HANGZHOU WEIGUANG ELECTRONIC CO.,LTD. Financials Hangzhou Weiguang Electronic Co.,Ltd.
Equities
002801
CNE1000027J4
Electrical Components & Equipment
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 23.04 CNY | -0.22% |
|
+3.97% | +5.93% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 4,376 | 5,453 | 4,707 | 5,697 | 5,291 | - | - |
| Enterprise Value (EV) 1 | 4,376 | 5,453 | 4,707 | 5,697 | 5,291 | 5,291 | 5,291 |
| P/E ratio | 26.5 x | 28.3 x | 18.5 x | 18.5 x | 15.3 x | 12.3 x | 10.3 x |
| Yield | - | - | - | 2.02% | - | - | - |
| Capitalization / Revenue | - | 6.83 x | - | 4.73 x | 3.44 x | 2.88 x | 2.44 x |
| EV / Revenue | - | 6.83 x | - | 4.73 x | 3.44 x | 2.88 x | 2.44 x |
| EV / EBITDA | - | 22.4 x | - | - | 12.6 x | 10.1 x | 8.45 x |
| EV / FCF | - | - | - | 29,905,953 x | - | - | - |
| FCF Yield | - | - | - | 0% | - | - | - |
| Price to Book | - | 4.64 x | - | 3.72 x | 2.98 x | 2.48 x | 2.07 x |
| Nbr of stocks (in thousands) | 229,632 | 229,632 | 229,632 | 229,632 | 229,632 | - | - |
| Reference price 2 | 19.06 | 23.75 | 20.50 | 24.81 | 23.04 | 23.04 | 23.04 |
| Announcement Date | 2/27/20 | 2/7/21 | 2/25/22 | 2/21/23 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 798.2 | - | 1,205 | 1,540 | 1,839 | 2,172 |
| EBITDA 1 | - | 243.8 | - | - | 420 | 524 | 626 |
| EBIT 1 | - | 223.8 | - | 348 | 398 | 487 | 582 |
| Operating Margin | - | 28.04% | - | 28.88% | 25.84% | 26.48% | 26.8% |
| Earnings before Tax (EBT) 1 | - | 223.3 | - | 347.9 | 398 | 487 | 582 |
| Net income 1 | 165.3 | 193.4 | 254.4 | 307.9 | 347 | 429 | 512 |
| Net margin | - | 24.24% | - | 25.56% | 22.53% | 23.33% | 23.57% |
| EPS 2 | 0.7180 | 0.8400 | 1.110 | 1.340 | 1.510 | 1.870 | 2.230 |
| Free Cash Flow | - | - | - | 190.5 | - | - | - |
| FCF margin | - | - | - | 15.81% | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | 61.87% | - | - | - |
| Dividend per Share | - | - | - | 0.5000 | - | - | - |
| Announcement Date | 2/27/20 | 2/7/21 | 2/25/22 | 2/21/23 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | 191 | - | - | - |
| ROE (net income / shareholders' equity) | - | 17.7% | - | 21.8% | 19.6% | 20.1% | 20% |
| ROA (Net income/ Total Assets) | - | - | - | - | 16.5% | 17% | 16.9% |
| Assets 1 | - | - | - | - | 2,103 | 2,524 | 3,030 |
| Book Value Per Share 2 | - | 5.110 | - | 6.670 | 7.730 | 9.290 | 11.20 |
| Cash Flow per Share | - | 0.5700 | - | - | - | - | - |
| Capex 1 | - | - | - | 67 | 240 | 200 | 140 |
| Capex / Sales | - | - | - | 5.56% | 15.58% | 10.88% | 6.45% |
| Announcement Date | 2/27/20 | 2/7/21 | 2/25/22 | 2/21/23 | - | - | - |
1CNY in Million2CNY
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
23.04
CNY
Average target price
33
CNY
Spread / Average Target
+43.23%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +5.93% | 732M | |
| +6.41% | 8.34B | |
| +6.84% | 1.77B | |
| -33.19% | 1.27B | |
| -7.79% | 701M | |
| -6.56% | 557M | |
| -20.69% | 462M | |
| -28.43% | 406M | |
| +0.13% | 291M | |
| -13.32% | 248M |
- Stock Market
- Equities
- 002801 Stock
- Financials Hangzhou Weiguang Electronic Co.,Ltd.
