
|
11.9
x
|
19.9
x
|
20.4
x
|
17.2
x
|
14.3
x
|
EV / FCF
|
61.3
x
|
27.1
x
|
-
|
32.2
x
|
-
|
81.5
x
|
26.1
x
|
20.5
x
|
FCF Yield
|
1.63%
|
3.68%
|
-
|
3.1%
|
-
|
1.23%
|
3.83%
|
4.89%
|
Price to Book
|
7.46
x
|
5.08
x
|
4.35
x
|
2.73
x
|
4.31
x
|
5.49
x
|
4.7
x
|
3.78
x
|
Nbr of stocks (in thousands)
|
1,897,191
|
1,896,822
|
1,896,659
|
1,896,659
|
1,908,407
|
1,912,679
|
-
|
-
|
Reference price
2 |
20.19
|
17.08
|
16.58
|
11.90
|
22.12
|
33.16
|
33.16
|
33.16
|
Announcement Date
|
2/27/20
|
2/1/21
|
2/25/22
|
1/31/23
|
2/2/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
7,129
|
7,451
|
7,419
|
8,336
|
8,938
|
11,731
|
13,712
|
16,558
|
EBITDA
1 |
1,673
|
1,789
|
1,539
|
1,900
|
2,120
|
3,103
|
3,677
|
4,435
|
EBIT
1 |
1,353
|
1,456
|
1,193
|
1,573
|
1,706
|
2,614
|
3,112
|
3,913
|
Operating Margin
|
18.98%
|
19.54%
|
16.09%
|
18.87%
|
19.09%
|
22.28%
|
22.7%
|
23.63%
|
Earnings before Tax (EBT)
1 |
1,353
|
1,457
|
1,199
|
1,573
|
1,705
|
2,615
|
3,112
|
3,873
|
Net income
1 |
1,206
|
1,343
|
1,064
|
1,362
|
1,513
|
2,253
|
2,729
|
3,390
|
Net margin
|
16.92%
|
18.02%
|
14.34%
|
16.33%
|
16.92%
|
19.21%
|
19.9%
|
20.48%
|
EPS
2 |
0.6412
|
0.7121
|
0.5636
|
0.7179
|
0.7927
|
1.187
|
1.415
|
1.774
|
Free Cash Flow
1 |
625.1
|
1,194
|
-
|
700.6
|
-
|
778
|
2,431
|
3,099
|
FCF margin
|
8.77%
|
16.02%
|
-
|
8.4%
|
-
|
6.63%
|
17.73%
|
18.72%
|
FCF Conversion (EBITDA)
|
37.37%
|
66.73%
|
-
|
36.88%
|
-
|
25.07%
|
66.11%
|
69.87%
|
FCF Conversion (Net income)
|
51.83%
|
88.9%
|
-
|
51.45%
|
-
|
34.53%
|
89.08%
|
91.41%
|
Dividend per Share
2 |
0.1818
|
0.1818
|
0.1500
|
0.1500
|
0.5000
|
0.3925
|
0.4975
|
0.7650
|
Announcement Date
|
2/27/20
|
2/1/21
|
2/25/22
|
1/31/23
|
2/2/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
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 |
2,007
|
1,917
|
1,818
|
2,028
|
2,572
|
1,868
|
1,896
|
2,319
|
2,856
|
2,584
|
2,301
|
2,566
|
3,255
|
EBITDA
|
402.8
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
296.4
|
-
|
-
|
-
|
-
|
-
|
325.8
|
534.6
|
606.6
|
-
|
-
|
-
|
-
|
Operating Margin
|
14.77%
|
-
|
-
|
-
|
-
|
-
|
17.19%
|
23.05%
|
21.24%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
330.6
|
534.5
|
600.5
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
284.3
|
-
|
-
|
-
|
292.3
|
460.5
|
559.5
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
15.64%
|
-
|
-
|
-
|
15.42%
|
19.86%
|
19.59%
|
-
|
-
|
-
|
-
|
EPS
|
0.1400
|
0.1315
|
0.1500
|
0.2100
|
-
|
-
|
0.1500
|
0.2400
|
0.2900
|
-
|
-
|
-
|
-
|
Dividend per Share
|
0.1500
|
-
|
-
|
-
|
0.1500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/25/22
|
4/25/22
|
8/23/22
|
10/24/22
|
1/31/23
|
5/25/23
|
8/25/23
|
10/25/23
|
2/2/24
|
4/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
124
|
386
|
199
|
-
|
-
|
-
|
-
|
Net Cash position
|
78.6
|
-
|
-
|
-
|
-
|
-
|
1,733
|
-
|
Leverage (Debt/EBITDA)
|
-
|
0.0692
x
|
0.2511
x
|
0.1049
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
625
|
1,194
|
-
|
701
|
-
|
778
|
2,431
|
3,099
|
ROE (net income / shareholders' equity)
|
26.7%
|
24%
|
15.9%
|
17.7%
|
16.8%
|
19.9%
|
20.2%
|
20.5%
|
ROA (Net income/ Total Assets)
|
16.3%
|
15.1%
|
-
|
10.5%
|
-
|
12.1%
|
13.2%
|
14.2%
|
Assets
1 |
7,417
|
8,898
|
-
|
13,021
|
-
|
18,621
|
20,656
|
23,825
|
Book Value Per Share
2 |
2.710
|
3.360
|
3.810
|
4.360
|
5.130
|
6.040
|
7.050
|
8.780
|
Cash Flow per Share
2 |
0.5600
|
0.8300
|
0.7500
|
0.8300
|
1.180
|
0.9900
|
1.340
|
1.660
|
Capex
1 |
439
|
372
|
501
|
865
|
798
|
1,267
|
897
|
876
|
Capex / Sales
|
6.16%
|
4.99%
|
6.75%
|
10.38%
|
8.93%
|
10.8%
|
6.54%
|
5.29%
|
Announcement Date
|
2/27/20
|
2/1/21
|
2/25/22
|
1/31/23
|
2/2/24
|
-
|
-
|
-
|
Last Close Price
33.16
CNY Average target price
28.6
CNY Spread / Average Target -13.77% Consensus |
1st Jan change
|
Capi.
|
---|
| +49.91% | 8.75B | | -0.99% | 49.04B | | -7.22% | 16.73B | | +16.63% | 11.25B | | +3.69% | 8.53B | | +6.14% | 7.56B | | -17.23% | 7.51B | | -12.95% | 6.83B | | -14.19% | 6.74B | | +29.74% | 6.52B |
Integrated Circuits
|