End-of-day quote
Shenzhen S.E.
06:00:00 2024-05-20 pm EDT
|
5-day change
|
1st Jan Change
|
22.55
CNY
|
+1.21%
|
|
+10.87%
|
+16.54%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
64,556
|
58,489
|
65,353
|
55,800
|
55,343
|
64,495
|
-
|
-
|
Enterprise Value (EV)
1 |
64,556
|
52,683
|
61,207
|
50,187
|
52,869
|
51,610
|
54,840
|
49,427
|
P/E ratio
|
35
x
|
30.9
x
|
30.4
x
|
25.9
x
|
26.3
x
|
25.7
x
|
21
x
|
18.8
x
|
Yield
|
-
|
0.49%
|
0.44%
|
-
|
0.72%
|
0.64%
|
0.71%
|
0.83%
|
Capitalization / Revenue
|
1.19
x
|
0.98
x
|
0.97
x
|
0.75
x
|
0.72
x
|
0.75
x
|
0.66
x
|
0.6
x
|
EV / Revenue
|
1.19
x
|
0.88
x
|
0.9
x
|
0.68
x
|
0.68
x
|
0.6
x
|
0.56
x
|
0.46
x
|
EV / EBITDA
|
15.5
x
|
11.9
x
|
13.2
x
|
9.15
x
|
12.2
x
|
9.16
x
|
8.5
x
|
6.74
x
|
EV / FCF
|
-
|
15.2
x
|
-22.6
x
|
14.2
x
|
-18.9
x
|
4.28
x
|
15.7
x
|
7.53
x
|
FCF Yield
|
-
|
6.59%
|
-4.42%
|
7.05%
|
-5.29%
|
23.3%
|
6.37%
|
13.3%
|
Price to Book
|
2.29
x
|
1.97
x
|
2.18
x
|
1.75
x
|
1.63
x
|
1.81
x
|
1.67
x
|
1.58
x
|
Nbr of stocks (in thousands)
|
2,860,080
|
2,860,080
|
2,860,080
|
2,860,080
|
2,860,080
|
2,860,080
|
-
|
-
|
Reference price
2 |
22.57
|
20.45
|
22.85
|
19.51
|
19.35
|
22.55
|
22.55
|
22.55
|
Announcement Date
|
4/25/20
|
4/23/21
|
3/25/22
|
3/30/23
|
4/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
54,099
|
59,705
|
67,638
|
74,058
|
77,308
|
85,793
|
97,126
|
107,747
|
EBITDA
1 |
4,165
|
4,413
|
4,644
|
5,488
|
4,341
|
5,634
|
6,453
|
7,330
|
EBIT
1 |
3,521
|
3,703
|
4,088
|
4,160
|
3,678
|
4,553
|
5,608
|
6,098
|
Operating Margin
|
6.51%
|
6.2%
|
6.04%
|
5.62%
|
4.76%
|
5.31%
|
5.77%
|
5.66%
|
Earnings before Tax (EBT)
1 |
3,611
|
3,795
|
4,176
|
4,220
|
3,760
|
4,713
|
5,842
|
6,419
|
Net income
1 |
1,843
|
1,895
|
2,148
|
2,158
|
2,103
|
2,527
|
3,118
|
3,487
|
Net margin
|
3.41%
|
3.17%
|
3.18%
|
2.91%
|
2.72%
|
2.95%
|
3.21%
|
3.24%
|
EPS
2 |
0.6443
|
0.6620
|
0.7510
|
0.7540
|
0.7350
|
0.8779
|
1.076
|
1.202
|
Free Cash Flow
1 |
-
|
3,473
|
-2,705
|
3,537
|
-2,796
|
12,044
|
3,492
|
6,568
|
FCF margin
|
-
|
5.82%
|
-4%
|
4.78%
|
-3.62%
|
14.04%
|
3.6%
|
6.1%
|
FCF Conversion (EBITDA)
|
-
|
78.69%
|
-
|
64.45%
|
-
|
213.78%
|
54.11%
|
89.61%
|
FCF Conversion (Net income)
|
-
|
183.29%
|
-
|
163.89%
|
-
|
476.64%
|
112%
|
188.34%
|
Dividend per Share
2 |
-
|
0.1000
|
0.1000
|
-
|
0.1400
|
0.1450
|
0.1599
|
0.1870
|
Announcement Date
|
4/25/20
|
4/23/21
|
3/25/22
|
3/30/23
|
4/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
1,090
|
985
|
1,010
|
Operating Margin
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
1,149
|
1,044
|
1,235
|
Net income
1 |
413.7
|
654
|
594
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
EPS
|
0.1450
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
Announcement Date
|
4/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
5,805
|
4,146
|
5,613
|
2,473
|
12,884
|
9,655
|
15,068
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
3,473
|
-2,705
|
3,537
|
-2,796
|
12,045
|
3,492
|
6,568
|
ROE (net income / shareholders' equity)
|
6.74%
|
6.54%
|
7.36%
|
6.98%
|
6.39%
|
7.57%
|
8.41%
|
9%
|
ROA (Net income/ Total Assets)
|
-
|
3.34%
|
3.45%
|
3.07%
|
-
|
2.89%
|
3.29%
|
3.35%
|
Assets
1 |
-
|
56,776
|
62,299
|
70,256
|
-
|
87,590
|
94,668
|
104,099
|
Book Value Per Share
2 |
9.850
|
10.40
|
10.50
|
11.10
|
11.90
|
12.50
|
13.50
|
14.30
|
Cash Flow per Share
2 |
0.5900
|
1.770
|
-0.7600
|
1.410
|
-0.6500
|
2.390
|
1.540
|
2.040
|
Capex
1 |
1,887
|
1,595
|
525
|
482
|
939
|
790
|
815
|
839
|
Capex / Sales
|
3.49%
|
2.67%
|
0.78%
|
0.65%
|
1.21%
|
0.92%
|
0.84%
|
0.78%
|
Announcement Date
|
4/25/20
|
4/23/21
|
3/25/22
|
3/30/23
|
4/29/24
|
-
|
-
|
-
|
Last Close Price
22.55
CNY Average target price
27.68
CNY Spread / Average Target +22.73% Consensus |
1st Jan change
|
Capi.
|
---|
| +16.54% | 8.81B | | +1.35% | 30.67B | | -36.50% | 22.34B | | -10.88% | 5.12B | | -19.46% | 2.77B | | -21.62% | 2.16B | | +3.12% | 1.81B | | -13.58% | 1.79B | | +1.82% | 1.47B | | 0.00% | 1.46B |
Integrated Hardware & Software
|