End-of-day quote
Shenzhen S.E.
06:00:00 2024-05-19 pm EDT
|
5-day change
|
1st Jan Change
|
90.12
CNY
|
+6.02%
|
|
+7.95%
|
+82.73%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
9,366
|
19,711
|
19,859
|
12,006
|
35,013
|
63,978
|
-
|
-
|
Enterprise Value (EV)
1 |
9,366
|
19,711
|
19,859
|
10,224
|
32,501
|
61,154
|
60,676
|
59,199
|
P/E ratio
|
44.4
x
|
37
x
|
29.9
x
|
13.3
x
|
50.8
x
|
42.2
x
|
29.6
x
|
21.8
x
|
Yield
|
0.45%
|
0.49%
|
0.29%
|
0.53%
|
0.31%
|
0.41%
|
0.58%
|
0.74%
|
Capitalization / Revenue
|
8.04
x
|
9.87
x
|
6.83
x
|
3.63
x
|
11.3
x
|
11.1
x
|
7.74
x
|
5.97
x
|
EV / Revenue
|
8.04
x
|
9.87
x
|
6.83
x
|
3.09
x
|
10.5
x
|
10.6
x
|
7.34
x
|
5.52
x
|
EV / EBITDA
|
33.9
x
|
32.2
x
|
23.9
x
|
9.09
x
|
35.6
x
|
31.9
x
|
22.1
x
|
16.4
x
|
EV / FCF
|
-
|
-144,715,118
x
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-0%
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
7.15
x
|
5.83
x
|
5.02
x
|
2.49
x
|
6.41
x
|
9.27
x
|
7.21
x
|
5.48
x
|
Nbr of stocks (in thousands)
|
640,373
|
696,484
|
709,599
|
707,711
|
709,915
|
709,915
|
-
|
-
|
Reference price
2 |
14.63
|
28.30
|
27.99
|
16.96
|
49.32
|
90.12
|
90.12
|
90.12
|
Announcement Date
|
2/27/20
|
4/1/21
|
3/22/22
|
4/26/23
|
2/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,165
|
1,998
|
2,908
|
3,311
|
3,098
|
5,765
|
8,271
|
10,719
|
EBITDA
1 |
276.6
|
611.4
|
832.2
|
1,125
|
912.4
|
1,917
|
2,751
|
3,606
|
EBIT
1 |
241.7
|
561.3
|
760
|
1,028
|
784.8
|
1,702
|
2,484
|
3,313
|
Operating Margin
|
20.75%
|
28.1%
|
26.13%
|
31.05%
|
25.34%
|
29.52%
|
30.03%
|
30.91%
|
Earnings before Tax (EBT)
1 |
244
|
561.6
|
763.1
|
1,028
|
788.7
|
1,718
|
2,503
|
3,337
|
Net income
1 |
212.9
|
491.8
|
661.9
|
903.6
|
688.4
|
1,505
|
2,198
|
2,931
|
Net margin
|
18.27%
|
24.61%
|
22.76%
|
27.29%
|
22.22%
|
26.11%
|
26.58%
|
27.35%
|
EPS
2 |
0.3291
|
0.7652
|
0.9357
|
1.279
|
0.9700
|
2.137
|
3.049
|
4.128
|
Free Cash Flow
|
-
|
-136.2
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-6.82%
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.0656
|
0.1382
|
0.0807
|
0.0900
|
0.1550
|
0.3674
|
0.5220
|
0.6657
|
Announcement Date
|
2/27/20
|
4/1/21
|
3/22/22
|
4/26/23
|
2/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S2
|
2021 Q4
|
2021 S2
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
1,161
|
889.1
|
1,467
|
-
|
-
|
896.1
|
1,832
|
-
|
-
|
-
|
1,011
|
1,113
|
1,525
|
1,930
|
2,090
|
1,938
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
225.2
|
382.3
|
-
|
-
|
168.7
|
507.3
|
-
|
-
|
-
|
301.7
|
371.7
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
25.33%
|
26.05%
|
-
|
-
|
18.82%
|
27.7%
|
-
|
-
|
-
|
29.85%
|
33.41%
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
225.6
|
383
|
-
|
-
|
165.1
|
503.9
|
-
|
-
|
-
|
302.7
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-
|
141.1
|
442.5
|
-
|
-
|
-
|
258.8
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
15.75%
|
24.16%
|
-
|
-
|
-
|
25.61%
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
-
|
-
|
-
|
0.4643
|
0.4286
|
0.2000
|
0.6286
|
0.1500
|
0.2000
|
0.2000
|
0.3700
|
0.4600
|
0.4700
|
0.4800
|
0.5300
|
0.4900
|
0.5600
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
4/1/21
|
3/22/22
|
3/22/22
|
8/25/22
|
10/26/22
|
4/26/23
|
4/26/23
|
4/26/23
|
8/24/23
|
10/20/23
|
2/29/24
|
4/22/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
1,782
|
2,512
|
2,824
|
3,302
|
4,779
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-136
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
17.2%
|
31.7%
|
17.9%
|
20.7%
|
13.4%
|
22.6%
|
25.5%
|
25.4%
|
ROA (Net income/ Total Assets)
|
14%
|
16.7%
|
14.5%
|
16.8%
|
11.2%
|
18.5%
|
21.1%
|
22%
|
Assets
1 |
1,522
|
2,941
|
4,557
|
5,370
|
6,136
|
8,143
|
10,422
|
13,338
|
Book Value Per Share
2 |
2.050
|
4.850
|
5.580
|
6.800
|
7.700
|
9.720
|
12.50
|
16.50
|
Cash Flow per Share
2 |
0.1700
|
0.2200
|
0.3100
|
1.170
|
1.760
|
1.480
|
2.300
|
3.460
|
Capex
1 |
99.1
|
291
|
273
|
365
|
554
|
405
|
320
|
365
|
Capex / Sales
|
8.51%
|
14.55%
|
9.4%
|
11.02%
|
17.89%
|
7.02%
|
3.87%
|
3.4%
|
Announcement Date
|
2/27/20
|
4/1/21
|
3/22/22
|
4/26/23
|
2/29/24
|
-
|
-
|
-
|
Last Close Price
90.12
CNY Average target price
91
CNY Spread / Average Target +0.98% Consensus |
1st Jan change
|
Capi.
|
---|
| +82.73% | 8.36B | | +34.53% | 79.23B | | +60.29% | 73.18B | | -1.30% | 34.75B | | -8.21% | 31.45B | | -5.02% | 13.87B | | -4.49% | 10.89B | | +10.98% | 10.09B | | -6.01% | 9.76B | | +35.29% | 8.86B |
Electronic Component
|