End-of-day quote
Shanghai S.E.
03:30:00 16/07/2024 am IST
|
5-day change
|
1st Jan Change
|
14.7
CNY
|
-0.34%
|
|
-1.01%
|
-15.13%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
82,146
|
64,040
|
48,105
|
47,581
|
40,384
|
-
|
-
|
Enterprise Value (EV)
1 |
83,215
|
66,194
|
43,164
|
45,378
|
40,223
|
40,864
|
40,238
|
P/E ratio
|
872
x
|
445
x
|
148
x
|
255
x
|
185
x
|
98.7
x
|
70.3
x
|
Yield
|
-
|
-
|
-
|
0.23%
|
0.27%
|
0.31%
|
0.41%
|
Capitalization / Revenue
|
45.4
x
|
26
x
|
13.4
x
|
14.9
x
|
10.6
x
|
8.4
x
|
7.09
x
|
EV / Revenue
|
45.9
x
|
26.8
x
|
12
x
|
14.2
x
|
10.6
x
|
8.5
x
|
7.07
x
|
EV / EBITDA
|
158
x
|
105
x
|
43.2
x
|
49.9
x
|
37.7
x
|
26.1
x
|
22.1
x
|
EV / FCF
|
-
|
-66.4
x
|
-19.6
x
|
-10.3
x
|
-30.1
x
|
-317
x
|
-353
x
|
FCF Yield
|
-
|
-1.51%
|
-5.09%
|
-9.7%
|
-3.33%
|
-0.32%
|
-0.28%
|
Price to Book
|
8.7
x
|
6.15
x
|
3.37
x
|
3.14
x
|
2.79
x
|
2.68
x
|
2.63
x
|
Nbr of stocks (in thousands)
|
24,80,260
|
24,80,260
|
27,31,659
|
27,47,177
|
27,47,177
|
-
|
-
|
Reference price
2 |
33.12
|
25.82
|
17.61
|
17.32
|
14.70
|
14.70
|
14.70
|
Announcement Date
|
26/02/21
|
25/02/22
|
27/02/23
|
23/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,811
|
2,467
|
3,600
|
3,190
|
3,796
|
4,805
|
5,693
|
EBITDA
1 |
525.4
|
631.5
|
998.3
|
909.7
|
1,068
|
1,566
|
1,817
|
EBIT
1 |
118.8
|
163.1
|
418.3
|
178.7
|
-67.62
|
376.5
|
513.8
|
Operating Margin
|
6.56%
|
6.61%
|
11.62%
|
5.6%
|
-1.78%
|
7.84%
|
9.03%
|
Earnings before Tax (EBT)
1 |
-
|
157.4
|
403.3
|
177.7
|
278
|
462.1
|
654
|
Net income
1 |
-
|
146.1
|
325
|
186.5
|
221.7
|
435.3
|
616.5
|
Net margin
|
-
|
5.92%
|
9.03%
|
5.85%
|
5.84%
|
9.06%
|
10.83%
|
EPS
2 |
0.0380
|
0.0580
|
0.1190
|
0.0680
|
0.0795
|
0.1489
|
0.2091
|
Free Cash Flow
1 |
-
|
-997
|
-2,197
|
-4,401
|
-1,338
|
-129
|
-114
|
FCF margin
|
-
|
-40.42%
|
-61.03%
|
-137.95%
|
-35.25%
|
-2.68%
|
-2%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
0.0400
|
0.0400
|
0.0450
|
0.0600
|
Announcement Date
|
26/02/21
|
25/02/22
|
27/02/23
|
23/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
1 |
699.5
|
786.4
|
859.9
|
949.8
|
1,004
|
803
|
770.8
|
816.3
|
800.1
|
724.8
|
870.9
|
1,063
|
1,045
|
1,100
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
47.75
|
-1.105
|
-
|
95.92
|
238.8
|
125
|
60.49
|
25.31
|
-32.13
|
-263
|
26.2
|
142.4
|
177
|
134.3
|
Operating Margin
|
6.83%
|
-0.14%
|
-
|
10.1%
|
23.78%
|
15.57%
|
7.85%
|
3.1%
|
-4.02%
|
-36.29%
|
3.01%
|
13.39%
|
16.94%
|
12.21%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
224
|
-
|
-
|
-
|
-33.09
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
199.1
|
-
|
-
|
-
|
-26
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
19.83%
|
-
|
-
|
-
|
-3.25%
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
0.0200
|
-0.006000
|
0.0270
|
0.0260
|
0.0700
|
0.0380
|
0.0300
|
0.009000
|
-0.009000
|
-0.0720
|
0.0200
|
0.0600
|
0.0700
|
0.0500
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
25/02/22
|
28/04/22
|
18/08/22
|
25/10/22
|
27/02/23
|
27/04/23
|
10/08/23
|
27/10/23
|
23/02/24
|
26/04/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,069
|
2,154
|
-
|
-
|
-
|
481
|
-
|
Net Cash position
1 |
-
|
-
|
4,940
|
2,203
|
161
|
-
|
145
|
Leverage (Debt/EBITDA)
|
2.035
x
|
3.41
x
|
-
|
-
|
-
|
0.3068
x
|
-
|
Free Cash Flow
1 |
-
|
-997
|
-2,197
|
-4,401
|
-1,338
|
-129
|
-114
|
ROE (net income / shareholders' equity)
|
1.14%
|
1.47%
|
2.29%
|
1.27%
|
1.12%
|
2.13%
|
2.58%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
0.68%
|
0.8%
|
1.39%
|
1.5%
|
Assets
1 |
-
|
-
|
-
|
27,248
|
27,712
|
31,393
|
41,097
|
Book Value Per Share
2 |
3.810
|
4.200
|
5.230
|
5.520
|
5.270
|
5.490
|
5.580
|
Cash Flow per Share
2 |
0.1500
|
0.1200
|
0.1700
|
-0.1000
|
0.3100
|
0.4700
|
0.4700
|
Capex
1 |
1,177
|
1,304
|
2,656
|
4,126
|
4,063
|
2,372
|
2,411
|
Capex / Sales
|
64.98%
|
52.88%
|
73.78%
|
129.34%
|
107.03%
|
49.36%
|
42.35%
|
Announcement Date
|
26/02/21
|
25/02/22
|
27/02/23
|
23/02/24
|
-
|
-
|
-
|
Last Close Price
14.7
CNY Average target price
14.18
CNY Spread / Average Target -3.51% Consensus |
1st Jan change
|
Capi.
|
---|
| -15.13% | 5.59B | | +155.16% | 3,156B | | +77.91% | 827B | | +51.74% | 798B | | +44.95% | 232B | | +137.90% | 185B | | +21.21% | 184B | | -31.66% | 147B | | +49.39% | 145B | | +22.55% | 118B |
Other Semiconductors
|