End-of-day quote
Shanghai S.E.
18:00:00 2024-05-21 EDT
|
5-day change
|
1st Jan Change
|
53.02
CNY
|
-0.66%
|
|
-2.96%
|
-13.41%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
8,662
|
7,269
|
8,200
|
12,236
|
9,685
|
8,414
|
-
|
-
|
Enterprise Value (EV)
1 |
8,662
|
7,269
|
8,200
|
12,236
|
9,685
|
8,414
|
8,414
|
8,414
|
P/E ratio
|
-
|
-
|
76.2
x
|
35
x
|
97.2
x
|
27.4
x
|
18.4
x
|
14.2
x
|
Yield
|
0.36%
|
0.68%
|
0.4%
|
0.87%
|
0.33%
|
1.04%
|
1.47%
|
1.72%
|
Capitalization / Revenue
|
16.9
x
|
14.7
x
|
15.1
x
|
12.5
x
|
13.8
x
|
7.71
x
|
5.92
x
|
5.17
x
|
EV / Revenue
|
16.9
x
|
14.7
x
|
15.1
x
|
12.5
x
|
13.8
x
|
7.71
x
|
5.92
x
|
5.17
x
|
EV / EBITDA
|
84.6
x
|
40.8
x
|
69.6
x
|
31.3
x
|
93.9
x
|
24.1
x
|
15.6
x
|
12.3
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
6.52
x
|
4.97
x
|
5.38
x
|
6.39
x
|
4.91
x
|
3.76
x
|
3.19
x
|
2.61
x
|
Nbr of stocks (in thousands)
|
157,094
|
157,094
|
157,094
|
157,178
|
158,173
|
158,699
|
-
|
-
|
Reference price
2 |
55.14
|
46.27
|
52.20
|
77.85
|
61.23
|
53.02
|
53.02
|
53.02
|
Announcement Date
|
20-02-29
|
21-02-22
|
22-02-24
|
23-02-27
|
24-02-23
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
513.4
|
493.9
|
544.1
|
980.4
|
703.5
|
1,092
|
1,421
|
1,628
|
EBITDA
1 |
102.4
|
178
|
117.8
|
390.3
|
103.2
|
349.6
|
538.6
|
686.6
|
EBIT
1 |
99.95
|
174.8
|
111.7
|
383.1
|
87.13
|
309.4
|
460.6
|
599.1
|
Operating Margin
|
19.47%
|
35.4%
|
20.52%
|
39.08%
|
12.39%
|
28.33%
|
32.42%
|
36.81%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
113.3
|
383.3
|
84.66
|
309.4
|
460.6
|
598.8
|
Net income
1 |
-
|
-
|
108.3
|
353.8
|
100.4
|
305.9
|
455.6
|
590.2
|
Net margin
|
-
|
-
|
19.9%
|
36.08%
|
14.27%
|
28.02%
|
32.07%
|
36.27%
|
EPS
2 |
-
|
-
|
0.6846
|
2.223
|
0.6300
|
1.933
|
2.877
|
3.725
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.2000
|
0.3154
|
0.2077
|
0.6769
|
0.2000
|
0.5500
|
0.7800
|
0.9100
|
Announcement Date
|
20-02-29
|
21-02-22
|
22-02-24
|
23-02-27
|
24-02-23
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
11.5%
|
11.7%
|
7.25%
|
20.6%
|
5.16%
|
14.1%
|
17.9%
|
19.3%
|
ROA (Net income/ Total Assets)
|
10.5%
|
11%
|
6.73%
|
19.1%
|
4.89%
|
12.4%
|
15.3%
|
15.7%
|
Assets
1 |
-
|
-
|
1,609
|
1,848
|
2,054
|
2,462
|
2,976
|
3,760
|
Book Value Per Share
2 |
8.450
|
9.300
|
9.700
|
12.20
|
12.50
|
14.10
|
16.60
|
20.30
|
Cash Flow per Share
2 |
0.8600
|
0.5900
|
0.3600
|
1.830
|
0.6500
|
1.780
|
2.820
|
3.130
|
Capex
1 |
2.34
|
20.7
|
172
|
49.4
|
33.1
|
55.9
|
71.5
|
57.2
|
Capex / Sales
|
0.46%
|
4.2%
|
31.64%
|
5.04%
|
4.7%
|
5.11%
|
5.03%
|
3.51%
|
Announcement Date
|
20-02-29
|
21-02-22
|
22-02-24
|
23-02-27
|
24-02-23
|
-
|
-
|
-
|
Last Close Price
53.02
CNY Average target price
75.3
CNY Spread / Average Target +42.02% Consensus |
1st Jan change
|
Capi.
|
---|
| -13.41% | 1.16B | | +16.75% | 58.39B | | -16.89% | 14.99B | | +18.76% | 11.57B | | +29.70% | 9.24B | | +45.03% | 8.48B | | +3.69% | 8.61B | | -7.81% | 8.37B | | -11.41% | 7.7B | | -14.75% | 6.7B |
Integrated Circuits
|