Financials Qudian Inc.

Equities

QD

US7477981069

Financial Technology (Fintech)

Market Closed - Nyse 04:00:02 2024-04-26 pm EDT 5-day change 1st Jan Change
2.46 USD +1.23% Intraday chart for Qudian Inc. +7.89% +20.59%

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 26,928 9,611 8,311 2,285 1,558 1,660
Enterprise Value (EV) 1 29,000 11,383 8,883 -3,267 -5,391 -7,053
P/E ratio 11.5 x 3.81 x 3 x 2.51 x 2.71 x -4.47 x
Yield - - - - - -
Capitalization / Revenue 5.64 x 1.25 x 0.94 x 0.63 x 0.98 x 3.17 x
EV / Revenue 6.07 x 1.49 x 1.01 x -0.9 x -3.4 x -13.5 x
EV / EBITDA 11.3 x 4.04 x 1.77 x -4.14 x -6 x 45 x
EV / FCF -6.62 x 5.01 x 3.33 x -0.47 x -5.29 x -3.84 x
FCF Yield -15.1% 20% 30.1% -214% -18.9% -26.1%
Price to Book 2.79 x 0.81 x 0.7 x 0.19 x 0.12 x 0.13 x
Nbr of stocks (in thousands) 330,051 325,838 253,458 253,729 253,088 252,475
Reference price 2 81.59 29.50 32.79 9.004 6.156 6.573
Announcement Date 4/9/18 4/15/19 4/27/20 4/29/21 4/29/22 4/28/23
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 4,775 7,664 8,796 3,616 1,587 524
EBITDA 1 2,577 2,818 5,014 788.1 899.1 -156.6
EBIT 1 2,571 2,806 4,992 777.7 877.5 -164.6
Operating Margin 53.85% 36.61% 56.76% 21.51% 55.3% -31.4%
Earnings before Tax (EBT) 1 2,420 2,649 3,891 1,221 846.4 -269.6
Net income 1 2,164 2,491 3,264 958.8 589.1 -362
Net margin 45.33% 32.51% 37.11% 26.52% 37.13% -69.07%
EPS 2 7.090 7.740 10.94 3.590 2.270 -1.471
Free Cash Flow 1 -4,384 2,272 2,670 6,995 1,019 1,838
FCF margin -91.8% 29.65% 30.35% 193.47% 64.21% 350.65%
FCF Conversion (EBITDA) - 80.63% 53.24% 887.58% 113.31% -
FCF Conversion (Net income) - 91.21% 81.78% 729.57% 172.95% -
Dividend per Share - - - - - -
Announcement Date 4/9/18 4/15/19 4/27/20 4/29/21 4/29/22 4/28/23
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 2,072 1,773 572 - - -
Net Cash position 1 - - - 5,551 6,949 8,713
Leverage (Debt/EBITDA) 0.8041 x 0.629 x 0.114 x - - -
Free Cash Flow 1 -4,384 2,272 2,670 6,995 1,019 1,838
ROE (net income / shareholders' equity) 35.9% 24.5% 28.7% 8.05% 4.8% -2.95%
ROA (Net income/ Total Assets) 12.1% 9.84% 18% 3.06% 3.99% -0.77%
Assets 1 17,844 25,311 18,107 31,326 14,763 47,229
Book Value Per Share 2 29.30 36.50 47.00 47.00 49.30 51.90
Cash Flow per Share 2 21.00 8.440 11.30 6.080 8.140 15.00
Capex 1 11.3 140 76.4 222 478 274
Capex / Sales 0.24% 1.83% 0.87% 6.13% 30.15% 52.21%
Announcement Date 4/9/18 4/15/19 4/27/20 4/29/21 4/29/22 4/28/23
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. QD Stock
  4. Financials Qudian Inc.