GUANGZHOU LINGWE TECHNOLOGY CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 26.22 CNY | +1.12% |
|
+2.26% | -11.57% |
Valuation
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Capitalization 1 | 3,216 | 2,844 | - | - |
| Enterprise Value (EV) 1 | 3,216 | 2,844 | 2,844 | 2,844 |
| P/E ratio | - | - | - | - |
| Yield | - | - | - | - |
| Capitalization / Revenue | 6.9 x | 5.27 x | 4.25 x | 3.56 x |
| EV / Revenue | 6.9 x | 5.27 x | 4.25 x | 3.56 x |
| EV / EBITDA | 23.8 x | 13.9 x | 10.6 x | 8.54 x |
| EV / FCF | - | - | - | - |
| FCF Yield | - | - | - | - |
| Price to Book | 2.15 x | 1.75 x | 1.59 x | 1.44 x |
| Nbr of stocks (in thousands) | 108,472 | 108,472 | - | - |
| Reference price 2 | 29.65 | 26.22 | 26.22 | 26.22 |
| Announcement Date | 4/21/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 401.2 | 465.9 | 540 | 669 | 798 |
| EBITDA 1 | - | 110.1 | 135.4 | 205 | 269 | 333 |
| EBIT 1 | - | 109.6 | 147.9 | 188 | 241 | 291 |
| Operating Margin | - | 27.31% | 31.74% | 34.81% | 36.02% | 36.47% |
| Earnings before Tax (EBT) | - | 108.9 | - | - | - | - |
| Net income | 67.54 | 90.99 | - | - | - | - |
| Net margin | - | 22.68% | - | - | - | - |
| EPS | 0.8300 | 1.120 | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 1/9/23 | 4/17/23 | 4/21/24 | - | - | - |
1CNY in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 15.9% | 8.89% | 9.7% | 11.3% | 12.3% |
| ROA (Net income/ Total Assets) | - | 12.6% | 10.4% | 8.9% | 10.4% | 11.3% |
| Assets | - | 721.3 | - | - | - | - |
| Book Value Per Share 1 | - | 7.590 | 13.80 | 15.00 | 16.50 | 18.20 |
| Cash Flow per Share | - | 1.110 | - | - | - | - |
| Capex 2 | - | 40.8 | 187 | 223 | 361 | 450 |
| Capex / Sales | - | 10.17% | 40.14% | 41.3% | 53.96% | 56.39% |
| Announcement Date | 1/9/23 | 4/17/23 | 4/21/24 | - | - | - |
1CNY2CNY in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
26.22
CNY
Average target price
36
CNY
Spread / Average Target
+37.30%
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -11.57% | 393M | |
| +17.07% | 66.31B | |
| -0.33% | 48.46B | |
| +19.60% | 43.27B | |
| +27.43% | 27.41B | |
| +7.86% | 19.26B | |
| -2.14% | 16.61B | |
| +7.99% | 16.58B | |
| -15.01% | 14.41B | |
| -30.22% | 14.02B |
- Stock Market
- Equities
- 301373 Stock
- Financials GuangZhou LingWe Technology Co., Ltd.
