End-of-day quote
Shenzhen S.E.
18:00:00 2024-04-29 EDT
|
5-day change
|
1st Jan Change
|
34.38
CNY
|
+2.02%
|
|
+1.36%
|
-11.85%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
40,946
|
86,165
|
110,581
|
94,183
|
82,661
|
72,855
|
-
|
-
|
Enterprise Value (EV)
1 |
39,196
|
82,847
|
103,310
|
85,413
|
74,013
|
63,011
|
63,984
|
67,502
|
P/E ratio
|
37.5
x
|
58.4
x
|
55.1
x
|
33.6
x
|
24.3
x
|
18.3
x
|
15.1
x
|
12.8
x
|
Yield
|
0.38%
|
0.51%
|
0.55%
|
0.95%
|
1.54%
|
1.79%
|
1.98%
|
2.08%
|
Capitalization / Revenue
|
4.47
x
|
8.36
x
|
8.59
x
|
5.95
x
|
4.12
x
|
3.16
x
|
2.54
x
|
2.17
x
|
EV / Revenue
|
4.28
x
|
8.04
x
|
8.03
x
|
5.39
x
|
3.69
x
|
2.73
x
|
2.23
x
|
2.01
x
|
EV / EBITDA
|
27.3
x
|
44.2
x
|
41.4
x
|
25.6
x
|
18.1
x
|
13.5
x
|
11.3
x
|
10
x
|
EV / FCF
|
-
|
-
|
109,368,770
x
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
0%
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
5.12
x
|
8.85
x
|
7.65
x
|
5.42
x
|
4.03
x
|
3.15
x
|
2.74
x
|
2.38
x
|
Nbr of stocks (in thousands)
|
1,907,884
|
2,003,071
|
2,001,363
|
2,119,774
|
2,119,507
|
2,119,122
|
-
|
-
|
Reference price
2 |
21.46
|
43.02
|
55.25
|
44.43
|
39.00
|
34.38
|
34.38
|
34.38
|
Announcement Date
|
20-02-28
|
21-02-25
|
22-01-26
|
23-02-02
|
24-02-01
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
9,159
|
10,305
|
12,867
|
15,838
|
20,074
|
23,073
|
28,716
|
33,621
|
EBITDA
1 |
1,437
|
1,874
|
2,496
|
3,340
|
4,089
|
4,665
|
5,678
|
6,739
|
EBIT
1 |
1,244
|
1,662
|
2,246
|
3,021
|
3,686
|
4,376
|
5,203
|
6,036
|
Operating Margin
|
13.58%
|
16.13%
|
17.46%
|
19.07%
|
18.36%
|
18.97%
|
18.12%
|
17.95%
|
Earnings before Tax (EBT)
1 |
1,254
|
1,681
|
2,267
|
3,054
|
3,734
|
4,508
|
5,383
|
6,236
|
Net income
1 |
1,071
|
1,439
|
1,991
|
2,717
|
3,339
|
3,979
|
4,822
|
5,672
|
Net margin
|
11.69%
|
13.96%
|
15.47%
|
17.16%
|
16.63%
|
17.24%
|
16.79%
|
16.87%
|
EPS
2 |
0.5719
|
0.7362
|
1.002
|
1.322
|
1.607
|
1.876
|
2.275
|
2.678
|
Free Cash Flow
|
-
|
-
|
944.6
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
7.34%
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
37.84%
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
47.44%
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.0824
|
0.2198
|
0.3022
|
0.4231
|
0.6000
|
0.6138
|
0.6815
|
0.7165
|
Announcement Date
|
20-02-28
|
21-02-25
|
22-01-26
|
23-02-02
|
24-02-01
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
2,990
|
3,966
|
4,225
|
4,263
|
3,384
|
5,342
|
5,416
|
4,601
|
4,715
|
4,013
|
6,112
|
5,653
|
5,755
|
7,426
|
7,528
|
EBITDA
|
434
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
357.9
|
885.4
|
895.5
|
908.4
|
331.3
|
1,169
|
1,088
|
1,082
|
347.2
|
892.2
|
1,040
|
1,250
|
355.8
|
-
|
-
|
Operating Margin
|
11.97%
|
22.32%
|
21.2%
|
21.31%
|
9.79%
|
21.89%
|
20.09%
|
23.51%
|
7.36%
|
22.23%
|
17.01%
|
22.11%
|
6.18%
|
-
|
-
|
Earnings before Tax (EBT)
|
361.7
|
892.3
|
907.8
|
927.5
|
326.4
|
1,177
|
1,099
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
368.1
|
737.4
|
771.4
|
775.4
|
432.9
|
993.3
|
960.2
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
12.31%
|
18.59%
|
18.26%
|
18.19%
|
12.79%
|
18.59%
|
17.73%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
0.1813
|
0.3600
|
0.2308
|
0.3769
|
0.2077
|
0.4707
|
0.4446
|
0.4300
|
0.2126
|
0.3546
|
0.4800
|
0.5400
|
0.3000
|
-
|
-
|
Dividend per Share
|
0.3022
|
-
|
-
|
-
|
0.4231
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
22-01-26
|
22-04-29
|
22-08-30
|
22-10-28
|
23-02-02
|
23-04-28
|
23-08-22
|
23-10-24
|
24-02-01
|
24-04-26
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
1,750
|
3,318
|
7,271
|
8,770
|
8,648
|
9,845
|
8,871
|
5,354
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
945
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
15.8%
|
16.1%
|
18.2%
|
16.8%
|
17.7%
|
17.8%
|
18.5%
|
18.7%
|
ROA (Net income/ Total Assets)
|
7.51%
|
8.38%
|
8.26%
|
9.24%
|
9.91%
|
9.94%
|
9.94%
|
10.6%
|
Assets
1 |
14,260
|
17,175
|
24,116
|
29,399
|
33,705
|
40,029
|
48,531
|
53,463
|
Book Value Per Share
2 |
4.190
|
4.860
|
7.220
|
8.210
|
9.670
|
10.90
|
12.50
|
14.50
|
Cash Flow per Share
2 |
0.4200
|
0.6300
|
1.040
|
1.000
|
1.460
|
1.630
|
1.630
|
1.900
|
Capex
1 |
292
|
389
|
1,117
|
1,516
|
2,392
|
738
|
922
|
972
|
Capex / Sales
|
3.19%
|
3.78%
|
8.68%
|
9.57%
|
11.92%
|
3.2%
|
3.21%
|
2.89%
|
Announcement Date
|
20-02-28
|
21-02-25
|
22-01-26
|
23-02-02
|
24-02-01
|
-
|
-
|
-
|
Last Close Price
34.38
CNY Average target price
50.52
CNY Spread / Average Target +46.94% Consensus |
1st Jan change
|
Capi.
|
---|
| -11.85% | 10.06B | | +23.72% | 72.67B | | +49.28% | 65.8B | | -6.52% | 34.37B | | -15.24% | 28.95B | | -7.99% | 13.9B | | +8.41% | 9.77B | | +76.30% | 8.8B | | +75.39% | 8.48B | | +29.82% | 8.4B |
Electronic Component
|