YOLFTbeta
30

Xiamen Changelight

300102 · SHE · Technology / Semiconductors

15.89CNY-1.37 (-7.94%)

Price History

Full chart

Market Stats

Previous Close17.26
Open17.00
Day Range15.84 – 17.18
52-Week Range11.30 – 46.73
Volume58.72M
Market Cap14.52B
P/E (TTM)112.71
Forward P/E32.89
EPS0.14
Dividend Yield0.32%
Beta0.39
50-Day Avg17.57
200-Day Avg27.13

About

Xiamen Changelight Co., Ltd., together with its subsidiaries, engages in the research, development, production, and sales of compound semiconductor optoelectronic products in China and internationally. The company offers LED chips, epitaxial wafers, gallium arsenide solar cells, LEDs/micro-LEDs, and VCSEL products for use in digital, matrix, display, traffic and black lights, lamps, indicators, and other fields. Xiamen Changelight Co., Ltd. was founded in 2006 and is headquartered in Xiamen, China.

Company Details

  • SectorTechnology
  • IndustrySemiconductors
  • CEOMr. Jian He
  • Employees2.23K
  • Headquarters259-269, Xiangtian Road, Xiamen, China, 361101, China
  • Websitehttps://www.changelight.com.cn

Leadership

  • Mr. Jian HePresident & Director · b. 1982
  • Mr. Hong Jie JiCFO & Accounting Supervisor · b. 1985
  • Mr. Wenhui LiuVP & Board Secretary · b. 1985
  • Mr. Zhao LiuVice President · b. 1980

Financials

Income Statement

Currency: CNY2007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue70.56M155.28M192.46M297.13M376.91M376.27M479.50M426.37M614.47M1.15B1.13B1.03B1.04B1.32B1.88B1.70B2.39B2.43B3.40B
Growth (%)-+120.05%+23.95%+54.39%+26.85%-0.17%+27.44%-11.08%+44.12%+87.09%-1.68%-8.91%+0.94%+26.60%+42.82%-9.65%+40.63%+1.91%+39.78%
Cost of Revenue36.00M67.33M79.01M115.16M150.83M218.94M296.37M267.07M511.24M916.15M722.70M740.57M1.11B1.33B1.41B1.49B2.17B2.07B3.01B
Gross Profit34.56M87.95M113.45M181.98M226.07M157.33M183.13M159.30M103.23M233.48M407.59M288.99M-70.90M-17.32M467.50M207.28M215.74M360.16M387.13M
Gross Margin48.98%56.64%58.95%61.24%59.98%41.81%38.19%37.36%16.80%20.31%36.06%28.07%-6.82%-1.32%24.88%12.21%9.04%14.80%11.38%
Operating Expense12.76M22.06M26.09M40.74M39.27M50.61M74.71M106.89M226.18M220.23M154.74M78.97M258.71M280.27M264.12M276.71M207.83M287.99M273.98M
Operating Income21.80M65.89M87.36M141.24M186.80M106.72M108.42M52.41M-122.95M13.25M252.85M210.02M-329.61M-297.59M203.38M-69.43M7.91M72.17M113.15M
Operating Margin30.89%42.43%45.39%47.53%49.56%28.36%22.61%12.29%-20.01%1.15%22.37%20.40%-31.72%-22.62%10.82%-4.09%0.33%2.97%3.33%
EBITDA33.31M77.41M111.76M182.90M242.51M157.20M182.87M135.08M7.37M233.69M436.15M446.35M17.02M191.30M676.99M391.29M475.06M552.14M605.06M
EBITDA Margin47.21%49.85%58.07%61.55%64.34%41.78%38.14%31.68%1.20%20.33%38.59%43.35%1.64%14.54%36.03%23.05%19.90%22.69%17.79%
Net Income22.11M65.95M84.07M137.11M177.84M108.44M105.47M55.90M-90.21M48.38M210.56M179.99M-279.96M-246.91M186.84M-50.35M31.61M96.08M114.65M
Net Income Margin31.33%42.47%43.68%46.14%47.18%28.82%22.00%13.11%-14.68%4.21%18.63%17.48%-26.94%-18.77%9.94%-2.97%1.32%3.95%3.37%
R&D------31.46M32.02M54.59M48.70M72.64M61.33M111.47M90.86M121.07M143.00M138.57M178.43M163.63M
R&D as % of Total Revenue------6.56%7.51%8.88%4.24%6.43%5.96%10.73%6.91%6.44%8.42%5.80%7.33%4.81%
Interest Expense6.07M4.81M3.33M1.42M121.93K72.72K2.29M828.92K3.69M14.54M15.93M42.63M77.42M107.15M84.19M70.28M49.99M56.05M32.31M
Interest Expense % of Total Revenue8.60%3.10%1.73%0.48%0.03%0.02%0.48%0.19%0.60%1.26%1.41%4.14%7.45%8.14%4.48%4.14%2.09%2.30%0.95%

