Stock 603386 GUANGDONG CHAMPION ASIA ELECTRONICS CO.,LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Guangdong Champion Asia Electronics Co.,Ltd.

Equities

603386

CNE100002VT7

Semiconductors

End-of-day quote Shanghai S.E.
Other stock markets
 03:30:00 26/06/2024 am IST 		5-day change 1st Jan Change
12.72 CNY +10.03% Intraday chart for Guangdong Champion Asia Electronics Co.,Ltd. +18.66% -7.83%
30/05 Champion Asia Electronics to Build Vietnamese Production Base for 300 Million Yuan MT
25/04 Guangdong Champion Asia Electronics Co.,Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 3,219 3,609 3,493 4,911 3,338 4,503
Enterprise Value (EV) 1 3,317 3,958 3,993 5,340 4,107 5,390
P/E ratio 46.9 x 99.7 x 29.4 x 23 x 20.5 x 65.7 x
Yield 0.88% 0.32% 1.41% 1.91% 1.96% 0.62%
Capitalization / Revenue 2.87 x 2.45 x 1.69 x 1.8 x 1.3 x 1.86 x
EV / Revenue 2.96 x 2.69 x 1.93 x 1.96 x 1.6 x 2.22 x
EV / EBITDA 27.5 x 32.5 x 14.5 x 15 x 14.2 x 24.7 x
EV / FCF -126 x 41.6 x -143 x -86.6 x -41.6 x -1,710 x
FCF Yield -0.79% 2.4% -0.7% -1.16% -2.41% -0.06%
Price to Book 4.91 x 3.57 x 3.12 x 3.37 x 2.21 x 2.98 x
Nbr of stocks (in thousands) 2,82,520 3,16,821 3,14,289 3,28,042 3,26,323 3,26,323
Reference price 2 11.39 11.39 11.11 14.97 10.23 13.80
Announcement Date 08/04/19 08/04/20 25/03/21 14/04/22 24/03/23 25/04/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,120 1,472 2,066 2,727 2,573 2,427
EBITDA 1 120.4 121.6 275.4 355.1 288.7 217.8
EBIT 1 66.62 30.69 156.2 225.5 148.7 61.46
Operating Margin 5.95% 2.08% 7.56% 8.27% 5.78% 2.53%
Earnings before Tax (EBT) 1 73.25 30.55 127.2 222.1 152.1 46.23
Net income 1 68.99 34.63 120.1 207.4 162.6 68.55
Net margin 6.16% 2.35% 5.81% 7.61% 6.32% 2.82%
EPS 2 0.2429 0.1143 0.3786 0.6500 0.4984 0.2100
Free Cash Flow 1 -26.27 95.11 -27.86 -61.69 -98.79 -3.152
FCF margin -2.35% 6.46% -1.35% -2.26% -3.84% -0.13%
FCF Conversion (EBITDA) - 78.19% - - - -
FCF Conversion (Net income) - 274.68% - - - -
Dividend per Share 2 0.1000 0.0359 0.1571 0.2857 0.2000 0.0860
Announcement Date 08/04/19 08/04/20 25/03/21 14/04/22 24/03/23 25/04/24
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 98.7 349 500 429 769 886
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 0.8191 x 2.867 x 1.815 x 1.208 x 2.664 x 4.07 x
Free Cash Flow 1 -26.3 95.1 -27.9 -61.7 -98.8 -3.15
ROE (net income / shareholders' equity) 10.9% 4.14% 11.3% 16.1% 10.7% 4.54%
ROA (Net income/ Total Assets) 3.07% 0.91% 3.43% 4.42% 2.62% 1.1%
Assets 1 2,244 3,804 3,505 4,692 6,200 6,242
Book Value Per Share 2 2.320 3.190 3.560 4.440 4.620 4.630
Cash Flow per Share 2 0.2400 0.5500 0.7800 0.8300 0.4400 0.2000
Capex 1 222 139 153 130 341 175
Capex / Sales 19.84% 9.42% 7.4% 4.76% 13.24% 7.19%
Announcement Date 08/04/19 08/04/20 25/03/21 14/04/22 24/03/23 25/04/24
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Integrated Circuits

1st Jan change Capi.
GUANGDONG CHAMPION ASIA ELECTRONICS CO.,LTD. Stock Guangdong Champion Asia Electronics Co.,Ltd.
-7.83% 571M
MEDIATEK INC. Stock MediaTek Inc.
+38.42% 68.58B
SKYWORKS SOLUTIONS, INC. Stock Skyworks Solutions, Inc.
-5.59% 17.03B
AVARY HOLDING(SHENZHEN)CO., LIMITED Stock Avary Holding(Shenzhen)Co., Limited
+81.32% 12.86B
NOVATEK MICROELECTRONICS CORP. Stock Novatek Microelectronics Corp.
+18.57% 11.44B
UNIVERSAL DISPLAY CORPORATION Stock Universal Display Corporation
+8.54% 9.85B
WUS PRINTED CIRCUIT (KUNSHAN) CO., LTD. Stock Wus Printed Circuit (Kunshan) Co., Ltd.
+66.37% 9.69B
UNIMICRON TECHNOLOGY CORP. Stock Unimicron Technology Corp.
+2.27% 8.41B
GLOBALWAFERS CO., LTD. Stock GlobalWafers Co., Ltd.
-9.71% 7.77B
SHENNAN CIRCUIT COMPANY LIMITED Stock Shennan Circuit Company Limited
+50.05% 7.52B
Integrated Circuits
  1. Stock Market
  2. Equities
  3. 603386 Stock
  4. Financials Guangdong Champion Asia Electronics Co.,Ltd.