End-of-day quote
Shenzhen S.E.
06:00:00 2024-05-07 pm EDT
|
5-day change
|
1st Jan Change
|
29.6
CNY
|
-4.08%
|
|
+1.37%
|
-14.08%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
195,239
|
392,660
|
346,782
|
225,234
|
246,053
|
212,469
|
-
|
-
|
Enterprise Value (EV)
1 |
195,154
|
393,958
|
352,598
|
233,906
|
250,654
|
207,364
|
199,117
|
182,597
|
P/E ratio
|
42
x
|
55.6
x
|
49.7
x
|
24.8
x
|
22.5
x
|
15.1
x
|
12.2
x
|
10.3
x
|
Yield
|
0.33%
|
0.2%
|
0.22%
|
0.41%
|
0.87%
|
0.97%
|
1.2%
|
1.46%
|
Capitalization / Revenue
|
3.13
x
|
4.24
x
|
2.25
x
|
1.05
x
|
1.06
x
|
0.81
x
|
0.71
x
|
0.63
x
|
EV / Revenue
|
3.13
x
|
4.26
x
|
2.29
x
|
1.09
x
|
1.08
x
|
0.79
x
|
0.66
x
|
0.54
x
|
EV / EBITDA
|
26.3
x
|
37.2
x
|
26.4
x
|
12.3
x
|
10.8
x
|
8.43
x
|
7.06
x
|
5.69
x
|
EV / FCF
|
157
x
|
-752
x
|
-71.4
x
|
-669
x
|
15
x
|
17.7
x
|
13.6
x
|
9.87
x
|
FCF Yield
|
0.64%
|
-0.13%
|
-1.4%
|
-0.15%
|
6.67%
|
5.65%
|
7.34%
|
10.1%
|
Price to Book
|
9.65
x
|
14.3
x
|
10
x
|
5.04
x
|
4.42
x
|
3.09
x
|
2.53
x
|
2.09
x
|
Nbr of stocks (in thousands)
|
6,953,548
|
6,996,787
|
7,048,406
|
7,093,995
|
7,142,335
|
7,178,011
|
-
|
-
|
Reference price
2 |
28.08
|
56.12
|
49.20
|
31.75
|
34.45
|
29.60
|
29.60
|
29.60
|
Announcement Date
|
2/27/20
|
3/22/21
|
3/14/22
|
4/27/23
|
4/24/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
62,380
|
92,501
|
153,946
|
214,028
|
231,905
|
260,983
|
300,327
|
336,131
|
EBITDA
1 |
7,416
|
10,585
|
13,356
|
18,955
|
23,180
|
24,591
|
28,216
|
32,102
|
EBIT
1 |
5,745
|
8,168
|
8,167
|
11,154
|
12,860
|
15,273
|
19,058
|
22,152
|
Operating Margin
|
9.21%
|
8.83%
|
5.31%
|
5.21%
|
5.55%
|
5.85%
|
6.35%
|
6.59%
|
Earnings before Tax (EBT)
1 |
5,635
|
8,136
|
8,143
|
11,158
|
12,885
|
16,639
|
20,621
|
24,135
|
Net income
1 |
4,714
|
7,225
|
7,071
|
9,163
|
10,953
|
14,001
|
17,352
|
20,539
|
Net margin
|
7.56%
|
7.81%
|
4.59%
|
4.28%
|
4.72%
|
5.36%
|
5.78%
|
6.11%
|
EPS
2 |
0.6692
|
1.010
|
0.9900
|
1.280
|
1.530
|
1.955
|
2.421
|
2.861
|
Free Cash Flow
1 |
1,244
|
-523.7
|
-4,939
|
-349.8
|
16,716
|
11,722
|
14,623
|
18,494
|
FCF margin
|
1.99%
|
-0.57%
|
-3.21%
|
-0.16%
|
7.21%
|
4.49%
|
4.87%
|
5.5%
|
FCF Conversion (EBITDA)
|
16.77%
|
-
|
-
|
-
|
72.12%
|
47.67%
|
51.83%
|
57.61%
|
FCF Conversion (Net income)
|
26.39%
|
-
|
-
|
-
|
152.62%
|
83.73%
|
84.27%
|
90.04%
|
Dividend per Share
2 |
0.0923
|
0.1100
|
0.1100
|
0.1300
|
0.3000
|
0.2876
|
0.3565
|
0.4324
|
Announcement Date
|
2/27/20
|
3/22/21
|
3/14/22
|
4/27/23
|
4/24/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
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 |
36,452
|
72,934
|
105,799
|
41,600
|
40,361
|
63,291
|
68,776
|
132,067
|
49,942
|
48,029
|
57,904
|
76,031
|
133,934
|
52,407
|
54,301
|
69,220
|
83,684
|
59,810
|
58,985
|
EBITDA
1 |
-
|
3,866
|
-
|
