End-of-day quote
Shanghai S.E.
03:30:00 10/05/2024 am IST
|
5-day change
|
1st Jan Change
|
66.06
CNY
|
-3.87%
|
|
-7.13%
|
-15.64%
|
Fiscal Period: December |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
22,601
|
16,371
|
13,621
|
-
|
-
|
Enterprise Value (EV)
1 |
22,601
|
16,371
|
13,621
|
13,621
|
13,621
|
P/E ratio
|
74.6
x
|
96.7
x
|
43.3
x
|
28.7
x
|
22.8
x
|
Yield
|
0.65%
|
-
|
0.88%
|
1.12%
|
-
|
Capitalization / Revenue
|
14.6
x
|
7.92
x
|
4.37
x
|
3.08
x
|
2.16
x
|
EV / Revenue
|
14.6
x
|
7.92
x
|
4.37
x
|
3.08
x
|
2.16
x
|
EV / EBITDA
|
58.1
x
|
44.2
x
|
23.3
x
|
15.1
x
|
10.4
x
|
EV / FCF
|
-2,77,77,697
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
-0%
|
-
|
-
|
-
|
-
|
Price to Book
|
4.87
x
|
3.59
x
|
2.84
x
|
2.62
x
|
2.36
x
|
Nbr of stocks (in thousands)
|
2,09,053
|
2,09,053
|
2,06,197
|
-
|
-
|
Reference price
2 |
108.1
|
78.31
|
66.06
|
66.06
|
66.06
|
Announcement Date
|
26/02/23
|
26/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
1,544
|
2,066
|
3,120
|
4,423
|
6,318
|
EBITDA
1 |
-
|
389.1
|
370.4
|
585
|
902.4
|
1,307
|
EBIT
1 |
-
|
273.3
|
200.7
|
336
|
511.5
|
707
|
Operating Margin
|
-
|
17.69%
|
9.72%
|
10.77%
|
11.56%
|
11.19%
|
Earnings before Tax (EBT)
1 |
-
|
267.4
|
196.4
|
336.3
|
511.8
|
709
|
Net income
1 |
126.5
|
245.6
|
168.7
|
295.7
|
450.4
|
681.2
|
Net margin
|
-
|
15.9%
|
8.17%
|
9.48%
|
10.18%
|
10.78%
|
EPS
2 |
0.8100
|
1.450
|
0.8100
|
1.525
|
2.300
|
2.900
|
Free Cash Flow
|
-
|
-813.6
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-52.68%
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
0.7000
|
-
|
0.5800
|
0.7400
|
-
|
Announcement Date
|
27/09/22
|
26/02/23
|
26/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
---|
Net sales
1 |
-
|
531.9
|
946.7
|
-
|
-
|
675.7
|
1,237
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
89.4
|
160.6
|
-
|
-
|
50.63
|
100.9
|
Operating Margin
|
-
|
16.81%
|
16.96%
|
-
|
-
|
7.49%
|
8.15%
|
Earnings before Tax (EBT)
1 |
-
|
83.06
|
154.4
|
-
|
-
|
50.19
|
88.02
|
Net income
1 |
62.78
|
82.35
|
145.1
|
95.68
|
36.33
|
36.67
|
73.01
|
Net margin
|
-
|
15.48%
|
15.33%
|
-
|
-
|
5.43%
|
5.9%
|
EPS
2 |
0.4000
|
0.4100
|
0.8100
|
0.4600
|
0.1700
|
0.1800
|
0.3500
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
27/10/22
|
26/02/23
|
26/02/23
|
17/08/23
|
27/10/23
|
26/02/24
|
26/02/24
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-814
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
12.2%
|
3.61%
|
6.19%
|
8.8%
|
11%
|
ROA (Net income/ Total Assets)
|
-
|
5.38%
|
-
|
4.05%
|
5.3%
|
-
|
Assets
1 |
-
|
4,564
|
-
|
7,300
|
8,499
|
-
|
Book Value Per Share
2 |
-
|
22.20
|
21.80
|
23.20
|
25.20
|
28.00
|
Cash Flow per Share
2 |
-
|
-0.1100
|
-1.850
|
1.620
|
2.350
|
11.30
|
Capex
1 |
-
|
791
|
1,097
|
1,298
|
1,381
|
2,830
|
Capex / Sales
|
-
|
51.23%
|
53.08%
|
41.6%
|
31.22%
|
44.79%
|
Announcement Date
|
27/09/22
|
26/02/23
|
26/02/24
|
-
|
-
|
-
|
Last Close Price
66.06
CNY Average target price
95.48
CNY Spread / Average Target +44.54% Consensus |
1st Jan change
|
Capi.
|
---|
| -15.64% | 1.89B | | +29.41% | 174B | | +45.45% | 35.37B | | +32.31% | 32.96B | | -15.69% | 28.28B | | +21.26% | 21.89B | | -13.39% | 11.42B | | -2.27% | 11.06B | | +125.45% | 9.8B | | +39.48% | 6.39B |
Semiconductor Machinery Manufacturing
|