End-of-day quote
Shenzhen S.E.
03:30:00 26/04/2024 am IST
|
5-day change
|
1st Jan Change
|
89.6
CNY
|
+2.28%
|
|
+2.69%
|
-36.45%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
41,037
|
1,02,697
|
1,09,008
|
61,009
|
47,830
|
47,830
|
-
|
Enterprise Value (EV)
1 |
40,560
|
1,01,222
|
1,06,349
|
59,736
|
75,268
|
45,646
|
43,568
|
P/E ratio
|
72.2
x
|
95.7
x
|
51
x
|
57.1
x
|
64.6
x
|
31.8
x
|
22.1
x
|
Yield
|
0.24%
|
0.18%
|
0.21%
|
0.15%
|
0.25%
|
0.35%
|
0.48%
|
Capitalization / Revenue
|
27.1
x
|
36.8
x
|
23.5
x
|
16.6
x
|
17.2
x
|
8.4
x
|
6.66
x
|
EV / Revenue
|
26.8
x
|
36.3
x
|
23
x
|
16.2
x
|
17.2
x
|
8.02
x
|
6.07
x
|
EV / EBITDA
|
69.6
x
|
81.1
x
|
46.8
x
|
50
x
|
28.8
x
|
22
x
|
15.8
x
|
EV / FCF
|
-
|
119
x
|
-62.2
x
|
-77.7
x
|
58.2
x
|
63.3
x
|
21
x
|
FCF Yield
|
-
|
0.84%
|
-1.61%
|
-1.29%
|
1.72%
|
1.58%
|
4.77%
|
Price to Book
|
24.1
x
|
38.6
x
|
14.3
x
|
7.03
x
|
7.64
x
|
4.28
x
|
3.71
x
|
Nbr of stocks (in thousands)
|
5,18,400
|
5,18,400
|
5,33,697
|
5,33,758
|
5,33,815
|
5,33,815
|
-
|
Reference price
2 |
79.16
|
198.1
|
204.2
|
114.3
|
89.60
|
89.60
|
89.60
|
Announcement Date
|
25/02/20
|
25/02/21
|
22/02/22
|
24/02/23
|
27/02/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
1,512
|
2,792
|
4,634
|
3,677
|
4,378
|
5,694
|
7,181
|
EBITDA
1 |
582.6
|
1,249
|
2,271
|
1,195
|
1,577
|
2,075
|
2,759
|
EBIT
1 |
562.6
|
1,218
|
2,221
|
1,096
|
1,189
|
1,747
|
2,323
|
Operating Margin
|
37.2%
|
43.63%
|
47.94%
|
29.82%
|
27.17%
|
30.68%
|
32.35%
|
Earnings before Tax (EBT)
1 |
562.7
|
1,217
|
2,415
|
1,089
|
1,185
|
1,768
|
2,359
|
Net income
1 |
497.2
|
1,073
|
2,135
|
1,069
|
1,165
|
1,506
|
2,155
|
Net margin
|
32.87%
|
38.42%
|
46.07%
|
29.07%
|
26.6%
|
26.45%
|
30.01%
|
EPS
2 |
1.096
|
2.069
|
4.009
|
2.003
|
2.182
|
2.820
|
4.055
|
Free Cash Flow
1 |
-
|
852
|
-1,709
|
-768.4
|
779.7
|
721
|
2,079
|
FCF margin
|
-
|
30.51%
|
-36.87%
|
-20.9%
|
17.73%
|
12.66%
|
28.95%
|
FCF Conversion (EBITDA)
|
-
|
68.23%
|
-
|
-
|
49.45%
|
34.74%
|
75.37%
|
FCF Conversion (Net income)
|
-
|
79.42%
|
-
|
-
|
66.25%
|
47.87%
|
96.47%
|
Dividend per Share
2 |
0.1929
|
0.3472
|
0.4375
|
0.1700
|
0.2247
|
0.3108
|
0.4268
|
Announcement Date
|
25/02/20
|
25/02/21
|
22/02/22
|
24/02/23
|
27/02/24
|
-
|
-
|
Fiscal Period: December |
2019 S1
|
2019 S2
|
2021 Q2
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
|
515.2
|
997.2
|
1,176
|
1,124
|
1,150
|
2,274
|
1,330
|
904.8
|
2,235
|
781.6
|
661
|
711.7
|
953.6
|
1,409
|
1,305
|
2,713
|
1,283
|
1,321
|
1,520
|
1,740
|
EBITDA
1 |
-
|
-
|
580.6
|
603.3
|
472.3
|
-
|
595.2
|
