End-of-day quote
Shenzhen S.E.
06:00:00 2024-05-16 pm EDT
|
5-day change
|
1st Jan Change
|
11.33
CNY
|
+1.52%
|
|
-0.53%
|
-7.59%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
23,150
|
25,728
|
29,552
|
24,685
|
30,446
|
28,137
|
-
|
-
|
Enterprise Value (EV)
1 |
23,150
|
25,728
|
23,328
|
17,645
|
19,299
|
28,137
|
28,137
|
28,137
|
P/E ratio
|
30
x
|
36.8
x
|
36.1
x
|
30.1
x
|
31.4
x
|
24.4
x
|
21
x
|
18.3
x
|
Yield
|
-
|
1.4%
|
1.26%
|
2.01%
|
1.63%
|
-
|
-
|
-
|
Capitalization / Revenue
|
3.56
x
|
4.01
x
|
4.36
x
|
3.28
x
|
3.37
x
|
2.63
x
|
2.25
x
|
1.96
x
|
EV / Revenue
|
3.56
x
|
4.01
x
|
4.36
x
|
3.28
x
|
3.37
x
|
2.63
x
|
2.25
x
|
1.96
x
|
EV / EBITDA
|
-
|
22.4
x
|
23.1
x
|
17.6
x
|
18.6
x
|
21.3
x
|
18.7
x
|
16.4
x
|
EV / FCF
|
-
|
-
|
22,155,882
x
|
17,199,004
x
|
24,374,552
x
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
0%
|
0%
|
0%
|
-
|
-
|
-
|
Price to Book
|
2.56
x
|
2.58
x
|
2.7
x
|
2.12
x
|
2.54
x
|
2.21
x
|
2.09
x
|
1.95
x
|
Nbr of stocks (in thousands)
|
2,408,994
|
2,408,994
|
2,483,383
|
2,483,383
|
2,483,383
|
2,483,383
|
-
|
-
|
Reference price
2 |
9.610
|
10.68
|
11.90
|
9.940
|
12.26
|
11.33
|
11.33
|
11.33
|
Announcement Date
|
2/27/20
|
2/26/21
|
2/25/22
|
2/27/23
|
2/28/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
6,498
|
6,411
|
6,782
|
7,526
|
9,043
|
10,691
|
12,483
|
14,329
|
EBITDA
1 |
-
|
1,147
|
1,278
|
1,402
|
1,641
|
1,319
|
1,503
|
1,711
|
EBIT
1 |
1,041
|
963.4
|
1,093
|
1,209
|
1,456
|
1,672
|
1,960
|
2,235
|
Operating Margin
|
16.02%
|
15.03%
|
16.11%
|
16.06%
|
16.1%
|
15.64%
|
15.7%
|
15.6%
|
Earnings before Tax (EBT)
1 |
1,039
|
962.5
|
1,102
|
1,219
|
1,439
|
1,671
|
1,954
|
2,232
|
Net income
1 |
762.9
|
700.4
|
824.3
|
827.3
|
976.9
|
1,156
|
1,342
|
1,546
|
Net margin
|
11.74%
|
10.93%
|
12.15%
|
10.99%
|
10.8%
|
10.81%
|
10.75%
|
10.79%
|
EPS
2 |
0.3200
|
0.2900
|
0.3300
|
0.3300
|
0.3900
|
0.4650
|
0.5400
|
0.6200
|
Free Cash Flow
|
-
|
-
|
1,334
|
1,435
|
1,249
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
19.67%
|
19.07%
|
13.81%
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
104.4%
|
102.4%
|
76.14%
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
161.82%
|
173.48%
|
127.86%
|
-
|
-
|
-
|
Dividend per Share
|
-
|
0.1500
|
0.1500
|
0.2000
|
0.2000
|
-
|
-
|
-
|
Announcement Date
|
2/27/20
|
2/26/21
|
2/25/22
|
2/27/23
|
2/28/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
6,225
|
7,040
|
11,148
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
1,334
|
1,435
|
1,249
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
8.56%
|
7.54%
|
7.76%
|
7.26%
|
8.33%
|
9.1%
|
9.95%
|
10.7%
|
ROA (Net income/ Total Assets)
|
5.49%
|
-
|
4.92%
|
4.45%
|
-
|
3.9%
|
4%
|
4%
|
Assets
1 |
13,904
|
-
|
16,745
|
18,609
|
-
|
29,628
|
33,562
|
38,638
|
Book Value Per Share
2 |
3.760
|
4.130
|
4.410
|
4.680
|
4.830
|
5.120
|
5.430
|
5.820
|
Cash Flow per Share
2 |
0.3900
|
0.5100
|
-
|
0.7000
|
0.6100
|
-0.4300
|
0.4700
|
0.5100
|
Capex
1 |
-
|
682
|
257
|
303
|
253
|
519
|
557
|
600
|
Capex / Sales
|
-
|
10.63%
|
3.79%
|
4.02%
|
2.8%
|
4.85%
|
4.46%
|
4.19%
|
Announcement Date
|
2/27/20
|
2/26/21
|
2/25/22
|
2/27/23
|
2/28/24
|
-
|
-
|
-
|
Last Close Price
11.33
CNY Average target price
16
CNY Spread / Average Target +41.22% Consensus |
1st Jan change
|
Capi.
|
---|
| -7.59% | 3.84B | | +95.45% | 104B | | +3.66% | 30.4B | | +5.18% | 23.25B | | +11.60% | 20.63B | | -6.41% | 16.47B | | +3.31% | 13.88B | | +5.41% | 11.92B | | +17.38% | 10.75B | | +13.59% | 10B |
Other Computer Hardware
|