Financials Dongguan Aohai Technology Co., Ltd.

Equities

002993

CNE1000040Q2

Electrical Components & Equipment

End-of-day quote Shenzhen S.E. 06:00:00 2024-04-29 pm EDT 5-day change 1st Jan Change
33.53 CNY +3.87% Intraday chart for Dongguan Aohai Technology Co., Ltd. +7.19% -11.99%

Valuation

Fiscal Period: December 2020 2021 2022 2023 2024 2025
Capitalization 1 11,998 9,256 7,994 10,409 9,160 -
Enterprise Value (EV) 1 11,998 9,256 7,994 10,409 9,160 9,160
P/E ratio 30.4 x 27 x 19.3 x 24 x 13.2 x 10.3 x
Yield 0.45% - - - - -
Capitalization / Revenue 4.07 x - 1.79 x 2.01 x 1.17 x 0.93 x
EV / Revenue 4.07 x - 1.79 x 2.01 x 1.17 x 0.93 x
EV / EBITDA - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Price to Book 5.41 x - 2.05 x 2.2 x 1.62 x 1.41 x
Nbr of stocks (in thousands) 235,040 235,040 235,040 273,197 273,197 -
Reference price 2 51.05 39.38 34.01 38.10 33.53 33.53
Announcement Date 3/15/21 4/18/22 4/27/23 4/29/24 - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2020 2021 2022 2023 2024 2025
Net sales 1 2,945 - 4,467 5,174 7,859 9,827
EBITDA - - - - - -
EBIT 1 374.7 - 494.7 494.8 829 1,092
Operating Margin 12.72% - 11.07% 9.56% 10.55% 11.11%
Earnings before Tax (EBT) 1 373.9 - 494.9 494.9 830 1,092
Net income 1 329 343.5 437.7 440.9 700 895
Net margin 11.17% - 9.8% 8.52% 8.91% 9.11%
EPS 2 1.677 1.460 1.760 1.590 2.540 3.240
Free Cash Flow - - - - - -
FCF margin - - - - - -
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share 0.2308 - - - - -
Announcement Date 3/15/21 4/18/22 4/27/23 4/29/24 - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2020 2021 2022 2023 2024 2025
Net Debt - - - - - -
Net Cash position - - - - - -
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow - - - - - -
ROE (net income / shareholders' equity) 25.1% - 13.5% 9.44% 12% 13.3%
ROA (Net income/ Total Assets) 10.3% - - - - -
Assets 1 3,208 - - - - -
Book Value Per Share 2 9.430 - 16.60 17.30 20.70 23.80
Cash Flow per Share 2 2.730 - 2.290 2.240 0.3600 6.780
Capex 1 263 - 374 404 510 465
Capex / Sales 8.92% - 8.38% 7.81% 6.49% 4.73%
Announcement Date 3/15/21 4/18/22 4/27/23 4/29/24 - -
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
33.53
Average target price
-
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 002993 Stock
  4. Financials Dongguan Aohai Technology Co., Ltd.