End-of-day quote
Shenzhen S.E.
06:00:00 2024-05-08 pm EDT
|
5-day change
|
1st Jan Change
|
15.13
CNY
|
+0.93%
|
|
-1.11%
|
-16.27%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
20,741
|
13,450
|
13,748
|
11,176
|
10,714
|
8,885
|
-
|
-
|
Enterprise Value (EV)
1 |
20,741
|
13,450
|
12,084
|
7,580
|
7,345
|
5,365
|
5,114
|
4,416
|
P/E ratio
|
33.9
x
|
31.2
x
|
25
x
|
19.4
x
|
24.8
x
|
20.3
x
|
11
x
|
8.74
x
|
Yield
|
0.31%
|
0.43%
|
0.42%
|
0.52%
|
1.38%
|
1.45%
|
0.87%
|
2.09%
|
Capitalization / Revenue
|
2.24
x
|
1.31
x
|
1.01
x
|
0.71
x
|
0.67
x
|
0.49
x
|
0.39
x
|
0.34
x
|
EV / Revenue
|
2.24
x
|
1.31
x
|
0.89
x
|
0.48
x
|
0.46
x
|
0.3
x
|
0.22
x
|
0.17
x
|
EV / EBITDA
|
21.4
x
|
18.8
x
|
14.5
x
|
7.72
x
|
10.1
x
|
5.96
x
|
4.05
x
|
2.88
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
4.91
x
|
3.21
x
|
2.93
x
|
1.84
x
|
1.67
x
|
1.27
x
|
1.14
x
|
1.01
x
|
Nbr of stocks (in thousands)
|
583,280
|
583,280
|
583,280
|
583,280
|
592,930
|
592,727
|
-
|
-
|
Reference price
2 |
35.56
|
23.06
|
23.57
|
19.16
|
18.07
|
14.99
|
14.99
|
14.99
|
Announcement Date
|
2/27/20
|
4/14/21
|
3/24/22
|
3/30/23
|
3/28/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
9,266
|
10,304
|
13,549
|
15,741
|
15,908
|
18,011
|
22,866
|
26,450
|
EBITDA
1 |
968.5
|
715.9
|
832.5
|
981.8
|
725
|
900.6
|
1,263
|
1,532
|
EBIT
1 |
840.3
|
568
|
666
|
759.2
|
449.4
|
697.8
|
1,063
|
1,329
|
Operating Margin
|
9.07%
|
5.51%
|
4.92%
|
4.82%
|
2.82%
|
3.87%
|
4.65%
|
5.03%
|
Earnings before Tax (EBT)
1 |
862.2
|
561.3
|
671.7
|
763.5
|
459.2
|
636.3
|
1,014
|
1,275
|
Net income
1 |
611.3
|
431.4
|
550.4
|
576.1
|
424.9
|
435.9
|
806.5
|
1,017
|
Net margin
|
6.6%
|
4.19%
|
4.06%
|
3.66%
|
2.67%
|
2.42%
|
3.53%
|
3.85%
|
EPS
2 |
1.048
|
0.7396
|
0.9436
|
0.9876
|
0.7273
|
0.7400
|
1.362
|
1.715
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.1100
|
0.1000
|
0.1000
|
0.1000
|
0.2500
|
0.2167
|
0.1300
|
0.3133
|
Announcement Date
|
2/27/20
|
4/14/21
|
3/24/22
|
3/30/23
|
3/28/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2020 S2
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
1 |
3,384
|
6,920
|
4,357
|
2,950
|
3,745
|
4,124
|
4,921
|
9,045
|
3,353
|
3,617
|
4,083
|
4,855
|
8,938
|
3,139
|
4,291
|
4,814
|
5,767
|
3,672
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
544.8
|
-119.4
|
171.3
|
258.2
|
363.3
|
-33.6
|
329.7
|
93.15
|
132.1
|
127.6
|
96.52
|
224.1
|
-34.56
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
7.87%
|
-2.74%
|
5.8%
|
6.9%
|
8.81%
|
-0.68%
|
3.65%
|
2.78%
|
3.65%
|
3.12%
|
1.99%
|
2.51%
|
-1.1%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
544.3
|
-
|
-
|
-
|
-
|
-31.57
|
329.6
|
-
|
-
|
-
|
109.6
|
237.1
|
-
|
-
|
-
|
-
|
-
|
Net income
|
68.56
|
362.8
|
-
|
-
|
-
|
-
|
25.48
|
264.5
|
-
|
-
|
-
|
122
|
226.6
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
2.03%
|
5.24%
|
-
|
-
|
-
|
-
|
0.52%
|
2.92%
|
-
|
-
|
-
|
2.51%
|
2.53%
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
-
|
0.6200
|
0.1158
|
0.2059
|
0.3283
|
0.4097
|
0.0500
|
0.4600
|
0.1386
|
0.2000
|
0.1800
|
0.2100
|
0.3900
|
0.0199
|
0.2300
|
0.3100
|
0.1800
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
8/27/20
|
4/14/21
|
3/24/22
|
4/28/22
|
8/25/22
|
10/27/22
|
3/30/23
|
3/30/23
|
4/25/23
|
8/24/23
|
10/26/23
|
3/28/24
|
3/28/24
|
4/25/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
1,663
|
3,596
|
3,370
|
3,520
|
3,771
|
4,469
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
15.5%
|
10.2%
|
12.4%
|
11.4%
|
6.78%
|
9.4%
|
12%
|
13%
|
ROA (Net income/ Total Assets)
|
8.35%
|
5.27%
|
5.55%
|
4.51%
|
-
|
4.11%
|
5.46%
|
6.03%
|
Assets
1 |
7,325
|
8,182
|
9,919
|
12,785
|
-
|
10,614
|
14,785
|
16,874
|
Book Value Per Share
2 |
7.250
|
7.180
|
8.050
|
10.40
|
10.80
|
11.80
|
13.20
|
14.80
|
Cash Flow per Share
2 |
1.310
|
1.270
|
0.7700
|
0.9300
|
2.310
|
2.470
|
3.410
|
2.460
|
Capex
1 |
292
|
477
|
416
|
434
|
420
|
259
|
301
|
414
|
Capex / Sales
|
3.15%
|
4.63%
|
3.07%
|
2.75%
|
2.64%
|
1.44%
|
1.31%
|
1.57%
|
Announcement Date
|
2/27/20
|
4/14/21
|
3/24/22
|
3/30/23
|
3/28/24
|
-
|
-
|
-
|
Last Close Price
14.99
CNY Average target price
19.94
CNY Spread / Average Target +33.02% Consensus |
1st Jan change
|
Capi.
|
---|
| -17.04% | 1.23B | | -14.91% | 7.67B | | -16.23% | 2.86B | | +17.05% | 2.28B | | -38.72% | 1.4B | | -14.13% | 1.05B | | +50.56% | 693M | | -18.81% | 718M | | -14.17% | 542M | | -2.17% | 422M |
Network Equipment
|