Advanced Micro-Fabrication Equipment Inc. China (688012)

Basic

  • Market Cap

    CN¥99.39B

  • EV

    CN¥91.07B

  • Shares Out

    618.2M

  • Revenue

    CN¥5,738.04M

  • Employees

    1,379

Margins

  • Gross

    45.25%

  • EBITDA

    19.32%

  • Operating

    19.51%

  • Pre-Tax

    29.76%

  • Net

    26.78%

  • FCF

    -45.42%

Returns (5Yr Avg)

  • ROA

    2.23%

  • ROE

    9.04%

  • ROCE

    4.96%

  • ROIC

    7.74%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    CN¥186.27

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    CN¥9.29

  • Earnings (Dil)

    CN¥2.49

  • FCF

    -CN¥4.22

  • Book Value

    CN¥27.39

Growth (CAGR)

  • Rev 3Yr

    37.53%

  • Rev 5Yr

    37.29%

  • Rev 10Yr

    —

  • Dil EPS 3Yr

    59.04%

  • Dil EPS 5Yr

    158.35%

  • Dil EPS 10Yr

    —

  • Rev Fwd 2Yr

    28.59%

  • EBITDA Fwd 2Yr

    21.04%

  • EPS Fwd 2Yr

    24.84%

  • EPS LT Growth Est

    31%

Dividends

  • Yield

    —

  • Payout

    8.03%

  • DPS

    CN¥0.2

  • DPS Growth 3Yr

    —

  • DPS Growth 5Yr

    —

  • DPS Growth 10Yr

    —

  • DPS Growth Fwd 2Yr

    —

Select a metric from the list below to chart it

Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM
Metric
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Revenues

1,638.8

1,946.2

2,273.1

3,108.1

4,739.8

5,738.0

Other Revenues, Total

0.5

0.7

0.1

—

—

—

Total Revenues

1,639.3

1,946.9

2,273.3

3,108.1

4,739.8

5,738.0

Total Revenues % Chg.

68.7%

18.8%

16.8%

36.7%

52.5%

40.7%

Cost of Goods Sold, Total

1,069.6

1,316.6

1,423.1

1,773.3

2,610.6

3,141.6

Gross Profit

569.7

630.4

850.2

1,334.8

2,129.2

2,596.5

Selling General & Admin Expenses, Total

347.2

305.8

389.7

498.7

644.6

764.0

Provision for Bad Debts

14.6

3.4

-0.7

-2.8

6.0

9.7

R&D Expenses

118.2

233.7

330.7

387.5

585.4

635.6

Other Operating Expenses

7.0

-74.6

1.9

19.1

15.1

67.5

Other Operating Expenses, Total

486.9

468.3

721.5

902.4

1,251.0

1,476.9

Operating Income

82.8

162.1

128.7

432.4

878.1

1,119.6

Interest Expense, Total

-13.7

-0.8

-0.3

-0.7

-4.7

-13.2

Interest And Investment Income

4.8

15.7

36.8

219.7

220.3

869.2

Net Interest Expenses

-8.9

14.9

36.5

219.1

215.6

855.9

Currency Exchange Gains (Loss)

3.0

-10.2

1.2

-2.6

12.8

12.8

Other Non Operating Income (Expenses)

-4.4

-1.3

-3.3

-2.3

-3.6

-48.2

EBT, Excl. Unusual Items

72.5

165.5

163.1

646.6

1,102.9

1,940.2

Gain (Loss) On Sale Of Investments

-2.0

7.7

246.5

293.7

63.2

-319.9

Gain (Loss) On Sale Of Assets

0.2

-2.2

-0.0

0.1

-4.8

-4.9

Asset Writedown

—

—

—

—

—

-7.8

Insurance Settlements

0.0

0.0

0.0

0.2

0.0

0.0

Other Unusual Items

76.5

27.4

103.1

192.3

97.2

100.1

EBT, Incl. Unusual Items

147.2

198.4

512.7

1,132.8

1,258.5

1,707.8

Income Tax Expense

56.4

9.8

20.4

121.5

90.7

172.6

Earnings From Continuing Operations

90.8

188.6

492.3

1,011.3

1,167.9

1,535.2

Minority Interest

0.0

-0.0

-0.1

0.2

1.9

1.5

Net Income

90.9

188.6

492.2

1,011.4

1,169.8

1,536.7

Net Income to Common Incl Extra Items

90.9

188.6

492.2

1,011.4

1,169.8

1,536.7

Net Income to Common Excl. Extra Items

90.9

188.6

492.2

1,011.4

1,169.8

1,536.7

Total Shares Outstanding

481.4

534.9

534.9

616.2

616.2

618.2

Weighted Avg. Shares Outstanding

454.3

509.6

535.0

574.7

615.7

617.4

Weighted Avg. Shares Outstanding Dil

454.3

509.6

535.0

574.7

615.7

617.4

EPS

0.2

0.4

0.9

1.8

1.9

2.5

EPS Diluted

0.2

0.4

0.9

1.8

1.9

2.5

EBITDA

103.3

189.9

206.6

526.8

912.5

1,108.9