Financials Beijing InHand Networks Technology Co., Ltd.

Equities

688080

CNE100003RG0

Communications & Networking

End-of-day quote Shanghai S.E. 06:00:00 2024-04-29 pm EDT 5-day change 1st Jan Change
34.55 CNY -1.20% Intraday chart for Beijing InHand Networks Technology Co., Ltd. +7.20% -14.86%

Valuation

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 2,868 4,598 2,160 2,987 2,543 - -
Enterprise Value (EV) 1 2,868 4,598 2,160 2,987 2,543 2,543 2,543
P/E ratio 68.4 x 43.9 x 30.7 x 27.2 x 19.5 x 14 x 10.2 x
Yield - 0.22% 0.34% 0.42% 0.55% 0.78% 1.13%
Capitalization / Revenue - 10.2 x 5.58 x 6.05 x 3.95 x 2.98 x 2.24 x
EV / Revenue - 10.2 x 5.58 x 6.05 x 3.95 x 2.98 x 2.24 x
EV / EBITDA - - 26.9 x 30.2 x 18.1 x 12.9 x 9.32 x
EV / FCF - 141,025,690 x 40,531,706 x - - - -
FCF Yield - 0% 0% - - - -
Price to Book - 6.16 x 2.63 x 3.27 x 2.44 x 2.09 x 1.75 x
Nbr of stocks (in thousands) 73,400 73,400 73,602 73,602 73,602 - -
Reference price 2 39.07 62.64 29.34 40.58 34.55 34.55 34.55
Announcement Date 2/26/21 2/24/22 2/27/23 2/26/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net sales 1 - 449.5 387 493.3 643.8 852 1,136
EBITDA 1 - - 80.33 98.96 140.9 197.4 272.8
EBIT 1 - 118.3 75.89 105.1 149 207.6 286.6
Operating Margin - 26.32% 19.61% 21.31% 23.15% 24.36% 25.23%
Earnings before Tax (EBT) 1 - 121.4 76.83 105.1 149.5 208.1 287.1
Net income 1 40.34 104.9 70.35 93.95 130.4 181.4 250.2
Net margin - 23.35% 18.18% 19.04% 20.25% 21.29% 22.02%
EPS 2 0.5714 1.429 0.9571 1.490 1.770 2.465 3.400
Free Cash Flow - 32.6 53.28 - - - -
FCF margin - 7.25% 13.77% - - - -
FCF Conversion (EBITDA) - - 66.33% - - - -
FCF Conversion (Net income) - 31.07% 75.74% - - - -
Dividend per Share 2 - 0.1400 0.1000 0.1700 0.1900 0.2700 0.3900
Announcement Date 2/26/21 2/24/22 2/27/23 2/26/24 - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - -
Net Cash position - - - - - - -
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow - 32.6 53.3 - - - -
ROE (net income / shareholders' equity) - 15.1% 8.97% 10.9% 12.5% 14.9% 17.2%
ROA (Net income/ Total Assets) - - 7.96% - 10.6% 12.6% 14.6%
Assets 1 - - 883.9 - 1,231 1,441 1,711
Book Value Per Share 2 - 10.20 11.20 12.40 14.20 16.50 19.80
Cash Flow per Share 2 - - 0.7900 2.590 1.730 2.300 3.050
Capex 1 - 5.93 4.58 8.18 6 8 8
Capex / Sales - 1.32% 1.18% 1.66% 0.93% 0.94% 0.7%
Announcement Date 2/26/21 2/24/22 2/27/23 2/26/24 - - -
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
34.55
Average target price
-
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 688080 Stock
  4. Financials Beijing InHand Networks Technology Co., Ltd.