End-of-day quote
Shenzhen S.E.
03:30:00 14/05/2024 am IST
|
5-day change
|
1st Jan Change
|
80.15
CNY
|
-3.99%
|
|
-3.78%
|
+62.51%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
9,366
|
19,711
|
19,859
|
12,006
|
35,013
|
56,900
|
-
|
-
|
Enterprise Value (EV)
1 |
9,366
|
19,711
|
19,859
|
10,224
|
32,501
|
53,973
|
53,927
|
51,723
|
P/E ratio
|
44.4
x
|
37
x
|
29.9
x
|
13.3
x
|
50.8
x
|
37.1
x
|
26.5
x
|
18.4
x
|
Yield
|
0.45%
|
0.49%
|
0.29%
|
0.53%
|
0.31%
|
0.48%
|
0.58%
|
0.93%
|
Capitalization / Revenue
|
8.04
x
|
9.87
x
|
6.83
x
|
3.63
x
|
11.3
x
|
9.83
x
|
6.9
x
|
5.2
x
|
EV / Revenue
|
8.04
x
|
9.87
x
|
6.83
x
|
3.09
x
|
10.5
x
|
9.33
x
|
6.54
x
|
4.72
x
|
EV / EBITDA
|
33.9
x
|
32.2
x
|
23.9
x
|
9.09
x
|
35.6
x
|
27.8
x
|
19.8
x
|
13.6
x
|
EV / FCF
|
-
|
-14,47,15,118
x
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-0%
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
7.15
x
|
5.83
x
|
5.02
x
|
2.49
x
|
6.41
x
|
8.2
x
|
6.44
x
|
4.73
x
|
Nbr of stocks (in thousands)
|
6,40,373
|
6,96,484
|
7,09,599
|
7,07,711
|
7,09,915
|
7,09,915
|
-
|
-
|
Reference price
2 |
14.63
|
28.30
|
27.99
|
16.96
|
49.32
|
80.15
|
80.15
|
80.15
|
Announcement Date
|
27/02/20
|
01/04/21
|
22/03/22
|
26/04/23
|
29/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,165
|
1,998
|
2,908
|
3,311
|
3,098
|
5,786
|
8,244
|
10,949
|
EBITDA
1 |
276.6
|
611.4
|
832.2
|
1,125
|
912.4
|
1,945
|
2,728
|
3,792
|
EBIT
1 |
241.7
|
561.3
|
760
|
1,028
|
784.8
|
1,723
|
2,461
|
3,489
|
Operating Margin
|
20.75%
|
28.1%
|
26.13%
|
31.05%
|
25.34%
|
29.78%
|
29.85%
|
31.86%
|
Earnings before Tax (EBT)
1 |
244
|
561.6
|
763.1
|
1,028
|
788.7
|
1,736
|
2,480
|
3,514
|
Net income
1 |
212.9
|
491.8
|
661.9
|
903.6
|
688.4
|
1,521
|
2,178
|
3,086
|
Net margin
|
18.27%
|
24.61%
|
22.76%
|
27.29%
|
22.22%
|
26.28%
|
26.41%
|
28.19%
|
EPS
2 |
0.3291
|
0.7652
|
0.9357
|
1.279
|
0.9700
|
2.158
|
3.023
|
4.347
|
Free Cash Flow
|
-
|
-136.2
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-6.82%
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.0656
|
0.1382
|
0.0807
|
0.0900
|
0.1550
|
0.3865
|
0.4645
|
0.7477
|
Announcement Date
|
27/02/20
|
01/04/21
|
22/03/22
|
26/04/23
|
29/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S2
|
2021 Q4
|
2021 S2
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
1 |
1,161
|
889.1
|
1,467
|
-
|
-
|
896.1
|
1,832
|
-
|
-
|
-
|
1,011
|
1,113
|
1,525
|
1,930
|
2,090
|
1,938
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
225.2
|
382.3
|
-
|
-
|
168.7
|
507.3
|
-
|
-
|
-
|
301.7
|
371.7
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
25.33%
|
26.05%
|
-
|
-
|
18.82%
|
27.7%
|
-
|
-
|
-
|
29.85%
|
33.41%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
225.6
|
383
|
-
|
-
|
165.1
|
503.9
|
-
|
-
|
-
|
302.7
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-
|
141.1
|
442.5
|
-
|
-
|
-
|
258.8
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
15.75%
|
24.16%
|
-
|
-
|
-
|
25.61%
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
-
|
-
|
-
|
0.4643
|
0.4286
|
0.2000
|
0.6286
|
0.1500
|
0.2000
|
0.2000
|
0.3700
|
0.4600
|
0.3400
|
0.3800
|
0.4700
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
01/04/21
|
22/03/22
|
22/03/22
|
25/08/22
|
26/10/22
|
26/04/23
|
26/04/23
|
26/04/23
|
24/08/23
|
20/10/23
|
29/02/24
|
22/04/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
1,782
|
2,512
|
2,926
|
2,973
|
5,176
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-136
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
17.2%
|
31.7%
|
17.9%
|
20.7%
|
13.4%
|
22.5%
|
25.3%
|
26%
|
ROA (Net income/ Total Assets)
|
14%
|
16.7%
|
14.5%
|
16.8%
|
11.2%
|
18.5%
|
21.1%
|
22%
|
Assets
1 |
1,522
|
2,941
|
4,557
|
5,370
|
6,136
|
8,226
|
10,326
|
14,043
|
Book Value Per Share
2 |
2.050
|
4.850
|
5.580
|
6.800
|
7.700
|
9.770
|
12.40
|
16.90
|
Cash Flow per Share
2 |
0.1700
|
0.2200
|
0.3100
|
1.170
|
1.760
|
1.480
|
2.300
|
3.460
|
Capex
1 |
99.1
|
291
|
273
|
365
|
554
|
405
|
320
|
365
|
Capex / Sales
|
8.51%
|
14.55%
|
9.4%
|
11.02%
|
17.89%
|
6.99%
|
3.88%
|
3.33%
|
Announcement Date
|
27/02/20
|
01/04/21
|
22/03/22
|
26/04/23
|
29/02/24
|
-
|
-
|
-
|
Last Close Price
80.15
CNY Average target price
81.84
CNY Spread / Average Target +2.11% Consensus |
1st Jan change
|
Capi.
|
---|
| +62.51% | 8.19B | | +29.69% | 76.37B | | +64.59% | 72.46B | | -5.18% | 33.66B | | -9.78% | 30.35B | | -7.79% | 10.57B | | -7.51% | 10.07B | | +11.67% | 10.02B | | +30.14% | 8.29B | | +6.20% | 8.23B |
Electronic Component
|