End-of-day quote
Shanghai S.E.
18:00:00 2024-06-03 EDT
|
5-day change
|
1st Jan Change
|
65.45
CNY
|
+0.54%
|
|
+1.95%
|
-26.55%
|
Fiscal Period: December |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
23,776
|
17,822
|
13,090
|
-
|
-
|
Enterprise Value (EV)
1 |
23,776
|
17,822
|
13,090
|
13,090
|
13,090
|
P/E ratio
|
65.3
x
|
29.2
x
|
18.2
x
|
14.9
x
|
12.2
x
|
Yield
|
-
|
0.79%
|
1.5%
|
2.05%
|
-
|
Capitalization / Revenue
|
30.5
x
|
13.7
x
|
7.65
x
|
5.79
x
|
4.13
x
|
EV / Revenue
|
30.5
x
|
13.7
x
|
7.65
x
|
5.79
x
|
4.13
x
|
EV / EBITDA
|
59.3
x
|
24
x
|
15.5
x
|
12.3
x
|
10.1
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
5.67
x
|
3.77
x
|
2.43
x
|
2.16
x
|
1.84
x
|
Nbr of stocks (in thousands)
|
200,000
|
200,000
|
200,000
|
-
|
-
|
Reference price
2 |
118.9
|
89.11
|
65.45
|
65.45
|
65.45
|
Announcement Date
|
23-02-23
|
24-02-28
|
-
|
-
|
-
|
Fiscal Period: December |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
778.9
|
1,297
|
1,712
|
2,262
|
3,170
|
EBITDA
1 |
401.2
|
743.9
|
846.3
|
1,065
|
1,294
|
EBIT
1 |
380.8
|
710.5
|
860.9
|
1,065
|
1,256
|
Operating Margin
|
48.89%
|
54.78%
|
50.3%
|
47.07%
|
39.63%
|
Earnings before Tax (EBT)
1 |
381.1
|
709.9
|
851.9
|
1,065
|
1,256
|
Net income
1 |
303
|
610.6
|
720.8
|
879.4
|
1,076
|
Net margin
|
38.9%
|
47.07%
|
42.11%
|
38.87%
|
33.96%
|
EPS
2 |
1.820
|
3.053
|
3.603
|
4.398
|
5.380
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
0.7030
|
0.9800
|
1.340
|
-
|
Announcement Date
|
23-02-23
|
24-02-28
|
-
|
-
|
-
|
Fiscal Period: December |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
16.3%
|
13.7%
|
13.6%
|
14.9%
|
15.7%
|
ROA (Net income/ Total Assets)
|
9.96%
|
12%
|
11.5%
|
12.2%
|
-
|
Assets
1 |
3,043
|
5,094
|
6,268
|
7,208
|
-
|
Book Value Per Share
2 |
21.00
|
23.60
|
26.90
|
30.40
|
35.60
|
Cash Flow per Share
2 |
-1.130
|
-0.1600
|
2.370
|
-0.7900
|
4.160
|
Capex
1 |
145
|
337
|
133
|
183
|
65.7
|
Capex / Sales
|
18.67%
|
25.96%
|
7.74%
|
8.09%
|
2.07%
|
Announcement Date
|
23-02-23
|
24-02-28
|
-
|
-
|
-
|
Last Close Price
65.45
CNY Average target price
120.2
CNY Spread / Average Target +83.58% Consensus |
1st Jan change
|
Capi.
|
---|
| -26.55% | 1.8B | | +22.17% | 62.5B | | -19.35% | 14.66B | | +15.09% | 11.25B | | +34.72% | 9.63B | | +6.53% | 8.88B | | +51.94% | 8.84B | | -7.13% | 8.42B | | -9.20% | 7.89B | | +32.30% | 6.65B |
Integrated Circuits
|