End-of-day quote
Shanghai S.E.
06:00:00 2024-05-19 pm EDT
|
5-day change
|
1st Jan Change
|
163.7
CNY
|
+2.31%
|
|
+1.16%
|
+2.45%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
7,015
|
15,816
|
14,540
|
13,446
|
15,827
|
16,196
|
-
|
-
|
Enterprise Value (EV)
1 |
7,015
|
15,502
|
14,250
|
13,201
|
15,432
|
15,709
|
15,682
|
15,424
|
P/E ratio
|
91.7
x
|
103
x
|
116
x
|
39.3
x
|
40
x
|
37
x
|
27.2
x
|
22.8
x
|
Yield
|
0.29%
|
0.1%
|
0.12%
|
0.23%
|
0.22%
|
0.25%
|
0.29%
|
0.4%
|
Capitalization / Revenue
|
24.6
x
|
37.4
x
|
21.2
x
|
12.5
x
|
12.8
x
|
9.77
x
|
7.85
x
|
6.49
x
|
EV / Revenue
|
24.6
x
|
36.7
x
|
20.8
x
|
12.3
x
|
12.5
x
|
9.48
x
|
7.6
x
|
6.18
x
|
EV / EBITDA
|
-
|
83.5
x
|
76.9
x
|
34.2
x
|
29.6
x
|
24.2
x
|
19.7
x
|
17.2
x
|
EV / FCF
|
-
|
1,702,022,947
x
|
-79,224,427
x
|
308,177,568
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
0%
|
-0%
|
0%
|
-
|
-
|
-
|
-
|
Price to Book
|
7.9
x
|
15.1
x
|
12.1
x
|
8.84
x
|
7.53
x
|
6.38
x
|
5.24
x
|
4.3
x
|
Nbr of stocks (in thousands)
|
96,657
|
96,657
|
96,861
|
97,112
|
99,070
|
98,948
|
-
|
-
|
Reference price
2 |
72.57
|
163.6
|
150.1
|
138.5
|
159.8
|
163.7
|
163.7
|
163.7
|
Announcement Date
|
2/27/20
|
2/25/21
|
2/24/22
|
2/27/23
|
2/25/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
285.4
|
422.4
|
686.7
|
1,077
|
1,238
|
1,657
|
2,064
|
2,495
|
EBITDA
1 |
-
|
185.6
|
185.3
|
385.5
|
520.9
|
647.9
|
796.1
|
896.5
|
EBIT
1 |
72.9
|
171.7
|
133.4
|
339.2
|
435.8
|
503.4
|
665.7
|
796.4
|
Operating Margin
|
25.54%
|
40.64%
|
19.43%
|
31.51%
|
35.2%
|
30.37%
|
32.26%
|
31.92%
|
Earnings before Tax (EBT)
1 |
72.86
|
171
|
132.1
|
339.2
|
435.8
|
487.2
|
668.7
|
802.9
|
Net income
1 |
65.5
|
153.2
|
125.1
|
301.4
|
386.8
|
438.7
|
596.8
|
711.7
|
Net margin
|
22.95%
|
36.28%
|
18.22%
|
27.99%
|
31.24%
|
26.47%
|
28.92%
|
28.53%
|
EPS
2 |
0.7912
|
1.588
|
1.291
|
3.523
|
3.990
|
4.425
|
6.020
|
7.187
|
Free Cash Flow
|
-
|
9.108
|
-179.9
|
42.84
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
2.16%
|
-26.19%
|
3.98%
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
4.91%
|
-
|
11.11%
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
5.94%
|
-
|
14.21%
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.2088
|
0.1648
|
0.1753
|
0.3231
|
0.3500
|
0.4100
|
0.4733
|
0.6550
|
Announcement Date
|
2/27/20
|
2/25/21
|
2/24/22
|
2/27/23
|
2/25/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
1 |
216.1
|
233.1
|
270.3
|
290.4
|
283
|
269.3
|
305.6
|
323.3
|
339.9
|
663.1
|
378.5
|
401.5
|
423.4
|
443.9
|
475.6
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
25.48
|
42.78
|
100.4
|
90.64
|
105.5
|
84.52
|
189
|
80.53
|
81.76
|
-
|
113.6
|
122.8
|
115.9
|
98.32
|
134.3
|
Operating Margin
|
11.79%
|
18.35%
|
37.13%
|
31.21%
|
37.27%
|
31.38%
|
61.86%
|
24.91%
|
24.06%
|
-
|
30.01%
|
30.59%
|
27.37%
|
22.15%
|
28.23%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
105.5
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
94.88
|
-
|
-
|
-
|
-
|
151.8
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
33.52%
|
-
|
-
|
-
|
-
|
22.89%
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
0.2912
|
0.4066
|
1.131
|
0.8154
|
1.008
|
0.7846
|
2.255
|
0.6900
|
0.2600
|
-
|
1.060
|
1.210
|
1.140
|
0.9800
|
1.310
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/24/22
|
4/28/22
|
8/30/22
|
10/30/22
|
2/27/23
|
4/27/23
|
8/30/23
|
10/30/23
|
2/25/24
|
2/25/24
|
4/26/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
313
|
290
|
245
|
396
|
487
|
514
|
772
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
9.11
|
-180
|
42.8
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
11.4%
|
15.9%
|
11.1%
|
22.2%
|
20.7%
|
19.1%
|
20.7%
|
19.3%
|
ROA (Net income/ Total Assets)
|
-
|
13.5%
|
8.6%
|
16.2%
|
-
|
15.5%
|
17.6%
|
17%
|
Assets
1 |
-
|
1,134
|
1,455
|
1,860
|
-
|
2,830
|
3,401
|
4,187
|
Book Value Per Share
2 |
9.180
|
10.80
|
12.40
|
15.70
|
21.20
|
25.60
|
31.30
|
38.00
|
Cash Flow per Share
2 |
0.8800
|
1.170
|
0.6300
|
2.460
|
3.390
|
4.970
|
5.790
|
7.360
|
Capex
1 |
42.1
|
104
|
241
|
196
|
338
|
106
|
97
|
117
|
Capex / Sales
|
14.77%
|
24.64%
|
35.09%
|
18.23%
|
27.29%
|
6.4%
|
4.7%
|
4.69%
|
Announcement Date
|
2/27/20
|
2/25/21
|
2/24/22
|
2/27/23
|
2/25/24
|
-
|
-
|
-
|
Last Close Price
163.7
CNY Average target price
175.8
CNY Spread / Average Target +7.38% Consensus |
1st Jan change
|
Capi.
|
---|
| +2.45% | 2.24B | | +91.39% | 2,331B | | +40.81% | 671B | | +26.68% | 655B | | +12.83% | 269B | | +36.74% | 221B | | +16.86% | 181B | | +51.16% | 143B | | -36.12% | 137B | | +47.00% | 115B |
Other Semiconductors
|