Market Closed -
Hong Kong S.E.
04:08:22 2024-05-10 am EDT
|
5-day change
|
1st Jan Change
|
11.8
HKD
|
+1.55%
|
|
+8.66%
|
-16.31%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
9,723
|
39,982
|
50,399
|
26,766
|
22,265
|
-
|
-
|
Enterprise Value (EV)
1 |
9,723
|
38,677
|
49,140
|
27,323
|
20,694
|
19,669
|
21,064
|
P/E ratio
|
61.8
x
|
-
|
19.7
x
|
14.6
x
|
7.75
x
|
6.22
x
|
-
|
Yield
|
-
|
0.32%
|
0.52%
|
0.77%
|
0.83%
|
0.83%
|
0.92%
|
Capitalization / Revenue
|
-
|
12.6
x
|
12.5
x
|
6.96
x
|
5.05
x
|
3.98
x
|
3.54
x
|
EV / Revenue
|
-
|
12.2
x
|
12.2
x
|
7.11
x
|
4.69
x
|
3.52
x
|
3.35
x
|
EV / EBITDA
|
-
|
47.1
x
|
32.9
x
|
25
x
|
17.2
x
|
11.4
x
|
14.6
x
|
EV / FCF
|
-
|
-
|
-93.9
x
|
-
|
129
x
|
19.8
x
|
-
|
FCF Yield
|
-
|
-
|
-1.06%
|
-
|
0.78%
|
5.05%
|
-
|
Price to Book
|
-
|
5.45
x
|
4.66
x
|
2
x
|
1.54
x
|
1.37
x
|
1.23
x
|
Nbr of stocks (in thousands)
|
694,502
|
814,502
|
816,657
|
819,060
|
819,060
|
-
|
-
|
Reference price
2 |
14.00
|
25.40
|
29.50
|
14.10
|
11.80
|
11.80
|
11.80
|
Announcement Date
|
3/14/21
|
2/25/22
|
2/27/23
|
2/23/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
3,169
|
4,037
|
3,845
|
4,412
|
5,589
|
6,289
|
EBITDA
1 |
-
|
820.5
|
1,491
|
1,094
|
1,206
|
1,730
|
1,447
|
EBIT
1 |
-
|
705.1
|
1,279
|
809.7
|
903.5
|
1,534
|
1,367
|
Operating Margin
|
-
|
22.25%
|
31.69%
|
21.06%
|
20.48%
|
27.45%
|
21.73%
|
Earnings before Tax (EBT)
1 |
-
|
705.2
|
1,279
|
810.2
|
903.5
|
1,535
|
1,367
|
Net income
1 |
158.7
|
632.7
|
1,228
|
788
|
864.6
|
1,428
|
1,307
|
Net margin
|
-
|
19.96%
|
30.43%
|
20.5%
|
19.6%
|
25.56%
|
20.79%
|
EPS
2 |
0.2267
|
-
|
1.501
|
0.9678
|
1.522
|
1.897
|
-
|
Free Cash Flow
1 |
-
|
-
|
-523.3
|
-
|
160.8
|
993.6
|
-
|
FCF margin
|
-
|
-
|
-12.96%
|
-
|
3.64%
|
17.78%
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
13.33%
|
57.43%
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
18.6%
|
69.56%
|
-
|
Dividend per Share
2 |
-
|
0.0804
|
0.1540
|
0.1082
|
0.0980
|
0.0980
|
0.1080
|
Announcement Date
|
3/14/21
|
2/25/22
|
2/27/23
|
2/23/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
557
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
1,305
|
1,259
|
-
|
1,571
|
2,596
|
1,201
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
0.5089
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
-523
|
-
|
161
|
994
|
-
|
ROE (net income / shareholders' equity)
|
-
|
20.3%
|
28.5%
|
14.8%
|
11.8%
|
17.7%
|
13.4%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
-
|
4.660
|
6.330
|
7.030
|
7.660
|
8.630
|
9.620
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
693
|
890
|
921
|
136
|
202
|
165
|
Capex / Sales
|
-
|
21.88%
|
22.04%
|
23.95%
|
3.08%
|
3.61%
|
2.63%
|
Announcement Date
|
3/14/21
|
2/25/22
|
2/27/23
|
2/23/24
|
-
|
-
|
-
|
Last Close Price
11.8
HKD Average target price
13.7
HKD Spread / Average Target +16.10% Consensus |
1st Jan change
|
Capi.
|
---|
| -16.31% | 2.85B | | +81.49% | 2,212B | | +35.24% | 641B | | +19.40% | 618B | | +3.06% | 246B | | +25.89% | 203B | | +9.73% | 170B | | +42.07% | 134B | | +44.84% | 112B | | +4.35% | 103B |
Other Semiconductors
|