End-of-day quote
Shenzhen S.E.
18:00:00 2024-04-25 EDT
|
5-day change
|
1st Jan Change
|
15.22
CNY
|
+3.12%
|
|
+1.06%
|
-5.23%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
6,391
|
8,592
|
22,547
|
18,729
|
13,577
|
12,920
|
-
|
-
|
Enterprise Value (EV)
1 |
6,391
|
8,592
|
22,547
|
18,259
|
12,918
|
11,855
|
11,543
|
10,979
|
P/E ratio
|
26.9
x
|
23.5
x
|
52.2
x
|
28.3
x
|
19.2
x
|
15.1
x
|
12.5
x
|
11.4
x
|
Yield
|
-
|
-
|
0.44%
|
0.67%
|
1.62%
|
2.23%
|
1.86%
|
2.21%
|
Capitalization / Revenue
|
3.01
x
|
3.26
x
|
6.35
x
|
4.14
x
|
2.8
x
|
2.21
x
|
1.87
x
|
1.69
x
|
EV / Revenue
|
3.01
x
|
3.26
x
|
6.35
x
|
4.04
x
|
2.67
x
|
2.03
x
|
1.67
x
|
1.43
x
|
EV / EBITDA
|
15.4
x
|
17.1
x
|
34.2
x
|
19.6
x
|
12.4
x
|
10.1
x
|
8.37
x
|
6.96
x
|
EV / FCF
|
-
|
-
|
-365
x
|
-431
x
|
46.4
x
|
45.4
x
|
19.2
x
|
16.8
x
|
FCF Yield
|
-
|
-
|
-0.27%
|
-0.23%
|
2.16%
|
2.2%
|
5.21%
|
5.96%
|
Price to Book
|
1.87
x
|
2.21
x
|
5.28
x
|
3.84
x
|
2.46
x
|
2.1
x
|
1.86
x
|
1.66
x
|
Nbr of stocks (in thousands)
|
815,155
|
818,295
|
825,308
|
837,259
|
845,399
|
848,892
|
-
|
-
|
Reference price
2 |
7.840
|
10.50
|
27.32
|
22.37
|
16.06
|
15.22
|
15.22
|
15.22
|
Announcement Date
|
20-02-27
|
21-03-25
|
22-03-24
|
23-03-29
|
24-04-11
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,123
|
2,635
|
3,550
|
4,522
|
4,845
|
5,840
|
6,921
|
7,665
|
EBITDA
1 |
416
|
503.2
|
659.7
|
932.1
|
1,041
|
1,171
|
1,378
|
1,578
|
EBIT
1 |
306.4
|
377.4
|
500.5
|
752.7
|
826.1
|
982
|
1,183
|
1,315
|
Operating Margin
|
14.43%
|
14.32%
|
14.1%
|
16.65%
|
17.05%
|
16.82%
|
17.09%
|
17.15%
|
Earnings before Tax (EBT)
1 |
302.5
|
426.3
|
500.9
|
749.7
|
823.7
|
988.5
|
1,194
|
1,329
|
Net income
1 |
240.6
|
372.8
|
434.9
|
661.2
|
707.1
|
857.5
|
1,037
|
1,143
|
Net margin
|
11.33%
|
14.15%
|
12.25%
|
14.62%
|
14.59%
|
14.68%
|
14.98%
|
14.91%
|
EPS
2 |
0.2914
|
0.4474
|
0.5229
|
0.7900
|
0.8360
|
1.009
|
1.215
|
1.340
|
Free Cash Flow
1 |
-
|
-
|
-61.8
|
-42.34
|
278.6
|
261
|
601.5
|
654
|
FCF margin
|
-
|
-
|
-1.74%
|
-0.94%
|
5.75%
|
4.47%
|
8.69%
|
8.53%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
26.75%
|
22.29%
|
43.64%
|
41.44%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
39.4%
|
30.44%
|
58.02%
|
57.21%
|
Dividend per Share
2 |
-
|
-
|
0.1200
|
0.1500
|
0.2600
|
0.3400
|
0.2829
|
0.3364
|
Announcement Date
|
20-02-27
|
21-03-25
|
22-03-24
