End-of-day quote
Shanghai S.E.
06:00:00 2024-05-19 pm EDT
|
5-day change
|
1st Jan Change
|
49.05
CNY
|
+4.14%
|
|
+5.28%
|
-33.50%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
12,545
|
6,930
|
5,163
|
3,434
|
-
|
-
|
Enterprise Value (EV)
1 |
12,075
|
6,550
|
4,942
|
3,179
|
3,191
|
3,197
|
P/E ratio
|
66.9
x
|
47.6
x
|
36.9
x
|
16.4
x
|
11.6
x
|
9.56
x
|
Yield
|
0.7%
|
0.91%
|
1.17%
|
2.18%
|
2%
|
2.85%
|
Capitalization / Revenue
|
22.9
x
|
11.5
x
|
7.46
x
|
3.82
x
|
2.99
x
|
2.48
x
|
EV / Revenue
|
22.1
x
|
10.9
x
|
7.15
x
|
3.54
x
|
2.78
x
|
2.31
x
|
EV / EBITDA
|
55.3
x
|
36.5
x
|
28.4
x
|
13.9
x
|
10.7
x
|
8.39
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
15.1
x
|
7.81
x
|
5.37
x
|
2.93
x
|
2.37
x
|
1.93
x
|
Nbr of stocks (in thousands)
|
70,000
|
70,000
|
70,000
|
70,000
|
-
|
-
|
Reference price
2 |
179.2
|
99.00
|
73.76
|
49.05
|
49.05
|
49.05
|
Announcement Date
|
2/27/22
|
2/27/23
|
2/25/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
547.5
|
602.4
|
691.7
|
899.1
|
1,147
|
1,385
|
EBITDA
1 |
-
|
218.3
|
179.3
|
174.1
|
228.7
|
299.3
|
381.2
|
EBIT
1 |
-
|
205.7
|
161.9
|
147.8
|
207.3
|
283.8
|
334.6
|
Operating Margin
|
-
|
37.57%
|
26.88%
|
21.37%
|
23.05%
|
24.74%
|
24.16%
|
Earnings before Tax (EBT)
1 |
-
|
205.7
|
161.4
|
147.7
|
234.2
|
329
|
402.9
|
Net income
1 |
85.05
|
179.7
|
145.5
|
132.7
|
209.4
|
295.6
|
359.5
|
Net margin
|
-
|
32.82%
|
24.15%
|
19.18%
|
23.3%
|
25.76%
|
25.95%
|
EPS
2 |
1.620
|
2.680
|
2.080
|
2.000
|
2.990
|
4.223
|
5.130
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
1.250
|
0.9000
|
0.8600
|
1.070
|
0.9800
|
1.400
|
Announcement Date
|
2/26/21
|
2/27/22
|
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
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
168.9
|
134.6
|
117.4
|
145.2
|
205.2
|
139.9
|
147.8
|
164.2
|
239.8
|
141.9
|
177.3
|
198.7
|
287
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
64.5
|
49.29
|
30.94
|
32.58
|
48.96
|
43.88
|
28.75
|
27.44
|
-
|
21.8
|
34.71
|
38.91
|
62.62
|
Operating Margin
|
38.18%
|
36.61%
|
26.34%
|
22.44%
|
23.86%
|
31.36%
|
19.46%
|
16.7%
|
-
|
15.36%
|
19.57%
|
19.58%
|
21.82%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
0.4200
|
0.6500
|
0.5500
|
0.4800
|
0.4200
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/27/22
|
4/27/22
|
8/15/22
|
10/25/22
|
2/27/23
|
4/27/23
|
8/28/23
|
10/24/23
|
2/25/24
|
4/30/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
471
|
380
|
221
|
255
|
242
|
237
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
26.6%
|
17.1%
|
14.5%
|
17.8%
|
20.3%
|
20%
|
ROA (Net income/ Total Assets)
|
-
|
25.9%
|
13.4%
|
-
|
12.1%
|
14.9%
|
-
|
Assets
1 |
-
|
693.1
|
1,084
|
-
|
1,731
|
1,984
|
-
|
Book Value Per Share
2 |
-
|
11.80
|
12.70
|
13.70
|
16.70
|
20.70
|
25.40
|
Cash Flow per Share
2 |
-
|
1.920
|
1.220
|
1.000
|
4.210
|
3.460
|
4.490
|
Capex
1 |
-
|
148
|
93.6
|
109
|
100
|
47
|
8
|
Capex / Sales
|
-
|
27.12%
|
15.53%
|
15.71%
|
11.12%
|
4.1%
|
0.58%
|
Announcement Date
|
2/26/21
|
2/27/22
|
2/27/23
|
2/25/24
|
-
|
-
|
-
|
Last Close Price
49.05
CNY Average target price
54.1
CNY Spread / Average Target +10.30% Consensus |
1st Jan change
|
Capi.
|
---|
| -33.50% | 457M | | +34.53% | 79.23B | | +60.29% | 73.18B | | -1.59% | 34.75B | | -8.21% | 31.45B | | -5.02% | 13.87B | | -4.49% | 10.89B | | +10.98% | 10.09B | | -7.24% | 9.76B | | +35.29% | 8.86B |
Electronic Component
|