End-of-day quote
Shanghai S.E.
03:30:00 14/05/2024 am IST
|
5-day change
|
1st Jan Change
|
26.43
CNY
|
-0.64%
|
|
+4.49%
|
-39.60%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
7,110
|
5,329
|
4,906
|
2,963
|
-
|
-
|
Enterprise Value (EV)
1 |
7,110
|
5,329
|
4,906
|
2,963
|
2,963
|
2,963
|
P/E ratio
|
58.1
x
|
70.3
x
|
50.9
x
|
21.9
x
|
16
x
|
12.3
x
|
Yield
|
-
|
-
|
-
|
0.53%
|
0.53%
|
0.53%
|
Capitalization / Revenue
|
15.8
x
|
9.85
x
|
7.4
x
|
3.61
x
|
2.82
x
|
2.38
x
|
EV / Revenue
|
15.8
x
|
9.85
x
|
7.4
x
|
3.61
x
|
2.82
x
|
2.38
x
|
EV / EBITDA
|
-
|
62.4
x
|
44.9
x
|
18.1
x
|
12.5
x
|
9.91
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
8.02
x
|
5.42
x
|
4.52
x
|
2.47
x
|
2.18
x
|
1.87
x
|
Nbr of stocks (in thousands)
|
1,11,750
|
1,12,111
|
1,12,111
|
1,12,111
|
-
|
-
|
Reference price
2 |
63.62
|
47.53
|
43.76
|
26.60
|
26.60
|
26.60
|
Announcement Date
|
27/02/22
|
24/04/23
|
25/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
449.4
|
540.9
|
663
|
820
|
1,051
|
1,245
|
EBITDA
1 |
-
|
-
|
85.44
|
109.3
|
164
|
238
|
299
|
EBIT
1 |
-
|
120.5
|
73.43
|
90.1
|
132
|
189
|
245
|
Operating Margin
|
-
|
26.81%
|
13.58%
|
13.59%
|
16.1%
|
17.99%
|
19.68%
|
Earnings before Tax (EBT)
1 |
-
|
120.2
|
73.26
|
97.75
|
138
|
188
|
244
|
Net income
1 |
85.58
|
111.5
|
75.38
|
96.26
|
136
|
185.9
|
242
|
Net margin
|
-
|
24.81%
|
13.94%
|
14.52%
|
16.59%
|
17.7%
|
19.44%
|
EPS
2 |
1.027
|
1.095
|
0.6759
|
0.8591
|
1.215
|
1.661
|
2.161
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
0.1409
|
0.1409
|
0.1409
|
Announcement Date
|
17/03/21
|
27/02/22
|
24/04/23
|
25/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
16.3%
|
8.12%
|
9.46%
|
11.3%
|
13.6%
|
15.1%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
6.33%
|
7.45%
|
8.23%
|
10.3%
|
Assets
1 |
-
|
-
|
-
|
1,521
|
1,826
|
2,260
|
2,347
|
Book Value Per Share
2 |
-
|
7.930
|
8.760
|
9.690
|
10.80
|
12.20
|
14.30
|
Cash Flow per Share
2 |
-
|
0.6000
|
-
|
0.0500
|
1.260
|
1.500
|
1.620
|
Capex
1 |
-
|
-
|
38.3
|
84.1
|
155
|
60.5
|
105
|
Capex / Sales
|
-
|
-
|
7.09%
|
12.68%
|
18.9%
|
5.76%
|
8.43%
|
Announcement Date
|
17/03/21
|
27/02/22
|
24/04/23
|
25/02/24
|
-
|
-
|
-
|
Last Close Price
26.43
CNY Average target price
53.02
CNY Spread / Average Target +100.61% Consensus |
1st Jan change
|
Capi.
|
---|
| -39.60% | 412M | | -2.77% | 29.84B | | -34.70% | 22.58B | | +5.12% | 7.93B | | -10.34% | 4.96B | | -22.04% | 2.65B | | -21.15% | 2.14B | | -0.89% | 1.72B | | +61.83% | 1.6B | | +13.88% | 1.55B |
Integrated Hardware & Software
|