BEIJING TONGTECH CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 10.37 CNY | -1.43% |
|
+4.12% | -43.27% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 12,523 | 12,868 | 13,451 | 9,412 | 10,360 | 5,962 |
| Enterprise Value (EV) 1 | 12,523 | 12,868 | 13,451 | 9,412 | 10,360 | 5,962 |
| P/E ratio | 84.1 x | 53.1 x | 54.7 x | 157 x | -14 x | 21.9 x |
| Yield | - | - | 0.3% | - | - | 3.61% |
| Capitalization / Revenue | 25 x | - | 15.6 x | 10.4 x | 18.6 x | 4.38 x |
| EV / Revenue | 25 x | - | 15.6 x | 10.4 x | 18.6 x | 4.38 x |
| EV / EBITDA | - | - | 46.3 x | 87.5 x | -16.3 x | 17.2 x |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Price to Book | - | - | 5.95 x | 3.88 x | 2.72 x | 2.31 x |
| Nbr of stocks (in thousands) | 433,223 | 450,504 | 455,515 | 460,699 | 566,723 | 566,723 |
| Reference price 2 | 28.91 | 28.56 | 29.53 | 20.43 | 18.28 | 10.52 |
| Announcement Date | 2/27/20 | 4/26/21 | 4/14/22 | 4/26/23 | 4/29/24 | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Net sales 1 | 501.7 | - | 863.2 | 907.8 | 556.8 | 1,360 |
| EBITDA 1 | - | - | 290.8 | 107.5 | -634.3 | 346 |
| EBIT 1 | - | - | 262.9 | 57.79 | -685.4 | 304 |
| Operating Margin | - | - | 30.46% | 6.37% | -123.1% | 22.35% |
| Earnings before Tax (EBT) 1 | - | - | 261.9 | 56.37 | -687.9 | 304 |
| Net income 1 | - | 244.4 | 248.1 | 59.21 | -672.8 | 274 |
| Net margin | - | - | 28.74% | 6.52% | -120.83% | 20.15% |
| EPS 2 | 0.3438 | 0.5375 | 0.5400 | 0.1300 | -1.310 | 0.4800 |
| Free Cash Flow | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | 0.0900 | - | - | 0.3800 |
| Announcement Date | 2/27/20 | 4/26/21 | 4/14/22 | 4/26/23 | 4/29/24 | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 Q3 | 2022 Q4 |
|---|---|---|
| Net sales | - | - |
| EBITDA | - | - |
| EBIT | - | - |
| Operating Margin | - | - |
| Earnings before Tax (EBT) | - | - |
| Net income 1 | -89.91 | 239.9 |
| Net margin | - | - |
| EPS | -0.1956 | - |
| Dividend per Share | - | - |
| Announcement Date | 10/27/22 | 4/26/23 |
1CNY in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 13% | 11.5% | 2.57% | -21.9% | 11% |
| ROA (Net income/ Total Assets) | - | - | 9.7% | 2.1% | - | 8.9% |
| Assets 1 | - | - | 2,557 | 2,815 | - | 3,079 |
| Book Value Per Share 2 | - | - | 4.960 | 5.270 | 6.710 | 4.560 |
| Cash Flow per Share 2 | - | - | 0.5600 | -0.3500 | -0.3200 | 0.2700 |
| Capex 1 | - | - | 121 | 24.8 | 12.5 | 98 |
| Capex / Sales | - | - | 14.03% | 2.73% | 2.25% | 7.21% |
| Announcement Date | 2/27/20 | 4/26/21 | 4/14/22 | 4/26/23 | 4/29/24 | - |
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
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
10.52
CNY
Average target price
23
CNY
Spread / Average Target
+118.63%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -42.45% | 824M | |
| -12.88% | 192B | |
| +0.61% | 167B | |
| +3.89% | 156B | |
| +8.07% | 103B | |
| +36.59% | 84.35B | |
| +11.45% | 82.24B | |
| -7.04% | 71.76B | |
| -17.20% | 55.03B | |
| -9.48% | 43.53B |
- Stock Market
- Equities
- 300379 Stock
- Financials Beijing Tongtech Co., Ltd.