Log in
E-mail
Password
Show password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON
  1. Homepage
  2. Equities
  3. China
  4. Shanghai Stock Exchange
  5. Will Semiconductor Co., Ltd.
  6. Financials
    603501   CNE100002XM8

WILL SEMICONDUCTOR CO., LTD.

(603501)
  Report
SummaryChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Valuation
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization1 13 396123 849200 502208 303--
Entreprise Value (EV)1 13 396125 717201 269206 518203 999199 396
P/E ratio 89,1x196x72,4x44,9x36,1x28,7x
Yield -0,05%0,14%0,43%0,54%0,53%
Capitalization / Revenue 3,38x9,09x10,1x7,63x6,06x4,97x
EV / Revenue 3,38x9,22x10,2x7,57x5,93x4,76x
EV / EBITDA 83,2x92,2x54,1x35,0x27,6x22,2x
Price to Book 8,19x15,6x17,8x13,2x9,96x7,58x
Nbr of stocks (in thousands) 455 814863 662867 599868 581--
Reference price (CNY) 29,4143231240240240
Announcement Date 03/27/201904/09/202003/08/2021---
1 CNY in Million
Estimates
Income Statement Evolution (Annual data)
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales1 3 96413 63219 82427 28734 38541 923
EBITDA1 1611 3633 7225 8937 3808 975
Operating profit (EBIT)1 1217852 9565 2736 7038 395
Operating Margin 3,05%5,76%14,9%19,3%19,5%20,0%
Pre-Tax Profit (EBT)1 1237842 9915 2216 5268 168
Net income1 1394662 7064 6295 7267 253
Net margin 3,50%3,42%13,7%17,0%16,7%17,3%
EPS2 0,330,733,195,346,648,36
Dividend per Share2 -0,070,321,031,301,28
Announcement Date 03/27/201904/09/202003/08/2021---
1 CNY in Million
2 CNY
Income Statement Evolution (Quarterly data)
Fiscal Period: December 2020 S2 2021 Q1 2021 Q2 2021 Q3 2021 Q4 2022 Q1
Net sales1 11 7816 2126 2367 0497 4087 414
EBITDA1 ---1 6891 7581 727
Operating profit (EBIT)1 1 9081 1751 2641 4761 5261 535
Operating Margin 16,2%18,9%20,3%20,9%20,6%20,7%
Pre-Tax Profit (EBT)1 1 9161 1761 3581 3781 4321 449
Net income1 1 7161 0411 2031 2541 3931 323
Net margin 14,6%16,8%19,3%17,8%18,8%17,8%
EPS2 2,001,191,381,391,441,42
Dividend per Share ------
Announcement Date 03/08/202104/22/202108/26/2021---
1 CNY in Million
2 CNY
Previous periodNext period
Balance Sheet Analysis
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt1 -1 868766---
Net Cash position1 ---1 7854 3048 907
Leverage (Debt / EBITDA) -1,37x0,21x-0,30x-0,58x-0,99x
Free Cash Flow1 --2 2172 7033 8095 161
ROE (Net Profit / Equities) 10,1%10,2%29,1%31,9%28,7%27,6%
Shareholders' equity1 1 3774 5789 31214 52519 93626 326
ROA (Net Profit / Asset) -2,82%13,5%14,7%16,0%16,3%
Assets1 -16 53520 06231 58135 78844 623
Book Value Per Share2 3,599,1813,018,124,131,6
Cash Flow per Share2 0,010,933,864,566,337,10
Capex1 85,27271 1271 2051 2941 340
Capex / Sales 2,15%5,33%5,69%4,42%3,76%3,20%
Announcement Date 03/27/201904/09/202003/08/2021---
1 CNY in Million
2 CNY
Key data
Capitalization (CNY) 208 303 038 822
Capitalization (USD) 32 215 131 275
Net sales (CNY) 19 823 965 430
Net sales (USD) 3 066 113 261
Number of employees 3 291
Sales / Employee (CNY) 6 023 690
Sales / Employee (USD) 931 666
Free-Float 44,2%
Free-Float capitalization (CNY) 92 118 448 444
Free-Float capitalization (USD) 14 246 589 614
Avg. Exchange 20 sessions (CNY) 2 148 297 488
Avg. Exchange 20 sessions (USD) 332 270 728
Average Daily Capital Traded 1,03%
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA