End-of-day quote
Shenzhen S.E.
03:30:00 30/04/2024 am IST
|
5-day change
|
1st Jan Change
|
15.8
CNY
|
-0.88%
|
|
+6.04%
|
-24.80%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
63,661
|
1,20,162
|
1,80,805
|
56,255
|
71,542
|
53,450
|
-
|
-
|
Enterprise Value (EV)
1 |
67,048
|
1,21,349
|
1,77,747
|
53,995
|
69,723
|
46,250
|
56,161
|
53,450
|
P/E ratio
|
49.8
x
|
41.9
x
|
42.3
x
|
32.4
x
|
65.7
x
|
22.2
x
|
17.4
x
|
15.3
x
|
Yield
|
0.5%
|
0.4%
|
0.37%
|
0.59%
|
0.48%
|
0.84%
|
1.08%
|
1.4%
|
Capitalization / Revenue
|
1.81
x
|
2.09
x
|
2.31
x
|
0.54
x
|
0.73
x
|
0.53
x
|
0.48
x
|
0.45
x
|
EV / Revenue
|
1.91
x
|
2.11
x
|
2.27
x
|
0.51
x
|
0.71
x
|
0.46
x
|
0.5
x
|
0.45
x
|
EV / EBITDA
|
19.2
x
|
22.3
x
|
23.8
x
|
10.5
x
|
14.4
x
|
7.49
x
|
7.48
x
|
6.7
x
|
EV / FCF
|
27.2
x
|
56.9
x
|
101
x
|
195
x
|
43.9
x
|
58.1
x
|
51.3
x
|
28.7
x
|
FCF Yield
|
3.68%
|
1.76%
|
0.99%
|
0.51%
|
2.28%
|
1.72%
|
1.95%
|
3.49%
|
Price to Book
|
4.01
x
|
6.22
x
|
6.76
x
|
1.95
x
|
2.33
x
|
1.64
x
|
1.52
x
|
1.43
x
|
Nbr of stocks (in thousands)
|
31,95,834
|
32,19,768
|
33,42,056
|
33,42,553
|
34,05,163
|
33,82,929
|
-
|
-
|
Reference price
2 |
19.92
|
37.32
|
54.10
|
16.83
|
21.01
|
15.80
|
15.80
|
15.80
|
Announcement Date
|
26/02/20
|
29/01/21
|
29/03/22
|
17/04/23
|
27/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
35,148
|
57,613
|
78,221
|
1,04,894
|
98,574
|
1,00,038
|
1,12,436
|
1,18,951
|
EBITDA
1 |
3,488
|
5,449
|
7,479
|
5,129
|
4,849
|
6,175
|
7,505
|
7,976
|
EBIT
1 |
1,496
|
3,318
|
4,683
|
1,610
|
909.2
|
2,648
|
3,546
|
3,828
|
Operating Margin
|
4.26%
|
5.76%
|
5.99%
|
1.54%
|
0.92%
|
2.65%
|
3.15%
|
3.22%
|
Earnings before Tax (EBT)
1 |
1,472
|
3,237
|
4,606
|
1,509
|
791.2
|
2,573
|
3,353
|
3,752
|
Net income
1 |
1,281
|
2,855
|
4,275
|
1,749
|
1,088
|
2,429
|
3,149
|
3,594
|
Net margin
|
3.64%
|
4.96%
|
5.46%
|
1.67%
|
1.1%
|
2.43%
|
2.8%
|
3.02%
|
EPS
2 |
0.4000
|
0.8900
|
1.280
|
0.5200
|
0.3200
|
0.7124
|
0.9071
|
1.031
|
Free Cash Flow
1 |
2,465
|
2,133
|
1,759
|
276.5
|
1,589
|
796
|
1,094
|
1,865
|
FCF margin
|
7.01%
|
3.7%
|
2.25%
|
0.26%
|
1.61%
|
0.8%
|
0.97%
|
1.57%
|
FCF Conversion (EBITDA)
|
70.66%
|
39.15%
|
23.52%
|
5.39%
|
32.76%
|
12.89%
|
14.58%
|
23.38%
|
FCF Conversion (Net income)
|
192.47%
|
74.72%
|
41.14%
|
15.81%
|
146.03%
|
32.76%
|
34.76%
|
51.88%
|
Dividend per Share
2 |
0.1000
|
0.1500
|
0.2000
|
0.1000
|
0.1000
|
0.1334
|
0.1708
|
0.2206
|
Announcement Date
|
26/02/20
|
29/01/21
|
29/03/22
|
17/04/23
|
27/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2020 S2
|
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 |
15,573
|
42,040
|
25,432
|
47,934
|
20,112
|
23,492
|
30,549
|
30,742
|
61,291
|
24,122
|
21,050
|
28,775
|
24,626
|
53,401
|
19,312
|
20,973
|
29,718
|
28,181
|
19,642
|
-
|
EBITDA
1 |
-
|
-
|
1,281
|
-
|
1,679
|
1,974
|
2,757
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,218
|
1,755
|
1,564
|
862.4
|
-
|
EBIT
1 |
978.2
|
2,339
|
840.8
|
2,653
|
1,020
|
1,324
|
1,910
|
-2,644
|
-733.8
|
-17.45
|
268.1
|
486.4
|
172.1
|
658.5
|
383.7
|
489.9
|
1,027
|
835.8
|
362.4
|
-
|
Operating Margin
|
6.28%
|
5.56%
|
3.31%
|
5.54%
|
5.07%
|
5.64%
|
6.25%
|
-8.6%
|
-1.2%
|
-0.07%
|
1.27%
|
1.69%
|
0.7%
|
1.23%
|
1.99%
|
2.34%
|
3.46%
|
2.97%
|
1.84%
|
-
|
Earnings before Tax (EBT)
1 |
955.1
|
2,282
|
797.3
|
2,602
|
1,002
|
1,307
|
1,907
|
-2,707
|
-799.7
|
-44.9
|
247.1
|
468.2
|
120.8
|
589
|
367.6
|
485.9
|
890
|
685.5
|
307.8
|
-
|
Net income
1 |
780.7
|
2,074
|
942.2
|
2,544
|
901.1
|
1,178
|
1,761
|
-2,091
|
-329.7
|
106.2
|
315.6
|
470.3
|
195.9
|
666.3
|
379.5
|
455.7
|
865.7
|
664.2
|
283.2
|
-
|
Net margin
|
5.01%
|
4.93%
|
3.7%
|
5.31%
|
4.48%
|
5.01%
|
5.77%
|
-6.8%
|
-0.54%
|
0.44%
|
1.5%
|
1.63%
|
0.8%
|
1.25%
|
1.97%
|
2.17%
|
2.91%
|
2.36%
|
1.44%
|
-
|
EPS
2 |
-
|
0.6400
|
0.2800
|
0.7600
|
0.2700
|
0.3500
|
0.5300
|
-0.6300
|
-0.1000
|
0.0300
|
0.0900
|
0.1400
|
0.0600
|
0.2000
|
0.1100
|
0.1314
|
0.2508
|
0.1982
|
0.1114
|
0.1800
|
Dividend per Share
2 |
-
|
-
|
0.2000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.0400
|
-
|
0.0559
|
-
|
-
|
Announcement Date
|
20/08/20
|
29/01/21
|
29/03/22
|
29/03/22
|
26/04/22
|
29/08/22
|
27/10/22
|
17/04/23
|
17/04/23
|
17/04/23
|
28/08/23
|
26/10/23
|
27/03/24
|
27/03/24
|
24/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
3,387
|
1,187
|
-
|
-
|
-
|
-
|
2,711
|
-
|
Net Cash position
1 |
-
|
-
|
3,058
|
2,260
|
1,819
|
7,200
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.971
x
|
0.2179
x
|
-
|
-
|
-
|
-
|
0.3612
x
|
-
|
Free Cash Flow
1 |
2,465
|
2,133
|
1,759
|
277
|
1,589
|
796
|
1,094
|
1,865
|
ROE (net income / shareholders' equity)
|
8.19%
|
16.6%
|
18.2%
|
6.17%
|
3.59%
|
7.47%
|
8.78%
|
9.27%
|
ROA (Net income/ Total Assets)
|
3.98%
|
6.84%
|
7.76%
|
-
|
-
|
2.99%
|
3.56%
|
4.24%
|
Assets
1 |
32,199
|
41,744
|
55,086
|
-
|
-
|
81,308
|
88,379
|
84,681
|
Book Value Per Share
2 |
4.960
|
6.000
|
8.000
|
8.620
|
9.010
|
9.660
|
10.40
|
11.10
|
Cash Flow per Share
2 |
1.680
|
2.350
|
2.570
|
2.430
|
2.380
|
2.130
|
2.410
|
2.580
|
Capex
1 |
2,987
|
5,549
|
6,840
|
8,041
|
6,563
|
4,719
|
5,784
|
4,974
|
Capex / Sales
|
8.5%
|
9.63%
|
8.74%
|
7.67%
|
6.66%
|
4.72%
|
5.14%
|
4.18%
|
Announcement Date
|
26/02/20
|
29/01/21
|
29/03/22
|
17/04/23
|
27/03/24
|
-
|
-
|
-
|
Last Close Price
15.8
CNY Average target price
17.36
CNY Spread / Average Target +9.87% Consensus |
1st Jan change
|
Capi.
|
---|
| -24.80% | 7.38B | | +21.86% | 71.63B | | +49.28% | 66.41B | | -6.52% | 34.47B | | -15.24% | 28.95B | | -9.56% | 13.79B | | -11.85% | 10.06B | | +8.41% | 9.77B | | +76.30% | 8.8B | | +75.39% | 8.48B |
Electronic Component
|