Stock 002938 AVARY HOLDING(SHENZHEN)CO., LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Avary Holding(Shenzhen)Co., Limited

Equities

002938

CNE100003GF5

Semiconductors

End-of-day quote Shenzhen S.E.
Other stock markets
 18:00:00 2024-04-28 EDT 		5-day change 1st Jan Change
24.47 CNY +3.29% Intraday chart for Avary Holding(Shenzhen)Co., Limited +9.24% +9.63%
04-25 Avary Holding Shenzhen's Q1 Profit Jumps 19% Despite Operating Income Staying Nearly Flat MT
04-24 Avary Holding(Shenzhen)Co., Limited Reports Earnings Results for the First Quarter Ended March 31, 2024 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 103,783 114,809 98,500 63,425 51,635 56,549 - -
Enterprise Value (EV) 1 103,783 114,809 99,011 58,381 44,873 46,796 44,865 42,976
P/E ratio 35.6 x 40.4 x 29.7 x 12.7 x 15.7 x 14.6 x 11.6 x 11.3 x
Yield 1.11% 1.01% 1.18% 2.55% 2.24% 2.75% 2.98% 3.75%
Capitalization / Revenue 3.9 x 3.85 x 2.96 x 1.75 x 1.61 x 1.56 x 1.38 x 1.29 x
EV / Revenue 3.9 x 3.85 x 2.97 x 1.61 x 1.4 x 1.29 x 1.1 x 0.98 x
EV / EBITDA 20.2 x 22.2 x 16 x 6.8 x 6.89 x 6.52 x 5.85 x 5.09 x
EV / FCF - -527 x - 8.81 x 9.99 x 18.7 x 11.3 x 9.07 x
FCF Yield - -0.19% - 11.4% 10% 5.36% 8.83% 11%
Price to Book 5.23 x 5.33 x 4.12 x 2.28 x 1.75 x 1.7 x 1.56 x 1.46 x
Nbr of stocks (in thousands) 2,311,431 2,311,431 2,321,476 2,311,396 2,313,386 2,310,968 - -
Reference price 2 44.90 49.67 42.43 27.44 22.32 24.47 24.47 24.47
Announcement Date 20-02-27 21-02-05 22-03-16 23-03-13 24-03-12 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 26,632 29,851 33,315 36,211 32,066 36,263 40,858 43,695
EBITDA 1 5,149 5,164 6,201 8,583 6,509 7,180 7,668 8,440
EBIT 1 3,436 3,288 3,812 5,620 3,566 4,495 5,263 5,457
Operating Margin 12.9% 11.01% 11.44% 15.52% 11.12% 12.4% 12.88% 12.49%
Earnings before Tax (EBT) 1 3,437 3,288 3,817 5,620 3,571 4,523 5,313 5,549
Net income 1 2,920 2,841 3,317 5,012 3,287 3,903 4,914 5,014
Net margin 10.96% 9.52% 9.96% 13.84% 10.25% 10.76% 12.03% 11.47%
EPS 2 1.260 1.230 1.430 2.160 1.420 1.682 2.118 2.162
Free Cash Flow 1 - -217.8 - 6,629 4,491 2,506 3,962 4,737
FCF margin - -0.73% - 18.31% 14.01% 6.91% 9.7% 10.84%
FCF Conversion (EBITDA) - - - 77.23% 68.99% 34.9% 51.67% 56.12%
FCF Conversion (Net income) - - - 132.28% 136.64% 64.21% 80.63% 94.48%
Dividend per Share 2 0.5000 0.5000 0.5000 0.7000 0.5000 0.6729 0.7286 0.9176
Announcement Date 20-02-27 21-02-05 22-03-16 23-03-13 24-03-12 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2020 S1 2020 S2 2021 S1 2021 Q4 2021 S2 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2023 S2 2024 Q2 2024 Q3 2024 Q4
Net sales - 19,737 - 12,301 21,350 7,076 7,114 10,601 11,419 6,667 4,868 8,920 11,610 20,531 - - -
EBITDA - - - 2,243 - 1,332 1,247 2,597 - - - - - - - - -
EBIT - 2,396 - 1,864 3,064 684.3 878.6 2,107 1,950 467.9 319.5 1,148 1,630 2,778 - - -
Operating Margin - 12.14% - 15.16% 14.35% 9.67% 12.35% 19.88% 17.07% 7.02% 6.56% 12.87% 14.04% 13.53% - - -
Earnings before Tax (EBT) - 2,396 - - 3,064 - - - - 469.5 320.7 1,145 1,636 2,781 - - -
Net income 791.6 2,050 633.3 1,639 2,684 593.2 833.2 - 1,747 418.5 393.3 1,032 1,443 2,475 - - -
Net margin - 10.39% - 13.33% 12.57% 8.38% 11.71% - 15.3% 6.28% 8.08% 11.57% 12.43% 12.06% - - -
EPS 0.3400 0.8900 0.2700 0.7100 1.160 0.2600 0.3500 0.8000 0.7500 0.1800 0.1700 0.4500 0.6200 1.070 - - -
Dividend per Share 1 - - - 0.5000 - - - - 0.7000 - - - 0.5000 - - - 0.7558
Announcement Date 20-08-12 21-02-05 21-08-30 22-03-16 22-03-16 22-04-28 22-08-09 22-10-26 23-03-13 23-04-28 23-08-09 23-10-30 24-03-12 24-03-12 - - -
1CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - 511 - - - - -
Net Cash position 1 - - - 5,044 6,761 9,754 11,684 13,573
Leverage (Debt/EBITDA) - - 0.0824 x - - - - -
Free Cash Flow 1 - -218 - 6,629 4,491 2,506 3,962 4,737
ROE (net income / shareholders' equity) 15.7% 13.9% 14.6% 19.4% 11.4% 12.2% 13.6% 13%
ROA (Net income/ Total Assets) 10.4% 9.17% 9.67% 13.1% 8.11% 9.3% 9.4% 9.9%
Assets 1 28,057 30,980 34,322 38,142 40,541 41,966 52,274 50,643
Book Value Per Share 2 8.580 9.330 10.30 12.00 12.80 14.40 15.70 16.70
Cash Flow per Share 2 1.800 2.240 1.850 4.720 3.430 2.010 2.980 2.610
Capex 1 3,716 5,402 6,950 4,328 3,477 3,398 3,664 3,508
Capex / Sales 13.95% 18.1% 20.86% 11.95% 10.84% 9.37% 8.97% 8.03%
Announcement Date 20-02-27 21-02-05 22-03-16 23-03-13 24-03-12 - - -
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Avary Holding(Shenzhen)Co., Limited

