End-of-day quote
Shenzhen S.E.
03:30:00 26/04/2024 am IST
|
5-day change
|
1st Jan Change
|
28.79
CNY
|
+0.88%
|
|
+9.09%
|
-16.43%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,95,239
|
3,92,660
|
3,46,782
|
2,25,234
|
2,46,053
|
2,06,655
|
-
|
-
|
Enterprise Value (EV)
1 |
1,95,154
|
3,93,958
|
3,52,598
|
2,33,906
|
2,50,654
|
2,03,861
|
1,94,480
|
2,03,296
|
P/E ratio
|
42
x
|
55.6
x
|
49.7
x
|
24.8
x
|
22.5
x
|
14.7
x
|
11.8
x
|
9.81
x
|
Yield
|
0.33%
|
0.2%
|
0.22%
|
0.41%
|
0.87%
|
0.71%
|
0.86%
|
0.89%
|
Capitalization / Revenue
|
3.13
x
|
4.24
x
|
2.25
x
|
1.05
x
|
1.06
x
|
0.8
x
|
0.66
x
|
0.59
x
|
EV / Revenue
|
3.13
x
|
4.26
x
|
2.29
x
|
1.09
x
|
1.08
x
|
0.78
x
|
0.63
x
|
0.58
x
|
EV / EBITDA
|
26.3
x
|
37.2
x
|
26.4
x
|
12.3
x
|
10.8
x
|
8.21
x
|
6.71
x
|
6.13
x
|
EV / FCF
|
157
x
|
-752
x
|
-71.4
x
|
-669
x
|
15
x
|
13.5
x
|
13.2
x
|
12.5
x
|
FCF Yield
|
0.64%
|
-0.13%
|
-1.4%
|
-0.15%
|
6.67%
|
7.42%
|
7.6%
|
8%
|
Price to Book
|
9.65
x
|
14.3
x
|
10
x
|
5.04
x
|
4.42
x
|
3.01
x
|
2.43
x
|
1.91
x
|
Nbr of stocks (in thousands)
|
69,53,548
|
69,96,787
|
70,48,406
|
70,93,995
|
71,42,335
|
71,78,011
|
-
|
-
|
Reference price
2 |
28.08
|
56.12
|
49.20
|
31.75
|
34.45
|
28.79
|
28.79
|
28.79
|
Announcement Date
|
27/02/20
|
22/03/21
|
14/03/22
|
27/04/23
|
24/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
62,380
|
92,501
|
1,53,946
|
2,14,028
|
2,31,905
|
2,59,878
|
3,10,784
|
3,49,566
|
EBITDA
1 |
7,416
|
10,585
|
13,356
|
18,955
|
23,180
|
24,842
|
28,983
|
33,170
|
EBIT
1 |
5,745
|
8,168
|
8,167
|
11,154
|
12,860
|
15,825
|
19,594
|
22,711
|
Operating Margin
|
9.21%
|
8.83%
|
5.31%
|
5.21%
|
5.55%
|
6.09%
|
6.3%
|
6.5%
|
Earnings before Tax (EBT)
1 |
5,635
|
8,136
|
8,143
|
11,158
|
12,885
|
16,814
|
21,205
|
24,436
|
Net income
1 |
4,714
|
7,225
|
7,071
|
9,163
|
10,953
|
14,034
|
17,456
|
20,532
|
Net margin
|
7.56%
|
7.81%
|
4.59%
|
4.28%
|
4.72%
|
5.4%
|
5.62%
|
5.87%
|
EPS
2 |
0.6692
|
1.010
|
0.9900
|
1.280
|
1.530
|
1.964
|
2.435
|
2.933
|
Free Cash Flow
1 |
1,244
|
-523.7
|
-4,939
|
-349.8
|
16,716
|
15,120
|
14,787
|
16,266
|
FCF margin
|
1.99%
|
-0.57%
|
-3.21%
|
-0.16%
|
7.21%
|
5.82%
|
4.76%
|
4.65%
|
FCF Conversion (EBITDA)
|
16.77%
|
-
|
-
|
-
|
72.12%
|
60.87%
|
51.02%
|
49.04%
|
FCF Conversion (Net income)
|
26.39%
|
-
|
-
|
-
|
152.62%
|
107.74%
|
84.71%
|
79.22%
|
Dividend per Share
2 |
0.0923
|
0.1100
|
0.1100
|
0.1300
|
0.3000
|
0.2040
|
0.2478
|
0.2550
|
Announcement Date
|
27/02/20
|
22/03/21
|
14/03/22
|
27/04/23
|
24/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
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 |
36,452
|
72,934
|
1,05,799
|
41,600
|
40,361
|
63,291
|
68,776
|
1,32,067
|
49,942
|
48,029
|
57,904
|
76,031
|
1,33,934
|
52,407
|
52,090
|
68,771
|
83,363
|
50,894
|
52,307
|
EBITDA
1 |
-
|
3,866