242
|
-
|
415
|
-
|
-
|
-
|
-
|
436.8
|
-
|
327
|
374.3
|
555
|
576.2
|
EBIT
1 |
-
|
389
|
607
|
566.4
|
475.6
|
-
|
533.2
|
286.7
|
-
|
216.2
|
60.28
|
117.6
|
250.2
|
476.4
|
345.2
|
-
|
400.2
|
417.5
|
514.2
|
503.3
|
Operating Margin
|
-
|
39.01%
|
51.6%
|
50.38%
|
41.35%
|
-
|
40.09%
|
31.69%
|
-
|
27.66%
|
9.12%
|
16.53%
|
26.24%
|
33.82%
|
26.46%
|
-
|
31.19%
|
31.6%
|
33.83%
|
28.93%
|
Earnings before Tax (EBT)
1 |
-
|
388
|
607
|
561.2
|
674.3
|
-
|
533
|
286.5
|
-
|
215.8
|
53.95
|
115.4
|
247.1
|
476.2
|
346.8
|
823
|
313.9
|
372.5
|
499.4
|
548.7
|
Net income
1 |
-
|
344.3
|
522.1
|
512.7
|
607.7
|
-
|
459.4
|
292.7
|
-
|
232.8
|
84.26
|
116.5
|
250.1
|
452.4
|
346.8
|
-
|
304.7
|
351.7
|
462.2
|
506.6
|
Net margin
|
-
|
34.53%
|
44.38%
|
45.6%
|
52.84%
|
-
|
34.53%
|
32.35%
|
-
|
29.79%
|
12.75%
|
16.37%
|
26.22%
|
32.12%
|
26.58%
|
-
|
23.74%
|
26.62%
|
30.41%
|
29.12%
|
EPS
2 |
0.3931
|
0.7022
|
0.9784
|
0.9562
|
1.138
|
-
|
0.8606
|
0.0300
|
-
|
0.4400
|
0.1500
|
0.2182
|
0.4673
|
0.8400
|
0.6478
|
-
|
0.5698
|
0.6606
|
0.8647
|
0.9510
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
0.4375
|
-
|
-
|
-
|
-
|
-
|
0.1700
|
-
|
-
|
-
|
0.0647
|
-
|
-
|
-
|
0.1489
|
0.2653
|
Announcement Date
|
29/08/19
|
25/02/20
|
23/08/21
|
21/10/21
|
22/02/22
|
22/02/22
|
27/04/22
|
28/08/22
|
28/08/22
|
27/10/22
|
24/02/23
|
27/04/23
|
28/08/23
|
27/10/23
|
27/02/24
|
27/02/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
477
|
1,475
|
2,659
|
1,272
|
2,453
|
2,183
|
4,262
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
852
|
-1,709
|
-768
|
780
|
721
|
2,079
|
ROE (net income / shareholders' equity)
|
44.6%
|
49.4%
|
33.7%
|
13.1%
|
12.6%
|
14.6%
|
17.4%
|
ROA (Net income/ Total Assets)
|
40.3%
|
42.8%
|
37.1%
|
12%
|
11.9%
|
13.4%
|
15.7%
|
Assets
1 |
1,232
|
2,507
|
5,748
|
8,914
|
9,899
|
11,209
|
13,736
|
Book Value Per Share
2 |
3.290
|
5.130
|
14.30
|
16.30
|
18.50
|
20.90
|
24.20
|
Cash Flow per Share
2 |
0.1100
|
1.940
|
2.150
|
1.770
|
2.810
|
2.880
|
3.960
|
Capex
1 |
96.2
|
153
|
2,858
|
1,711
|
1,510
|
806
|
680
|
Capex / Sales
|
6.36%
|
5.49%
|
61.69%
|
46.52%
|
34.33%
|
14.16%
|
9.47%
|
Announcement Date
|
25/02/20
|
25/02/21
|
22/02/22
|
24/02/23
|
27/02/24
|
-
|
-
|
Last Close Price
89.6
CNY Average target price
151.2
CNY Spread / Average Target +68.78% Consensus |
1st Jan change
|
Capi.
|
---|
| -36.45% | 6.6B | | +77.16% | 2,159B | | +20.41% | 623B | | +31.87% | 622B | | +6.78% | 254B | | +14.54% | 185B | | +4.12% | 162B | | +34.57% | 127B | | +35.67% | 105B | | +1.72% | 100B |
Other Semiconductors
|