End-of-day quote
Shenzhen S.E.
06:00:00 2024-05-19 pm EDT
|
5-day change
|
1st Jan Change
|
16.7
CNY
|
-1.12%
|
|
-0.60%
|
-20.51%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
63,661
|
120,162
|
180,805
|
56,255
|
71,542
|
56,495
|
-
|
-
|
Enterprise Value (EV)
1 |
67,048
|
121,349
|
177,747
|
53,995
|
69,723
|
49,295
|
59,205
|
56,495
|
P/E ratio
|
49.8
x
|
41.9
x
|
42.3
x
|
32.4
x
|
65.7
x
|
23.4
x
|
18.7
x
|
16.2
x
|
Yield
|
0.5%
|
0.4%
|
0.37%
|
0.59%
|
0.48%
|
0.82%
|
1.06%
|
1.32%
|
Capitalization / Revenue
|
1.81
x
|
2.09
x
|
2.31
x
|
0.54
x
|
0.73
x
|
0.56
x
|
0.5
x
|
0.47
x
|
EV / Revenue
|
1.91
x
|
2.11
x
|
2.27
x
|
0.51
x
|
0.71
x
|
0.49
x
|
0.53
x
|
0.47
x
|
EV / EBITDA
|
19.2
x
|
22.3
x
|
23.8
x
|
10.5
x
|
14.4
x
|
7.98
x
|
8.03
x
|
7.08
x
|
EV / FCF
|
27.2
x
|
56.9
x
|
101
x
|
195
x
|
43.9
x
|
61.9
x
|
60.4
x
|
31.9
x
|
FCF Yield
|
3.68%
|
1.76%
|
0.99%
|
0.51%
|
2.28%
|
1.61%
|
1.66%
|
3.13%
|
Price to Book
|
4.01
x
|
6.22
x
|
6.76
x
|
1.95
x
|
2.33
x
|
1.73
x
|
1.62
x
|
1.51
x
|
Nbr of stocks (in thousands)
|
3,195,834
|
3,219,768
|
3,342,056
|
3,342,553
|
3,405,163
|
3,382,929
|
-
|
-
|
Reference price
2 |
19.92
|
37.32
|
54.10
|
16.83
|
21.01
|
16.70
|
16.70
|
16.70
|
Announcement Date
|
2/26/20
|
1/29/21
|
3/29/22
|
4/17/23
|
3/27/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
35,148
|
57,613
|
78,221
|
104,894
|
98,574
|
100,038
|
112,436
|
118,951
|
EBITDA
1 |
3,488
|
5,449
|
7,479
|
5,129
|
4,849
|
6,175
|
7,373
|
7,976
|
EBIT
1 |
1,496
|
3,318
|
4,683
|
1,610
|
909.2
|
2,648
|
3,445
|
3,828
|
Operating Margin
|
4.26%
|
5.76%
|
5.99%
|
1.54%
|
0.92%
|
2.65%
|
3.06%
|
3.22%
|
Earnings before Tax (EBT)
1 |
1,472
|
3,237
|
4,606
|
1,509
|
791.2
|
2,573
|
3,275
|
3,752
|
Net income
1 |
1,281
|
2,855
|
4,275
|
1,749
|
1,088
|
2,429
|
3,097
|
3,594
|
Net margin
|
3.64%
|
4.96%
|
5.46%
|
1.67%
|
1.1%
|
2.43%
|
2.75%
|
3.02%
|
EPS
2 |
0.4000
|
0.8900
|
1.280
|
0.5200
|
0.3200
|
0.7124
|
0.8922
|
1.031
|
Free Cash Flow
1 |
2,465
|
2,133
|
1,759
|
276.5
|
1,589
|
796
|
980.8
|
1,769
|
FCF margin
|
7.01%
|
3.7%
|
2.25%
|
0.26%
|
1.61%
|
0.8%
|
0.87%
|
1.49%
|
FCF Conversion (EBITDA)
|
70.66%
|
39.15%
|
23.52%
|
5.39%
|
32.76%
|
12.89%
|
13.3%
|
22.18%
|
FCF Conversion (Net income)
|
192.47%
|
74.72%
|
41.14%
|
15.81%
|
146.03%
|
32.76%
|
31.66%
|
49.22%
|
Dividend per Share
2 |
0.1000
|
0.1500
|
0.2000
|
0.1000
|
0.1000
|
0.1362
|
0.1767
|
0.2206
|
Announcement Date
|
2/26/20
|
1/29/21
|
3/29/22
|
4/17/23
|
3/27/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2020 S2
|
2021 Q4
|
2021 S2
|
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
|
2025 Q2
|
---|
Net sales
1 |
15,573
|
42,040
|
25,432
|
47,934
|
20,112
|
23,492
|
30,549
|
30,742
|
61,291
|
24,122
|
21,050
|
28,775
|
24,626
|
53,401
|
19,312
|
20,973
|
29,718
|
28,181
|
19,642
|
-
|
EBITDA
1 |
-
