End-of-day quote
Shenzhen S.E.
18:00:00 2024-04-29 EDT
|
5-day change
|
1st Jan Change
|
14.31
CNY
|
-0.21%
|
|
+4.84%
|
+8.41%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
57,419
|
134,190
|
114,291
|
51,923
|
65,217
|
70,701
|
-
|
-
|
Enterprise Value (EV)
1 |
64,213
|
136,272
|
122,567
|
59,222
|
69,984
|
78,267
|
80,736
|
83,050
|
P/E ratio
|
22.7
x
|
27.3
x
|
54.7
x
|
21.1
x
|
21.6
x
|
18.5
x
|
15
x
|
13.4
x
|
Yield
|
1.87%
|
1.14%
|
0.44%
|
1.9%
|
2.27%
|
2.02%
|
2.5%
|
2.64%
|
Capitalization / Revenue
|
1.9
x
|
3.63
x
|
2.52
x
|
1.11
x
|
1.2
x
|
0.99
x
|
0.91
x
|
0.78
x
|
EV / Revenue
|
2.12
x
|
3.69
x
|
2.71
x
|
1.27
x
|
1.28
x
|
1.1
x
|
1.04
x
|
0.91
x
|
EV / EBITDA
|
11.6
x
|
15.6
x
|
19
x
|
7.77
x
|
8.49
x
|
8.51
x
|
7.86
x
|
7.5
x
|
EV / FCF
|
-
|
80.9
x
|
-159
x
|
24.4
x
|
17.8
x
|
33.8
x
|
21.7
x
|
18.1
x
|
FCF Yield
|
-
|
1.24%
|
-0.63%
|
4.1%
|
5.61%
|
2.96%
|
4.62%
|
5.54%
|
Price to Book
|
-
|
3.18
x
|
2.68
x
|
1.19
x
|
1.42
x
|
1.46
x
|
1.39
x
|
1.27
x
|
Nbr of stocks (in thousands)
|
4,154,740
|
4,383,857
|
4,973,480
|
4,930,952
|
4,940,700
|
4,940,700
|
-
|
-
|
Reference price
2 |
13.82
|
30.61
|
22.98
|
10.53
|
13.20
|
14.31
|
14.31
|
14.31
|
Announcement Date
|
20-02-27
|
21-02-26
|
22-02-28
|
23-02-27
|
24-04-21
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
30,258
|
36,939
|
45,268
|
46,699
|
54,491
|
71,196
|
77,774
|
91,173
|
EBITDA
1 |
5,533
|
8,721
|
6,451
|
7,621
|
8,239
|
9,192
|
10,266
|
11,073
|
EBIT
1 |
2,823
|
5,710
|
2,163
|
2,966
|
3,277
|
4,261
|
5,263
|
5,897
|
Operating Margin
|
9.33%
|
15.46%
|
4.78%
|
6.35%
|
6.01%
|
5.99%
|
6.77%
|
6.47%
|
Earnings before Tax (EBT)
1 |
2,839
|
5,711
|
2,158
|
2,915
|
3,254
|
4,333
|
5,463
|
6,020
|
Net income
1 |
2,469
|
4,896
|
2,070
|
2,448
|
3,021
|
3,837
|
4,745
|
5,337
|
Net margin
|
8.16%
|
13.25%
|
4.57%
|
5.24%
|
5.54%
|
5.39%
|
6.1%
|
5.85%
|
EPS
2 |
0.6100
|
1.120
|
0.4200
|
0.5000
|
0.6100
|
0.7725
|
0.9544
|
1.072
|
Free Cash Flow
1 |
-
|
1,684
|
-770.6
|
2,426
|
3,928
|
2,314
|
3,728
|
4,598
|
FCF margin
|
-
|
4.56%
|
-1.7%
|
5.19%
|
7.21%
|
3.25%
|
4.79%
|
5.04%
|
FCF Conversion (EBITDA)
|
-
|
19.31%
|
-
|
31.83%
|
47.67%
|
25.17%
|
36.32%
|
41.53%
|
FCF Conversion (Net income)
|
-
|
34.39%
|
-
|
99.08%
|
130.01%
|
60.3%
|
78.58%
|
86.16%
|
Dividend per Share
2 |
0.2580
|
0.3500
|
0.1000
|
0.2000
|
0.3000
|
0.2884
|
0.3572
|
0.3783
|
Announcement Date
|
20-02-27
|
21-02-26
|
22-02-28
|
23-02-27
|
24-04-21
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 Q4
|
2021 S2
|
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 |
15,568
|
11,342
|
23,877
|
9,334
|
9,849
|
12,393
|
15,122
|
9,839
|
10,338
|
13,631
|
20,683
|
15,498
|