Trading Rating
Investor Rating
ESG Refinitiv
B-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
9
Last Close Price
24.47 CNY
Average target price
26.28 CNY
Spread / Average Target
+7.38%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Integrated Circuits

1st Jan change Capi.
AVARY HOLDING(SHENZHEN)CO., LIMITED Stock Avary Holding(Shenzhen)Co., Limited
+9.63% 7.56B
MEDIATEK INC. Stock MediaTek Inc.
0.00% 49.04B
SKYWORKS SOLUTIONS, INC. Stock Skyworks Solutions, Inc.
-4.06% 16.73B
NOVATEK MICROELECTRONICS CORP. Stock Novatek Microelectronics Corp.
+20.89% 11.25B
WUS PRINTED CIRCUIT (KUNSHAN) CO., LTD. Stock Wus Printed Circuit (Kunshan) Co., Ltd.
+51.58% 8.75B
UNIMICRON TECHNOLOGY CORP. Stock Unimicron Technology Corp.
+4.55% 8.53B
UNIVERSAL DISPLAY CORPORATION Stock Universal Display Corporation
-15.29% 7.51B
GLOBALWAFERS CO., LTD. Stock GlobalWafers Co., Ltd.
-11.75% 6.83B
UNIGROUP GUOXIN MICROELECTRONICS CO., LTD. Stock Unigroup Guoxin Microelectronics Co., Ltd.
-11.37% 6.74B
SHENNAN CIRCUIT COMPANY LIMITED Stock Shennan Circuit Company Limited
+31.84% 6.52B
Integrated Circuits
  1. Stock Market
  2. Equities
  3. 002938 Stock
  4. Financials Avary Holding(Shenzhen)Co., Limited