End-of-day quote
Shenzhen S.E.
18:00:00 2024-04-29 EDT
|
5-day change
|
1st Jan Change
|
26.1
CNY
|
+0.77%
|
|
+4.32%
|
-3.37%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
18,428
|
19,561
|
30,780
|
20,768
|
21,390
|
20,670
|
-
|
-
|
Enterprise Value (EV)
1 |
18,428
|
19,561
|
32,181
|
23,363
|
24,357
|
24,373
|
23,485
|
24,009
|
P/E ratio
|
46.2
x
|
33.1
x
|
39
x
|
48.5
x
|
33.3
x
|
23.2
x
|
18.6
x
|
15.5
x
|
Yield
|
0.87%
|
0.82%
|
0.79%
|
0.76%
|
1.11%
|
1.48%
|
1.55%
|
1.81%
|
Capitalization / Revenue
|
6.84
x
|
5.63
x
|
6.72
x
|
4.9
x
|
4.24
x
|
3.36
x
|
2.74
x
|
2.34
x
|
EV / Revenue
|
6.84
x
|
5.63
x
|
7.03
x
|
5.51
x
|
4.83
x
|
3.97
x
|
3.11
x
|
2.71
x
|
EV / EBITDA
|
24.6
x
|
18.7
x
|
23.7
x
|
21.7
x
|
17.6
x
|
12.7
x
|
10.3
x
|
9.32
x
|
EV / FCF
|
-
|
-
|
-104
x
|
-78.1
x
|
454
x
|
-762
x
|
37
x
|
40.1
x
|
FCF Yield
|
-
|
-
|
-0.96%
|
-1.28%
|
0.22%
|
-0.13%
|
2.7%
|
2.49%
|
Price to Book
|
4.22
x
|
4.08
x
|
5.56
x
|
3.8
x
|
3.65
x
|
3.17
x
|
2.8
x
|
2.47
x
|
Nbr of stocks (in thousands)
|
797,755
|
797,755
|
806,178
|
793,295
|
791,944
|
791,944
|
-
|
-
|
Reference price
2 |
23.10
|
24.52
|
38.18
|
26.18
|
27.01
|
26.10
|
26.10
|
26.10
|
Announcement Date
|
20-02-28
|
21-02-26
|
22-02-25
|
23-02-27
|
24-02-28
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,693
|
3,477
|
4,577
|
4,238
|
5,040
|
6,145
|
7,546
|
8,848
|
EBITDA
1 |
750.3
|
1,049
|
1,360
|
1,074
|
1,387
|
1,915
|
2,271
|
2,575
|
EBIT
1 |
461.1
|
692.5
|
944.9
|
581.5
|
844.4
|
1,166
|
1,470
|
1,757
|
Operating Margin
|
17.12%
|
19.92%
|
20.64%
|
13.72%
|
16.75%
|
18.98%
|
19.49%
|
19.86%
|
Earnings before Tax (EBT)
1 |
457.3
|
686.5
|
939.2
|
577.3
|
839.8
|
1,146
|
1,477
|
1,771
|
Net income
1 |
401.7
|
588.5
|
784.6
|
433.1
|
640.5
|
866.8
|
1,131
|
1,359
|
Net margin
|
14.91%
|
16.93%
|
17.14%
|
10.22%
|
12.71%
|
14.1%
|
14.99%
|
15.36%
|
EPS
2 |
0.5000
|
0.7400
|
0.9800
|
0.5400
|
0.8100
|
1.123
|
1.406
|
1.683
|
Free Cash Flow
1 |
-
|
-
|
-310.2
|
-299.2
|
53.65
|
-32
|
634
|
599
|
FCF margin
|
-
|
-
|
-6.78%
|
-7.06%
|
1.06%
|
-0.52%
|
8.4%
|
6.77%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
3.87%
|
-
|
27.92%
|
23.26%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
8.38%
|
-
|
56.04%
|
44.07%
|
Dividend per Share
2 |
0.2000
|
0.2000
|
0.3000
|
0.2000
|
0.3000
|
0.3875
|
0.4048
|
0.4722
|
Announcement Date
|
20-02-28
|
21-02-26
|
22-02-25
|
23-02-27
|
24-02-28
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2020 S2
|
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 |
1,442
|
-
|
1,101
|
2,266
|
1,008
|
1,128
|
1,046
|
1,057
|
1,025
|
1,307
|
1,344
|
1,364
|
1,259
|
1,588
|
1,680
|
1,658
|
1,534
|
1,956
|
EBITDA
1 |
-
|
-
|
228.4
|
-
|
329.1
|
288.3
|
297
|
-
|
-
|
-
|
-
|
-
|
-
|
501.3
|
547.8
|
519.7
|
-
|
-
|
EBIT
1 |
-
|
401.6
|
198
|
-
|
229.1
|
195.6
|
154.2
|
2.589
|
-
|
243
|
282.1
|
188.6
|
241
|
313.7
|
343.8
|
305.4
|
-
|
-
|
Operating Margin
|
-
|
-
|
17.98%
|
-
|
22.73%
|
17.35%
|
14.75%
|
0.24%
|
-
|
18.59%
|
20.99%
|
13.82%
|
19.15%
|
19.76%
|
20.47%
|
18.42%
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
399.3
|
195.9
|
-
|
228.8
|
-
|
152.1
|
1.874
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
346.4
|
182.1
|
-
|
162.8
|
130.7
|
113.9
|
25.65
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
16.54%
|
-
|
16.15%
|
11.59%
|
10.89%
|
2.43%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
0.3000
|
0.4400
|
0.2300
|
-
|
0.2000
|
0.1700
|
0.1400
|
0.0300
|
-
|
0.2200
|
0.2800
|
0.2100
|
0.2200
|
0.3031
|
0.3764
|
0.3474
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
0.3000
|
-
|
-
|
-
|
-
|
0.2000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.3726
|
-
|
-
|
Announcement Date
|
20-07-22
|
21-02-26
|
22-02-25
|
22-02-25
|
22-04-19
|
22-07-29
|
22-10-30
|
23-02-27
|
23-04-21
|
23-07-27
|
23-10-20
|
24-02-28
|
24-04-15
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
1,401
|
2,594
|
2,967
|
3,703
|
2,816
|
3,340
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
1.03
x
|
2.415
x
|
2.139
x
|
1.933
x
|
1.24
x
|
1.297
x
|
Free Cash Flow
1 |
-
|
-
|
-310
|
-299
|
53.7
|
-32
|
634
|
599
|
ROE (net income / shareholders' equity)
|
9.36%
|
12.7%
|
15.2%
|
7.89%
|
11.2%
|
13.9%
|
15.5%
|
16.3%
|
ROA (Net income/ Total Assets)
|
6.96%
|
8.51%
|
9.09%
|
-
|
-
|
6.66%
|
7.22%
|
7.42%
|
Assets
1 |
5,771
|
6,913
|
8,631
|
-
|
-
|
13,021
|
15,666
|
18,317
|
Book Value Per Share
2 |
5.480
|
6.010
|
6.860
|
6.890
|
7.400
|
8.230
|
9.320
|
10.50
|
Cash Flow per Share
2 |
0.8200
|
1.010
|
1.320
|
1.320
|
1.420
|
2.000
|
1.890
|
2.260
|
Capex
1 |
1,063
|
1,150
|
1,369
|
1,363
|
1,091
|
1,338
|
1,244
|
1,294
|
Capex / Sales
|
39.46%
|
33.09%
|
29.9%
|
32.17%
|
21.64%
|
21.78%
|
16.49%
|
14.63%
|
Announcement Date
|
20-02-28
|
21-02-26
|
22-02-25
|
23-02-27
|
24-02-28
|
-
|
-
|
-
|
Last Close Price
26.1
CNY Average target price
34.34
CNY Spread / Average Target +31.57% Consensus |
1st Jan change
|
Capi.
|
---|
| -3.37% | 2.86B | | +23.72% | 73.66B | | +49.28% | 66.97B | | -6.52% | 34.57B | | -15.24% | 28.96B | | -7.99% | 14.14B | | -11.85% | 10.07B | | +8.41% | 9.77B | | +76.30% | 8.8B | | +29.82% | 8.58B |
Electronic Component
|