End-of-day quote
Shenzhen S.E.
03:30:00 30/04/2024 am IST
|
5-day change
|
1st Jan Change
|
11.88
CNY
|
-1.74%
|
|
+11.76%
|
-19.35%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
12,112
|
14,076
|
20,831
|
16,355
|
24,887
|
20,044
|
-
|
-
|
Enterprise Value (EV)
1 |
12,112
|
14,076
|
20,831
|
16,355
|
27,070
|
23,255
|
23,131
|
20,044
|
P/E ratio
|
40.7
x
|
27
x
|
33.3
x
|
29.3
x
|
113
x
|
53.2
x
|
34.2
x
|
24.1
x
|
Yield
|
0.98%
|
-
|
-
|
0.83%
|
0.34%
|
0.51%
|
0.85%
|
1.43%
|
Capitalization / Revenue
|
3.19
x
|
-
|
4.13
x
|
3.05
x
|
4.64
x
|
3.13
x
|
2.41
x
|
2.15
x
|
EV / Revenue
|
3.19
x
|
-
|
4.13
x
|
3.05
x
|
5.05
x
|
3.63
x
|
2.78
x
|
2.15
x
|
EV / EBITDA
|
-
|
-
|
23.7
x
|
20.7
x
|
63.5
x
|
27.8
x
|
19.5
x
|
12
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-1,54,45,825
x
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-0%
|
-
|
-
|
-
|
Price to Book
|
4.33
x
|
-
|
5.59
x
|
2.51
x
|
4.7
x
|
3.27
x
|
3.04
x
|
2.96
x
|
Nbr of stocks (in thousands)
|
14,87,908
|
14,87,908
|
14,87,918
|
16,89,546
|
16,89,551
|
16,87,196
|
-
|
-
|
Reference price
2 |
8.140
|
9.460
|
14.00
|
9.680
|
14.73
|
11.88
|
11.88
|
11.88
|
Announcement Date
|
24/02/20
|
14/04/21
|
09/04/22
|
30/03/23
|
24/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,792
|
-
|
5,040
|
5,354
|
5,360
|
6,408
|
8,331
|
9,342
|
EBITDA
1 |
-
|
-
|
879.4
|
791.9
|
426.3
|
836
|
1,189
|
1,666
|
EBIT
1 |
368.3
|
-
|
667.7
|
496.9
|
36.23
|
290.5
|
500.2
|
753.2
|
Operating Margin
|
9.71%
|
-
|
13.25%
|
9.28%
|
0.68%
|
4.53%
|
6%
|
8.06%
|
Earnings before Tax (EBT)
1 |
366.4
|
-
|
669.3
|
501.2
|
33.26
|
292.2
|
501.4
|
753.9
|
Net income
1 |
303
|
521.6
|
621.5
|
525.6
|
211.2
|
379.4
|
582.9
|
828.7
|
Net margin
|
7.99%
|
-
|
12.33%
|
9.82%
|
3.94%
|
5.92%
|
7%
|
8.87%
|
EPS
2 |
0.2000
|
0.3500
|
0.4200
|
0.3300
|
0.1300
|
0.2233
|
0.3473
|
0.4933
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-1,753
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-32.7%
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.0800
|
-
|
-
|
0.0800
|
0.0500
|
0.0600
|
0.1005
|
0.1700
|
Announcement Date
|
24/02/20
|
14/04/21
|
09/04/22
|
30/03/23
|
24/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
|
-
|
-
|
1,371
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-68.67
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-5.01%
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
18.06
|
172.4
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
0.0100
|
0.1000
|
0.0200
|
-
|
-
|
-
|
Dividend per Share
1 |
-
|
-
|
-
|
-
|
-
|
0.0626
|
Announcement Date
|
21/08/23
|
26/10/23
|
24/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
2,183
|
3,211
|
3,087
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
5.12
x
|
3.841
x
|
2.597
x
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-1,753
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
11.5%
|
-
|
17.7%
|
10.8%
|
3.41%
|
6.78%
|
8.81%
|
12.2%
|
ROA (Net income/ Total Assets)
|
5.88%
|
-
|
8.59%
|
5.21%
|
-
|
2.47%
|
3.43%
|
5.06%
|
Assets
1 |
5,153
|
-
|
7,233
|
10,095
|
-
|
15,390
|
16,994
|
16,377
|
Book Value Per Share
2 |
1.880
|
-
|
2.510
|
3.850
|
3.140
|
3.630
|
3.910
|
4.020
|
Cash Flow per Share
2 |
0.3500
|
-
|
0.3900
|
0.4300
|
0.0700
|
0.0500
|
0.7200
|
1.070
|
Capex
1 |
354
|
-
|
1,069
|
2,366
|
1,878
|
1,114
|
1,087
|
1,374
|
Capex / Sales
|
9.32%
|
-
|
21.22%
|
44.19%
|
35.04%
|
17.39%
|
13.05%
|
14.7%
|
Announcement Date
|
24/02/20
|
14/04/21
|
09/04/22
|
30/03/23
|
24/04/24
|
-
|
-
|
-
|
Last Close Price
11.88
CNY Average target price
14.65
CNY Spread / Average Target +23.32% Consensus |
1st Jan change
|
Capi.
|
---|
| -19.35% | 2.77B | | -2.27% | 48.5B | | -20.23% | 14.49B | | +19.54% | 11.55B | | +51.45% | 8.85B | | +3.41% | 8.52B | | +8.15% | 7.71B | | -18.27% | 7.24B | | -11.07% | 6.99B | | -13.27% | 6.81B |
Integrated Circuits
|