3,292
|
3,560
|
5,241
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,276
|
6,237
|
6,958
|
5,199
|
-
|
EBIT
1 |
-
|
2,662
|
4,572
|
2,289
|
2,170
|
3,669
|
3,027
|
6,696
|
2,177
|
2,772
|
3,877
|
4,034
|
7,911
|
2,808
|
2,878
|
4,173
|
4,426
|
3,288
|
4,322
|
Operating Margin
|
-
|
3.65%
|
4.32%
|
5.5%
|
5.38%
|
5.8%
|
4.4%
|
5.07%
|
4.36%
|
5.77%
|
6.7%
|
5.31%
|
5.91%
|
5.36%
|
5.3%
|
6.03%
|
5.29%
|
5.5%
|
7.33%
|
Earnings before Tax (EBT)
1 |
-
|
2,663
|
4,570
|
2,287
|
2,177
|
3,622
|
3,072
|
6,694
|
2,180
|
2,765
|
3,877
|
4,064
|
7,940
|
2,809
|
3,399
|
4,526
|
5,203
|
3,810
|
4,144
|
Net income
1 |
2,538
|
2,381
|
3,981
|
1,803
|
1,981
|
2,616
|
2,763
|
5,379
|
2,018
|
2,338
|
3,018
|
3,578
|
6,597
|
2,471
|
2,863
|
3,812
|
4,444
|
3,156
|
3,379
|
Net margin
|
6.96%
|
3.26%
|
3.76%
|
4.33%
|
4.91%
|
4.13%
|
4.02%
|
4.07%
|
4.04%
|
4.87%
|
5.21%
|
4.71%
|
4.93%
|
4.72%
|
5.27%
|
5.51%
|
5.31%
|
5.28%
|
5.73%
|
EPS
2 |
-
|
0.3300
|
0.5600
|
0.2500
|
0.2800
|
0.3600
|
0.3900
|
0.7500
|
0.2500
|
0.3500
|
0.4200
|
0.5100
|
0.9300
|
0.3400
|
0.3989
|
0.5455
|
0.6288
|
0.4312
|
0.4533
|
Dividend per Share
2 |
-
|
0.1100
|
-
|
-
|
-
|
-
|
0.1300
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.3800
|
-
|
-
|
-
|
-
|
Announcement Date
|
8/24/20
|
3/14/22
|
3/14/22
|
4/27/22
|
8/25/22
|
10/28/22
|
4/27/23
|
4/27/23
|
4/27/23
|
8/28/23
|
10/20/23
|
4/24/24
|
4/24/24
|
4/24/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
1,298
|
5,816
|
8,672
|
4,600
|
-
|
-
|
-
|
Net Cash position
1 |
84.7
|
-
|
-
|
-
|
-
|
5,105
|
13,352
|
29,872
|
Leverage (Debt/EBITDA)
|
-
|
0.1226
x
|
0.4355
x
|
0.4575
x
|
0.1985
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
1,244
|
-524
|
-4,939
|
-350
|
16,716
|
11,722
|
14,623
|
18,494
|
ROE (net income / shareholders' equity)
|
26.6%
|
30.3%
|
22.4%
|
23%
|
21.6%
|
20.1%
|
20.7%
|
20.5%
|
ROA (Net income/ Total Assets)
|
11%
|
12.1%
|
7.59%
|
6.81%
|
-
|
7.58%
|
8.24%
|
8.45%
|
Assets
1 |
42,911
|
59,695
|
93,146
|
134,478
|
-
|
184,755
|
210,667
|
243,156
|
Book Value Per Share
2 |
2.910
|
3.930
|
4.920
|
6.300
|
7.790
|
9.570
|
11.70
|
14.10
|
Cash Flow per Share
2 |
1.070
|
0.9800
|
1.030
|
1.790
|
3.860
|
2.820
|
3.580
|
3.730
|
Capex
1 |
6,222
|
7,397
|
12,224
|
13,077
|
10,889
|
9,902
|
10,840
|
9,647
|
Capex / Sales
|
9.97%
|
8%
|
7.94%
|
6.11%
|
4.7%
|
3.79%
|
3.61%
|
2.87%
|
Announcement Date
|
2/27/20
|
3/22/21
|
3/14/22
|
4/27/23
|
4/24/24
|
-
|
-
|
-
|
Last Close Price
29.6
CNY Average target price
42.57
CNY Spread / Average Target +43.82% Consensus |
1st Jan change
|
Capi.
|
---|
| -14.08% | 29.4B | | +27.72% | 76.04B | | +62.20% | 72.51B | | -6.97% | 34.28B | | -7.75% | 14.17B | | -9.31% | 10.37B | | +9.09% | 9.85B | | -12.70% | 8.45B | | +10.89% | 8.57B | | +25.66% | 8.34B |
Electronic Component
|