End-of-day quote
Shanghai S.E.
06:00:00 2024-05-22 pm EDT
|
5-day change
|
1st Jan Change
|
35.68
CNY
|
-3.12%
|
|
-2.70%
|
-43.07%
|
Fiscal Period: December |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
13,119
|
11,047
|
6,029
|
-
|
-
|
Enterprise Value (EV)
1 |
12,325
|
10,352
|
5,418
|
5,321
|
5,112
|
P/E ratio
|
103
x
|
-128
x
|
157
x
|
38.8
x
|
37.6
x
|
Yield
|
0.36%
|
-
|
1.19%
|
1.39%
|
-
|
Capitalization / Revenue
|
34
x
|
37.8
x
|
15.3
x
|
8.94
x
|
8.25
x
|
EV / Revenue
|
32
x
|
35.4
x
|
13.7
x
|
7.89
x
|
7
x
|
EV / EBITDA
|
80.4
x
|
-184
x
|
40
x
|
20.7
x
|
16.6
x
|
EV / FCF
|
-
|
-21,602,441
x
|
-
|
-
|
-
|
FCF Yield
|
-
|
-0%
|
-
|
-
|
-
|
Price to Book
|
4.05
x
|
3.56
x
|
2.01
x
|
1.88
x
|
1.92
x
|
Nbr of stocks (in thousands)
|
176,280
|
176,280
|
176,280
|
-
|
-
|
Reference price
2 |
74.42
|
62.67
|
35.68
|
35.68
|
35.68
|
Announcement Date
|
2/27/23
|
2/23/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
385.6
|
292.3
|
395
|
674.7
|
730.7
|
EBITDA
1 |
-
|
153.3
|
-56.21
|
135.3
|
257.2
|
307.6
|
EBIT
1 |
-
|
117.5
|
-118.5
|
44.1
|
154.1
|
100.2
|
Operating Margin
|
-
|
30.47%
|
-40.53%
|
11.16%
|
22.85%
|
13.72%
|
Earnings before Tax (EBT)
1 |
-
|
117.2
|
-118.6
|
40.51
|
172.5
|
180.4
|
Net income
1 |
115.3
|
119.3
|
-86.1
|
40.08
|
162.4
|
167.3
|
Net margin
|
-
|
30.93%
|
-29.46%
|
10.15%
|
24.08%
|
22.9%
|
EPS
2 |
0.8722
|
0.7217
|
-0.4884
|
0.2267
|
0.9200
|
0.9500
|
Free Cash Flow
|
-
|
-
|
-479.2
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-163.95%
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
0.2692
|
-
|
0.4250
|
0.4950
|
-
|
Announcement Date
|
3/14/22
|
2/27/23
|
2/23/24
|
-
|
-
|
-
|
Fiscal Period: December |
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
1 |
-
|
68.14
|
90.36
|
51.77
|
77.21
|
72.95
|
52.49
|
82.2
|
106.4
|
113.1
|
131.8
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
19.83
|
-2.163
|
-
|
-20.09
|
-75.89
|
-29.24
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
29.1%
|
-2.39%
|
-
|
-26.01%
|
-104.04%
|
-55.7%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-75.9
|
-
|
-
|
-
|
-
|
-
|
Net income
|
35.7
|
-
|
-
|
-
|
-
|
-63.74
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-87.37%
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
0.2025
|
-
|
-
|
-
|
-0.0700
|
-0.3615
|
-0.1103
|
0.0700
|
0.1300
|
0.1200
|
0.2600
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/27/22
|
2/27/23
|
4/27/23
|
8/30/23
|
10/31/23
|
2/23/24
|
4/29/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
794
|
695
|
611
|
708
|
917
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-479
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
4.65%
|
-2.9%
|
1.31%
|
4.31%
|
2.77%
|
ROA (Net income/ Total Assets)
|
-
|
5.33%
|
-
|
2.45%
|
4.5%
|
-
|
Assets
1 |
-
|
2,240
|
-
|
1,636
|
3,610
|
-
|
Book Value Per Share
2 |
-
|
18.40
|
17.60
|
17.80
|
19.00
|
18.60
|
Cash Flow per Share
2 |
-
|
-0.3100
|
0.1400
|
0.8200
|
0.7000
|
1.440
|
Capex
1 |
-
|
197
|
504
|
189
|
288
|
186
|
Capex / Sales
|
-
|
51.01%
|
172.58%
|
47.81%
|
42.71%
|
25.45%
|
Announcement Date
|
3/14/22
|
2/27/23
|
2/23/24
|
-
|
-
|
-
|
Last Close Price
35.68
CNY Average target price
78.33
CNY Spread / Average Target +119.54% Consensus |
1st Jan change
|
Capi.
|
---|
| -43.07% | 868M | | +109.60% | 2,553B | | +47.55% | 703B | | +24.82% | 646B | | +8.95% | 259B | | +15.74% | 180B | | +47.96% | 140B | | -40.10% | 128B | | +49.75% | 117B | | +18.13% | 116B |
Other Semiconductors
|