End-of-day quote
Shanghai S.E.
06:00:00 2024-05-09 pm EDT
|
5-day change
|
1st Jan Change
|
39.58
CNY
|
-2.80%
|
|
+4.24%
|
+4.63%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
19,789
|
25,233
|
16,526
|
11,281
|
11,802
|
-
|
-
|
Enterprise Value (EV)
1 |
19,789
|
25,233
|
13,961
|
8,613
|
8,728
|
8,406
|
8,066
|
P/E ratio
|
116
x
|
61.4
x
|
36.4
x
|
33.5
x
|
29.6
x
|
21.3
x
|
19.7
x
|
Yield
|
0.21%
|
0.32%
|
0.53%
|
0.57%
|
0.81%
|
1.03%
|
1.15%
|
Capitalization / Revenue
|
20.7
x
|
16.8
x
|
9.13
x
|
7.64
x
|
6.25
x
|
5.14
x
|
4.2
x
|
EV / Revenue
|
20.7
x
|
16.8
x
|
7.71
x
|
5.83
x
|
4.62
x
|
3.66
x
|
2.87
x
|
EV / EBITDA
|
-
|
52
x
|
26.3
x
|
22.7
x
|
18.9
x
|
14.3
x
|
11.2
x
|
EV / FCF
|
-
|
-
|
74.6
x
|
30.3
x
|
45.9
x
|
17.7
x
|
-
|
FCF Yield
|
-
|
-
|
1.34%
|
3.3%
|
2.18%
|
5.66%
|
-
|
Price to Book
|
17.1
x
|
16.5
x
|
4.91
x
|
3.1
x
|
2.82
x
|
2.54
x
|
2.27
x
|
Nbr of stocks (in thousands)
|
277,693
|
277,693
|
298,226
|
298,192
|
298,168
|
-
|
-
|
Reference price
2 |
71.26
|
90.87
|
55.41
|
37.83
|
39.58
|
39.58
|
39.58
|
Announcement Date
|
3/30/21
|
3/3/22
|
3/20/23
|
3/27/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
955
|
1,498
|
1,811
|
1,477
|
1,889
|
2,295
|
2,809
|
EBITDA
1 |
-
|
485
|
531.2
|
379.6
|
463
|
587.8
|
720.7
|
EBIT
1 |
157.7
|
469.6
|
506.7
|
349.6
|
444.5
|
549
|
658.5
|
Operating Margin
|
16.51%
|
31.34%
|
27.98%
|
23.68%
|
23.53%
|
23.93%
|
23.44%
|
Earnings before Tax (EBT)
1 |
158
|
469.6
|
507.1
|
349.4
|
452.6
|
569.6
|
653
|
Net income
1 |
139.4
|
410.5
|
435.2
|
323.1
|
399.2
|
555.4
|
599.2
|
Net margin
|
14.59%
|
27.4%
|
24.03%
|
21.88%
|
21.13%
|
24.2%
|
21.33%
|
EPS
2 |
0.6159
|
1.480
|
1.521
|
1.130
|
1.339
|
1.863
|
2.008
|
Free Cash Flow
1 |
-
|
-
|
187
|
284.4
|
190
|
476
|
-
|
FCF margin
|
-
|
-
|
10.33%
|
19.26%
|
10.06%
|
20.74%
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
35.21%
|
74.94%
|
41.04%
|
80.98%
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
42.98%
|
88.02%
|
47.6%
|
85.7%
|
-
|
Dividend per Share
2 |
0.1512
|
0.2934
|
0.2921
|
0.2170
|
0.3193
|
0.4074
|
0.4544
|
Announcement Date
|
3/30/21
|
3/3/22
|
3/20/23
|
3/27/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
398.8
|
-
|
483.8
|
373.7
|
345.8
|
372.3
|
371.7
|
501.9
|
602.3
|
501.9
|
504.5
|
630.6
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
112.3
|
132.8
|
112.3
|
110.9
|
135.8
|
EBIT
1 |
112.4
|
-
|
108.9
|
-
|
76.42
|
108.5
|
112.8
|
102.4
|
122.9
|
102.4
|
99.61
|
124.5
|
Operating Margin
|
28.17%
|
-
|
22.52%
|
-
|
22.1%
|
29.16%
|
30.34%
|
20.4%
|
20.4%
|
20.4%
|
19.74%
|
19.74%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
75.47
|
108.9
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
99.72
|
103.5
|
97.47
|
-
|
67.28
|
108.2
|
100.1
|
102.7
|
120.4
|
102.7
|
101.4
|
123
|
Net margin
|
25%
|
-
|
20.15%
|
-
|
19.46%
|
29.07%
|
26.92%
|
20.46%
|
19.99%
|
20.46%
|
20.1%
|
19.5%
|
EPS
2 |
0.3622
|
0.3571
|
0.3214
|
-
|
0.2200
|
0.4100
|
0.3500
|
0.3444
|
0.4037
|
0.3444
|
0.3400
|
0.4123
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
0.2170
|
-
|
-
|
-
|
0.2755
|
-
|
-
|
Announcement Date
|
3/3/22
|
10/25/22
|
3/20/23
|
4/26/23
|
10/26/23
|
3/27/24
|
4/29/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
2,565
|
2,667
|
3,074
|
3,395
|
3,735
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
187
|
284
|
190
|
476
|
-
|
ROE (net income / shareholders' equity)
|
18.5%
|
30.6%
|
18.8%
|
9.25%
|
10.7%
|
13.1%
|
11.8%
|
ROA (Net income/ Total Assets)
|
12.6%
|
25%
|
14.8%
|
7.76%
|
9.53%
|
11.1%
|
11.7%
|
Assets
1 |
1,103
|
1,642
|
2,941
|
4,165
|
4,190
|
5,001
|
5,121
|
Book Value Per Share
2 |
4.180
|
5.510
|
11.30
|
12.20
|
14.10
|
15.60
|
17.40
|
Cash Flow per Share
2 |
0.2900
|
1.620
|
0.9200
|
1.590
|
1.870
|
1.640
|
2.060
|
Capex
1 |
58.1
|
146
|
86.3
|
191
|
65.8
|
63.4
|
73.1
|
Capex / Sales
|
6.08%
|
9.74%
|
4.76%
|
12.94%
|
3.48%
|
2.76%
|
2.6%
|
Announcement Date
|
3/30/21
|
3/3/22
|
3/20/23
|
3/27/24
|
-
|
-
|
-
|
Last Close Price
39.58
CNY Average target price
41.05
CNY Spread / Average Target +3.71% Consensus |
1st Jan change
|
Capi.
|
---|
| +4.63% | 1.63B | | +81.49% | 2,212B | | +35.24% | 641B | | +3.06% | 246B | | +25.89% | 203B | | +9.73% | 170B | | +42.07% | 134B | | -40.60% | 127B | | +44.84% | 112B | | +4.35% | 103B |
Other Semiconductors
|