Financials Huada Automotive Technology Corp.,Ltd

Equities

603358

CNE100002GW2

Auto, Truck & Motorcycle Parts

End-of-day quote Shanghai S.E. 06:00:00 2024-04-29 pm EDT 5-day change 1st Jan Change
29.17 CNY +4.25% Intraday chart for Huada Automotive Technology Corp.,Ltd +6.62% +24.76%

Valuation

Fiscal Period: December 2020 2021 2022 2023 2024
Capitalization 1 5,927 8,904 7,938 10,265 12,807
Enterprise Value (EV) 1 5,927 8,904 7,938 10,265 12,807
P/E ratio 25.9 x 24.7 x 30.6 x 31.6 x 25.8 x
Yield - - 1.66% 1.5% 2.54%
Capitalization / Revenue - 1.89 x 1.54 x 1.91 x 1.85 x
EV / Revenue - 1.89 x 1.54 x 1.91 x 1.85 x
EV / EBITDA - - 15.6 x 15.1 x 15.4 x
EV / FCF - - - - -
FCF Yield - - - - -
Price to Book - 2.96 x 2.51 x 3.06 x 3.5 x
Nbr of stocks (in thousands) 439,040 439,040 439,040 439,040 439,040
Reference price 2 13.50 20.28 18.08 23.38 29.17
Announcement Date 3/24/21 2/25/22 4/27/23 4/29/24 -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2020 2021 2022 2023 2024
Net sales 1 - 4,717 5,163 5,369 6,915
EBITDA 1 - - 509.4 681.7 833
EBIT 1 - 416.9 308.3 453.4 580
Operating Margin - 8.84% 5.97% 8.45% 8.39%
Earnings before Tax (EBT) 1 - 417.6 311.1 449.7 580
Net income 1 228.8 358.3 260.3 324.6 498
Net margin - 7.6% 5.04% 6.05% 7.2%
EPS 2 0.5214 0.8200 0.5900 0.7400 1.130
Free Cash Flow - - - - -
FCF margin - - - - -
FCF Conversion (EBITDA) - - - - -
FCF Conversion (Net income) - - - - -
Dividend per Share 2 - - 0.3000 0.3500 0.7400
Announcement Date 3/24/21 2/25/22 4/27/23 4/29/24 -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2020 2021 2022 2023 2024
Net Debt - - - - -
Net Cash position - - - - -
Leverage (Debt/EBITDA) - - - - -
Free Cash Flow - - - - -
ROE (net income / shareholders' equity) - 12.4% 8.44% 9.96% 14.1%
ROA (Net income/ Total Assets) - - 4.32% - 6.8%
Assets 1 - - 6,023 - 7,324
Book Value Per Share 2 - 6.860 7.200 7.640 8.340
Cash Flow per Share 2 - 0.7700 0.4500 0.7700 1.680
Capex 1 - 227 187 277 467
Capex / Sales - 4.82% 3.62% 5.15% 6.75%
Announcement Date 3/24/21 2/25/22 4/27/23 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
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
29.17 CNY
Average target price
20.28 CNY
Spread / Average Target
-30.48%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 603358 Stock
  4. Financials Huada Automotive Technology Corp.,Ltd