|
23-03-29
|
24-04-11
|
-
|
-
|
-
|
Fiscal Period: December |
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
-
|
966.9
|
-
|
1,189
|
1,087
|
1,264
|
1,183
|
1,291
|
1,305
|
1,067
|
2,372
|
1,051
|
1,410
|
1,447
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
-
|
-
|
215.6
|
225.6
|
174.8
|
185.1
|
245.8
|
205
|
190.1
|
-
|
162
|
204
|
260
|
253
|
Operating Margin
|
-
|
-
|
-
|
18.14%
|
20.75%
|
13.83%
|
15.65%
|
19.05%
|
15.71%
|
17.83%
|
-
|
15.41%
|
14.47%
|
17.97%
|
-
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
-
|
224.9
|
173.4
|
185.2
|
245.2
|
204.5
|
188.8
|
-
|
161.8
|
215
|
271
|
264
|
Net income
1 |
204.1
|
108.6
|
117.5
|
181.3
|
187
|
175.4
|
154.4
|
207.2
|
186
|
159.5
|
-
|
136.9
|
183
|
229
|
235
|
Net margin
|
-
|
11.23%
|
-
|
15.25%
|
17.2%
|
13.88%
|
13.05%
|
16.05%
|
14.25%
|
14.95%
|
-
|
13.03%
|
12.98%
|
15.83%
|
-
|
EPS
2 |
0.2466
|
0.1300
|
0.1407
|
-
|
-
|
0.2100
|
0.1833
|
0.2500
|
0.2200
|
0.1900
|
-
|
0.1614
|
0.2164
|
0.2708
|
0.2782
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
0.1500
|
-
|
-
|
-
|
-
|
-
|
-
|
0.2600
|
-
|
-
|
Announcement Date
|
21-08-26
|
22-03-24
|
22-04-26
|
22-08-24
|
22-10-26
|
23-03-29
|
23-04-25
|
23-08-23
|
23-10-26
|
24-04-11
|
24-04-11
|
24-04-25
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
471
|
659
|
1,065
|
1,377
|
1,941
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
-61.8
|
-42.3
|
279
|
261
|
602
|
654
|
ROE (net income / shareholders' equity)
|
7.12%
|
10.2%
|
10.6%
|
14.4%
|
13.6%
|
14.1%
|
15.1%
|
15.1%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
8.1%
|
10.9%
|
-
|
10.7%
|
11.5%
|
12.3%
|
Assets
1 |
-
|
-
|
5,369
|
6,091
|
-
|
8,010
|
9,020
|
9,323
|
Book Value Per Share
2 |
4.190
|
4.750
|
5.180
|
5.830
|
6.520
|
7.260
|
8.200
|
9.150
|
Cash Flow per Share
2 |
0.1200
|
0.3500
|
0.3700
|
0.5000
|
0.6700
|
0.9000
|
1.060
|
1.130
|
Capex
1 |
260
|
209
|
373
|
460
|
292
|
320
|
366
|
322
|
Capex / Sales
|
12.26%
|
7.93%
|
10.5%
|
10.16%
|
6.02%
|
5.48%
|
5.28%
|
4.2%
|
Announcement Date
|
20-02-27
|
21-03-25
|
22-03-24
|
23-03-29
|
24-04-11
|
-
|
-
|
-
|
Last Close Price
15.22
CNY Average target price
22.24
CNY Spread / Average Target +46.16% Consensus |
1st Jan change
|
Capi.
|
---|
| -5.23% | 1.78B | | +21.55% | 72.28B | | -4.21% | 34.41B | | -16.43% | 28.52B | | -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
|