End-of-day quote
Shenzhen S.E.
18:00:00 2024-04-25 EDT
|
5-day change
|
1st Jan Change
|
28.79
CNY
|
+0.88%
|
|
+9.09%
|
-16.43%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
195,239
|
392,660
|
346,782
|
225,234
|
246,053
|
206,655
|
-
|
-
|
Enterprise Value (EV)
1 |
195,154
|
393,958
|
352,598
|
233,906
|
250,654
|
200,596
|
194,307
|
203,296
|
P/E ratio
|
42
x
|
55.6
x
|
49.7
x
|
24.8
x
|
22.5
x
|
14.7
x
|
11.9
x
|
9.91
x
|
Yield
|
0.33%
|
0.2%
|
0.22%
|
0.41%
|
0.87%
|
0.79%
|
0.96%
|
1.28%
|
Capitalization / Revenue
|
3.13
x
|
4.24
x
|
2.25
x
|
1.05
x
|
1.06
x
|
0.79
x
|
0.67
x
|
0.6
x
|
EV / Revenue
|
3.13
x
|
4.26
x
|
2.29
x
|
1.09
x
|
1.08
x
|
0.77
x
|
0.63
x
|
0.59
x
|
EV / EBITDA
|
26.3
x
|
37.2
x
|
26.4
x
|
12.3
x
|
10.8
x
|
8.06
x
|
6.71
x
|
6.13
x
|
EV / FCF
|
157
x
|
-752
x
|
-71.4
x
|
-669
x
|
15
x
|
13.3
x
|
13.8
x
|
12.5
x
|
FCF Yield
|
0.64%
|
-0.13%
|
-1.4%
|
-0.15%
|
6.67%
|
7.54%
|
7.23%
|
8%
|
Price to Book
|
9.65
x
|
14.3
x
|
10
x
|
5.04
x
|
4.42
x
|
2.94
x
|
2.42
x
|
1.91
x
|
Nbr of stocks (in thousands)
|
6,953,548
|
6,996,787
|
7,048,406
|
7,093,995
|
7,142,335
|
7,178,011
|
-
|
-
|
Reference price
2 |
28.08
|
56.12
|
49.20
|
31.75
|
34.45
|
28.79
|
28.79
|
28.79
|
Announcement Date
|
20-02-27
|
21-03-22
|
22-03-14
|
23-04-27
|
24-04-24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
62,380
|
92,501
|
153,946
|
214,028
|
231,905
|
259,963
|
309,245
|
345,190
|
EBITDA
1 |
7,416
|
10,585
|
13,356
|
18,955
|
23,180
|
24,899
|
28,958
|
33,170
|
EBIT
1 |
5,745
|
8,168
|
8,167
|
11,154
|
12,860
|
16,391
|
19,733
|
23,924
|
Operating Margin
|
9.21%
|
8.83%
|
5.31%
|
5.21%
|
5.55%
|
6.3%
|
6.38%
|
6.93%
|
Earnings before Tax (EBT)
1 |
5,635
|
8,136
|
8,143
|
11,158
|
12,885
|
16,739
|
21,130
|
24,652
|
Net income
1 |
4,714
|
7,225
|
7,071
|
9,163
|
10,953
|
14,002
|
17,405
|
20,770
|
Net margin
|
7.56%
|
7.81%
|
4.59%
|
4.28%
|
4.72%
|
5.39%
|
5.63%
|
6.02%
|
EPS
2 |
0.6692
|
1.010
|
0.9900
|
1.280
|
1.530
|
1.961
|
2.429
|
2.904
|
Free Cash Flow
1 |
1,244
|
-523.7
|
-4,939
|
-349.8
|
16,716
|
15,120
|
14,044
|
16,266
|
FCF margin
|
1.99%
|
-0.57%
|
-3.21%
|
-0.16%
|
7.21%
|
5.82%
|
4.54%
|
4.71%
|
FCF Conversion (EBITDA)
|
16.77%
|
-
|
-
|
-
|
72.12%
|
60.73%
|
48.5%
|
49.04%
|
FCF Conversion (Net income)
|
26.39%
|
-
|
-
|
-
|
152.62%
|
107.98%
|
80.69%
|
78.31%
|
Dividend per Share
2 |
0.0923
|
0.1100
|
0.1100
|
0.1300
|
0.3000
|
0.2276
|
0.2776
|
0.3675
|
Announcement Date
|
20-02-27
|
21-03-22
|
22-03-14
|
23-04-27
|
24-04-24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
36,452
|
72,934
|
105,799
|
41,600
|
40,361
|
63,291
|
68,776
|
132,067
|
49,942
|
48,029
|
57,904
|
76,031
|
133,934
|
52,407
|
52,280
|
69,001
|
84,165
|
50,894
|
52,307
|
EBITDA
1 |
-
|
3,866
|
-
|
3,292
|
3,560
|
5,241