|
-
|
1,281
|
-
|
1,679
|
1,974
|
2,757
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,218
|
1,755
|
1,564
|
862.4
|
-
|
EBIT
1 |
978.2
|
2,339
|
840.8
|
2,653
|
1,020
|
1,324
|
1,910
|
-2,644
|
-733.8
|
-17.45
|
268.1
|
486.4
|
172.1
|
658.5
|
383.7
|
489.9
|
1,027
|
835.8
|
362.4
|
-
|
Operating Margin
|
6.28%
|
5.56%
|
3.31%
|
5.54%
|
5.07%
|
5.64%
|
6.25%
|
-8.6%
|
-1.2%
|
-0.07%
|
1.27%
|
1.69%
|
0.7%
|
1.23%
|
1.99%
|
2.34%
|
3.46%
|
2.97%
|
1.84%
|
-
|
Earnings before Tax (EBT)
1 |
955.1
|
2,282
|
797.3
|
2,602
|
1,002
|
1,307
|
1,907
|
-2,707
|
-799.7
|
-44.9
|
247.1
|
468.2
|
120.8
|
589
|
367.6
|
485.9
|
890
|
685.5
|
307.8
|
-
|
Net income
1 |
780.7
|
2,074
|
942.2
|
2,544
|
901.1
|
1,178
|
1,761
|
-2,091
|
-329.7
|
106.2
|
315.6
|
470.3
|
195.9
|
666.3
|
379.5
|
455.7
|
865.7
|
664.2
|
283.2
|
-
|
Net margin
|
5.01%
|
4.93%
|
3.7%
|
5.31%
|
4.48%
|
5.01%
|
5.77%
|
-6.8%
|
-0.54%
|
0.44%
|
1.5%
|
1.63%
|
0.8%
|
1.25%
|
1.97%
|
2.17%
|
2.91%
|
2.36%
|
1.44%
|
-
|
EPS
2 |
-
|
0.6400
|
0.2800
|
0.7600
|
0.2700
|
0.3500
|
0.5300
|
-0.6300
|
-0.1000
|
0.0300
|
0.0900
|
0.1400
|
0.0600
|
0.2000
|
0.1100
|
0.1314
|
0.2508
|
0.1982
|
0.1114
|
0.1800
|
Dividend per Share
2 |
-
|
-
|
0.2000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.0400
|
-
|
0.0559
|
-
|
-
|
Announcement Date
|
8/20/20
|
1/29/21
|
3/29/22
|
3/29/22
|
4/26/22
|
8/29/22
|
10/27/22
|
4/17/23
|
4/17/23
|
4/17/23
|
8/28/23
|
10/26/23
|
3/27/24
|
3/27/24
|
4/24/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
3,387
|
1,187
|
-
|
-
|
-
|
-
|
2,711
|
-
|
Net Cash position
1 |
-
|
-
|
3,058
|
2,260
|
1,819
|
7,200
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.971
x
|
0.2179
x
|
-
|
-
|
-
|
-
|
0.3677
x
|
-
|
Free Cash Flow
1 |
2,465
|
2,133
|
1,759
|
277
|
1,589
|
796
|
981
|
1,769
|
ROE (net income / shareholders' equity)
|
8.19%
|
16.6%
|
18.2%
|
6.17%
|
3.59%
|
7.47%
|
8.68%
|
9.27%
|
ROA (Net income/ Total Assets)
|
3.98%
|
6.84%
|
7.76%
|
-
|
-
|
2.99%
|
3.56%
|
4.24%
|
Assets
1 |
32,199
|
41,744
|
55,086
|
-
|
-
|
81,308
|
86,940
|
84,681
|
Book Value Per Share
2 |
4.960
|
6.000
|
8.000
|
8.620
|
9.010
|
9.660
|
10.30
|
11.10
|
Cash Flow per Share
2 |
1.680
|
2.350
|
2.570
|
2.430
|
2.380
|
2.130
|
2.410
|
2.580
|
Capex
1 |
2,987
|
5,549
|
6,840
|
8,041
|
6,563
|
4,719
|
5,784
|
4,974
|
Capex / Sales
|
8.5%
|
9.63%
|
8.74%
|
7.67%
|
6.66%
|
4.72%
|
5.14%
|
4.18%
|
Announcement Date
|
2/26/20
|
1/29/21
|
3/29/22
|
4/17/23
|
3/27/24
|
-
|
-
|
-
|
Last Close Price
16.7
CNY Average target price
17.51
CNY Spread / Average Target +4.85% Consensus |
1st Jan change
|
Capi.
|
---|
| -20.51% | 7.91B | | +34.53% | 79.23B | | +60.29% | 73.18B | | -1.39% | 34.75B | | -8.21% | 31.45B | | -5.02% | 13.87B | | -4.49% | 10.89B | | +10.98% | 10.09B | | -7.51% | 9.76B | | +35.29% | 8.86B |
Electronic Component
|