14,738
|
18,888
|
23,452
|
17,705
|
-
|
EBITDA
1 |
-
|
-
|
-
|
-
|
1,032
|
2,301
|
-
|
-
|
-
|
-
|
-
|
-
|
1,700
|
2,712
|
3,387
|
-
|
-
|
EBIT
1 |
-
|
-1,562
|
-530.6
|
-532.9
|
92.76
|
1,254
|
2,152
|
23.49
|
518.7
|
1,235
|
1,499
|
236.5
|
552.6
|
1,251
|
1,882
|
600.7
|
-
|
Operating Margin
|
-
|
-13.77%
|
-2.22%
|
-5.71%
|
0.94%
|
10.12%
|
14.23%
|
0.24%
|
5.02%
|
9.06%
|
7.25%
|
1.53%
|
3.75%
|
6.62%
|
8.02%
|
3.39%
|
-
|
Earnings before Tax (EBT)
1 |
-
|
-1,545
|
-535.1
|
-578.9
|
104.2
|
1,249
|
2,141
|
3.473
|
536.8
|
1,241
|
1,472
|
245.6
|
595.9
|
1,324
|
2,061
|
729.9
|
-
|
Net income
1 |
1,912
|
-1,227
|
-237.9
|
-411.4
|
106.7
|
1,064
|
1,689
|
64.55
|
489.7
|
1,095
|
1,372
|
309.2
|
516.7
|
1,145
|
1,703
|
600.4
|
-
|
Net margin
|
12.28%
|
-10.82%
|
-1%
|
-4.41%
|
1.08%
|
8.59%
|
11.17%
|
0.66%
|
4.74%
|
8.03%
|
6.63%
|
2%
|
3.51%
|
6.06%
|
7.26%
|
3.39%
|
-
|
EPS
2 |
-
|
-0.2402
|
-0.0443
|
-0.0828
|
0.0200
|
0.2100
|
0.3500
|
0.0131
|
0.0983
|
0.2200
|
0.2800
|
0.0620
|
0.1048
|
0.2486
|
0.3642
|
0.1302
|
-
|
Dividend per Share
2 |
-
|
0.1000
|
-
|
-
|
-
|
-
|
0.2000
|
-
|
-
|
-
|
0.3000
|
-
|
-
|
-
|
0.2367
|
-
|
-
|
Announcement Date
|
20-08-17
|
22-02-28
|
22-02-28
|
22-04-22
|
22-08-25
|
22-10-27
|
23-02-27
|
23-04-24
|
23-08-18
|
23-10-18
|
24-04-21
|
24-04-23
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
6,794
|
2,082
|
8,277
|
7,299
|
4,767
|
7,565
|
10,035
|
12,349
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.228
x
|
0.2387
x
|
1.283
x
|
0.9577
x
|
0.5785
x
|
0.823
x
|
0.9775
x
|
1.115
x
|
Free Cash Flow
1 |
-
|
1,684
|
-771
|
2,426
|
3,928
|
2,314
|
3,729
|
4,598
|
ROE (net income / shareholders' equity)
|
13.4%
|
19.4%
|
4.87%
|
5.66%
|
6.69%
|
7.99%
|
9.37%
|
9.73%
|
ROA (Net income/ Total Assets)
|
5.77%
|
7.79%
|
2.67%
|
3.21%
|
-
|
4.55%
|
5.58%
|
5.75%
|
Assets
1 |
42,796
|
62,844
|
77,499
|
76,300
|
-
|
84,333
|
85,080
|
92,811
|
Book Value Per Share
2 |
-
|
9.620
|
8.570
|
8.880
|
9.300
|
9.820
|
10.30
|
11.30
|
Cash Flow per Share
2 |
1.710
|
1.730
|
1.210
|
1.850
|
1.870
|
1.030
|
1.740
|
1.630
|
Capex
1 |
4,521
|
5,897
|
6,810
|
6,755
|
5,372
|
5,275
|
6,117
|
6,238
|
Capex / Sales
|
14.94%
|
15.96%
|
15.04%
|
14.47%
|
9.86%
|
7.41%
|
7.87%
|
6.84%
|
Announcement Date
|
20-02-27
|
21-02-26
|
22-02-28
|
23-02-27
|
24-04-21
|
-
|
-
|
-
|
Last Close Price
14.31
CNY Average target price
15.91
CNY Spread / Average Target +11.20% Consensus |
1st Jan change
|
Capi.
|
---|
| +8.41% | 9.77B | | +22.06% | 71.63B | | +49.28% | 66.41B | | -6.52% | 34.47B | | -15.24% | 28.95B | | -9.53% | 13.79B | | -11.85% | 10.06B | | +76.30% | 8.8B | | +75.39% | 8.48B | | +27.18% | 8.25B |
Electronic Component
|