Balance Sheet

Currency: CNY2007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets160.24M290.49M321.93M1.71B1.84B1.86B1.99B2.13B3.36B3.30B5.29B6.38B6.90B6.21B6.07B7.02B6.61B6.71B6.41B
Total Liabilities123.14M113.61M97.03M82.38M84.44M122.26M199.01M347.47M908.64M796.99M2.58B3.49B4.30B3.86B3.49B2.93B2.44B2.59B2.11B
Total Equity37.11M176.89M224.91M1.63B1.75B1.74B1.79B1.78B2.45B2.50B2.71B2.89B2.60B2.35B2.59B4.08B4.17B4.12B4.30B
Cash27.48M69.72M52.83M1.24B877.21M769.70M671.99M381.91M400.76M256.82M1.99B737.80M866.97M511.43M427.23M1.01B670.68M698.68M589.57M
Total Debt43.60M75.00M30.00M---5.00M5.00M176.24M349.12M1.59B918.81M1.59B1.53B1.32B1.24B1.10B1.05B-
Net Debt16.12M5.28M-22.83M-1.24B-877.21M-769.70M-666.99M-376.91M-224.52M92.31M-401.06M181.01M721.40M1.02B892.79M228.45M431.05M351.67M264.04M

Cash Flow

Currency: CNY2007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow-16.19M31.98M143.07M86.10M-21.10M114.76M140.21M116.47M-153.17M-71.70M492.84M233.61M268.78M123.81M552.01M473.82M270.63M545.89M559.85M
Investing Cash Flow-26.86M-36.48M-66.19M-479.97M-392.53M-62.28M68.10M-260.16M-881.90M200.06M-472.37M-1.94B-724.18M-116.54M-191.57M-848.46M-167.70M-129.62M-
Financing Cash Flow52.44M46.24M-79.69M1.23B-59.22M-108.94M-63.17M-59.11M976.27M-150.76M1.63B223.51M731.12M-205.50M-428.62M816.53M-514.50M-418.72M-
Capital Expenditure26.86M40.28M66.30M168.42M319.25M75.87M178.07M430.13M517.50M237.76M513.90M1.93B689.26M237.14M176.87M222.64M248.04M255.32M150.72M
Free Cash Flow-43.05M-8.30M76.78M-82.32M-340.35M38.89M-37.86M-313.67M-670.67M-309.46M-66.18M-1.69B-420.48M-113.33M375.14M251.18M22.59M290.57M409.13M
Dividends Paid1.65M9.87M34.59M6.65M59.00M108.83M68.17M59.30M14.48M93.11K9.70M67.57M17.51M98.37M101.17M13.55M62.43M40.79M59.32M
FCF to OCF265.87%-25.97%53.66%-95.61%1612.94%33.89%-27.00%-269.32%437.85%431.59%-13.43%-724.13%-156.44%-91.53%67.96%53.01%8.35%53.23%73.08%
Dividend Paid to FCF-3.83%-118.82%45.05%-8.08%-17.33%279.82%-180.06%-18.91%-2.16%-0.03%-14.65%-3.99%-4.16%-86.80%26.97%5.39%276.42%14.04%14.50%

Earnings

Report DateSep 3, 2014Dec 3, 2014Feb 25, 2015Jun 3, 2015Aug 25, 2015Oct 23, 2015Feb 16, 2016Apr 25, 2016Aug 16, 2016Oct 24, 2016Feb 28, 2017Apr 17, 2017Aug 17, 2017Oct 27, 2017Feb 28, 2018Apr 27, 2018Aug 27, 2018Oct 22, 2018Apr 22, 2019Aug 27, 2019Oct 29, 2019Apr 29, 2020Aug 28, 2020Oct 29, 2020Apr 26, 2021Aug 26, 2021Oct 27, 2021Apr 27, 2022Aug 23, 2022Oct 28, 2022Apr 21, 2023Aug 19, 2023Dec 29, 2023Mar 26, 2024Apr 18, 2024Aug 27, 2024Oct 22, 2024Apr 18, 2025Jun 30, 2025Sep 30, 2025Dec 31, 2025Mar 31, 2026Jun 30, 2026
EPS Estimate-------------------------------------------
EPS Actual0.050.03-0.010.010.030.00-0.170.00-0.010.040.040.060.090.080.070.070.110.040.030.00-0.08-0.33-0.18-0.09-0.010.100.070.030.02-0.04-0.11-0.010.020.13-0.010.050.010.030.050.020.030.030.07
Surprise-------------------------------------------
Timing----Pre-marketPre-marketPre-marketAfter-hoursAfter-hoursPre-marketPre-marketPre-marketAfter-hoursPre-marketPre-marketAfter-hoursAfter-hoursPre-marketPre-market-------------After-hours-After-hours--After-hours-----

Key Statistics & Ratios

Market Cap14.52B
Enterprise Value15.36B
Trailing P/E112.71
Forward P/E32.89
PEG Ratio0.00
Price / Sales5.70
Price / Book3.52
EPS0.14
Book Value4.82
Revenue (TTM)2.55B
Gross Profit (TTM)291.75M
EBITDA396.20M
Profit Margin5.33%
Operating Margin-2.01%
Return on Equity3.17%
Return on Assets0.04%
Shares Outstanding920.33M
Shares Float560.17M
Beta0.39
Dividend Yield0.32%
Dividend Rate0.05
Payout Ratio33.20%

Dividends

20261×
0.05May 8, 2026
20251×
0.05Apr 30, 2025
20221×
0.01Jun 24, 2022
20191×
0.03Jul 10, 2019
20181×
0.03Apr 18, 2018
20171×
0.01May 22, 2017
20151×
0.04Jun 1, 2015
20141×
0.10Aug 8, 2014
20131×
0.10May 20, 2013
20121×
0.20Apr 9, 2012
20111×
0.10May 6, 2011

Stock Splits

  • Jun 1, 201520:10
  • May 6, 201125:10