|
-
|
3,292
|
3,560
|
5,241
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,259
|
6,377
|
7,022
|
-
|
-
|
EBIT
1 |
-
|
2,662
|
4,572
|
2,289
|
2,170
|
3,669
|
3,027
|
6,696
|
2,177
|
2,772
|
3,877
|
4,034
|
7,911
|
2,808
|
2,829
|
4,328
|
5,196
|
2,635
|
3,193
|
Operating Margin
|
-
|
3.65%
|
4.32%
|
5.5%
|
5.38%
|
5.8%
|
4.4%
|
5.07%
|
4.36%
|
5.77%
|
6.7%
|
5.31%
|
5.91%
|
5.36%
|
5.43%
|
6.29%
|
6.23%
|
5.18%
|
6.1%
|
Earnings before Tax (EBT)
1 |
-
|
2,663
|
4,570
|
2,287
|
2,177
|
3,622
|
3,072
|
6,694
|
2,180
|
2,765
|
3,877
|
4,064
|
7,940
|
2,809
|
3,496
|
5,068
|
6,142
|
3,488
|
3,965
|
Net income
1 |
2,538
|
2,381
|
3,981
|
1,803
|
1,981
|
2,616
|
2,763
|
5,379
|
2,018
|
2,338
|
3,018
|
3,578
|
6,597
|
2,471
|
2,627
|
3,748
|
4,604
|
2,762
|
3,152
|
Net margin
|
6.96%
|
3.26%
|
3.76%
|
4.33%
|
4.91%
|
4.13%
|
4.02%
|
4.07%
|
4.04%
|
4.87%
|
5.21%
|
4.71%
|
4.93%
|
4.72%
|
5.04%
|
5.45%
|
5.52%
|
5.43%
|
6.03%
|
EPS
2 |
-
|
0.3300
|
0.5600
|
0.2500
|
0.2800
|
0.3600
|
0.3900
|
0.7500
|
0.2500
|
0.3500
|
0.4200
|
0.5100
|
0.9300
|
0.3400
|
0.4000
|
0.6100
|
0.7000
|
0.4100
|
0.4050
|
Dividend per Share
2 |
-
|
0.1100
|
-
|
-
|
-
|
-
|
0.1300
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.1864
|
-
|
-
|
Announcement Date
|
24/08/20
|
14/03/22
|
14/03/22
|
27/04/22
|
25/08/22
|
28/10/22
|
27/04/23
|
27/04/23
|
27/04/23
|
28/08/23
|
20/10/23
|
24/04/24
|
24/04/24
|
24/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
1,298
|
5,816
|
8,672
|
4,600
|
-
|
-
|
-
|
Net Cash position
1 |
84.7
|
-
|
-
|
-
|
-
|
2,794
|
12,175
|
3,359
|
Leverage (Debt/EBITDA)
|
-
|
0.1226
x
|
0.4355
x
|
0.4575
x
|
0.1985
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
1,244
|
-524
|
-4,939
|
-350
|
16,716
|
15,120
|
14,787
|
16,266
|
ROE (net income / shareholders' equity)
|
26.6%
|
30.3%
|
22.4%
|
23%
|
21.6%
|
20.2%
|
20.8%
|
19.3%
|
ROA (Net income/ Total Assets)
|
11%
|
12.1%
|
7.59%
|
6.81%
|
-
|
7.73%
|
8.09%
|
8.3%
|
Assets
1 |
42,911
|
59,695
|
93,146
|
1,34,478
|
-
|
1,81,612
|
2,15,658
|
2,47,377
|
Book Value Per Share
2 |
2.910
|
3.930
|
4.920
|
6.300
|
7.790
|
9.580
|
11.80
|
15.10
|
Cash Flow per Share
2 |
1.070
|
0.9800
|
1.030
|
1.790
|
3.860
|
2.890
|
3.500
|
3.240
|
Capex
1 |
6,222
|
7,397
|
12,224
|
13,077
|
10,889
|
12,297
|
12,395
|
12,114
|
Capex / Sales
|
9.97%
|
8%
|
7.94%
|
6.11%
|
4.7%
|
4.73%
|
3.99%
|
3.47%
|
Announcement Date
|
27/02/20
|
22/03/21
|
14/03/22
|
27/04/23
|
24/04/24
|
-
|
-
|
-
|
Last Close Price
28.79
CNY Average target price
43.4
CNY Spread / Average Target +50.74% Consensus |
1st Jan change
|
Capi.
|
---|
| -16.43% | 28.52B | | +21.55% | 72.28B | | -4.21% | 34.41B | | -7.17% | 14.26B | | -13.03% | 9.92B | | +5.83% | 9.52B | | +71.16% | 8.54B | | +26.49% | 8.36B | | +69.91% | 8.21B | | +3.02% | 7.91B |
Electronic Component
|