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,259
|
6,377
|
7,022
|
-
|
-
|
EBIT
1 |
-
|
2,662
|
4,572
|
2,289
|
2,170
|
3,669
|
3,027
|
6,696
|
2,177
|
2,772
|
3,877
|
4,034
|
7,911
|
2,808
|
2,864
|
4,319
|
5,290
|
-
|
-
|
Operating Margin
|
-
|
3.65%
|
4.32%
|
5.5%
|
5.38%
|
5.8%
|
4.4%
|
5.07%
|
4.36%
|
5.77%
|
6.7%
|
5.31%
|
5.91%
|
5.36%
|
5.48%
|
6.26%
|
6.29%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
2,663
|
4,570
|
2,287
|
2,177
|
3,622
|
3,072
|
6,694
|
2,180
|
2,765
|
3,877
|
4,064
|
7,940
|
2,809
|
3,496
|
5,068
|
6,142
|
3,488
|
3,965
|
Net income
1 |
2,538
|
2,381
|
3,981
|
1,803
|
1,981
|
2,616
|
2,763
|
5,379
|
2,018
|
2,338
|
3,018
|
3,578
|
6,597
|
2,471
|
2,654
|
3,709
|
4,508
|
2,762
|
3,152
|
Net margin
|
6.96%
|
3.26%
|
3.76%
|
4.33%
|
4.91%
|
4.13%
|
4.02%
|
4.07%
|
4.04%
|
4.87%
|
5.21%
|
4.71%
|
4.93%
|
4.72%
|
5.08%
|
5.38%
|
5.36%
|
5.43%
|
6.03%
|
EPS
2 |
-
|
0.3300
|
0.5600
|
0.2500
|
0.2800
|
0.3600
|
0.3900
|
0.7500
|
0.2500
|
0.3500
|
0.4200
|
0.5100
|
0.9300
|
0.3400
|
0.4000
|
0.6100
|
0.7000
|
0.4100
|
0.4050
|
Dividend per Share
2 |
-
|
0.1100
|
-
|
-
|
-
|
-
|
0.1300
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.1864
|
-
|
-
|
Announcement Date
|
20-08-24
|
22-03-14
|
22-03-14
|
22-04-27
|
22-08-25
|
22-10-28
|
23-04-27
|
23-04-27
|
23-04-27
|
23-08-28
|
23-10-20
|
24-04-24
|
24-04-24
|
24-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
1,298
|
5,816
|
8,672
|
4,600
|
-
|
-
|
-
|
Net Cash position
1 |
84.7
|
-
|
-
|
-
|
-
|
6,059
|
12,347
|
3,359
|
Leverage (Debt/EBITDA)
|
-
|
0.1226
x
|
0.4355
x
|
0.4575
x
|
0.1985
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
1,244
|
-524
|
-4,939
|
-350
|
16,716
|
15,120
|
14,044
|
16,266
|
ROE (net income / shareholders' equity)
|
26.6%
|
30.3%
|
22.4%
|
23%
|
21.6%
|
20.3%
|
20.8%
|
19.6%
|
ROA (Net income/ Total Assets)
|
11%
|
12.1%
|
7.59%
|
6.81%
|
-
|
7.69%
|
7.98%
|
8.3%
|
Assets
1 |
42,911
|
59,695
|
93,146
|
134,478
|
-
|
182,007
|
218,220
|
250,238
|
Book Value Per Share
2 |
2.910
|
3.930
|
4.920
|
6.300
|
7.790
|
9.800
|
11.90
|
15.10
|
Cash Flow per Share
2 |
1.070
|
0.9800
|
1.030
|
1.790
|
3.860
|
2.770
|
3.490
|
3.340
|
Capex
1 |
6,222
|
7,397
|
12,224
|
13,077
|
10,889
|
11,113
|
12,566
|
13,516
|
Capex / Sales
|
9.97%
|
8%
|
7.94%
|
6.11%
|
4.7%
|
4.27%
|
4.06%
|
3.92%
|
Announcement Date
|
20-02-27
|
21-03-22
|
22-03-14
|
23-04-27
|
24-04-24
|
-
|
-
|
-
|
Last Close Price
28.79
CNY Average target price
43.53
CNY Spread / Average Target +51.19% Consensus |
1st Jan change
|
Capi.
|
---|
| -16.43% | 28.52B | | +21.55% | 72.37B | | +48.33% | 65.86B | | -4.21% | 34.41B | | -7.17% | 14.26B | | -13.03% | 9.92B | | +5.83% | 9.52B | | +71.16% | 8.54B | | +26.49% | 8.36B | | +69.91% | 8.21B |
Electronic Component
|