Financials Shenzhen Inovance Technology Co.,Ltd

Equities

300124

CNE100000V46

Electrical Components & Equipment

End-of-day quote Shenzhen S.E. Other stock markets 06:00:00 2024-05-06 pm EDT			5-day change	1st Jan Change
63.77 ^CNY	+1.30%		+7.18%	+1.00%

Apr. 24	Nomura Adjusts Shenzhen Inovance Technology’s Price Target to 70 Yuan From 76 Yuan, Keeps at Buy	MT
Apr. 22	Shenzhen Inovance Technology Co.,Ltd Reports Earnings Results for the First Quarter Ended March 31, 2024	CI

Valuation

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	53,094	160,450	180,760	184,574	168,854	170,542	-	-
Enterprise Value (EV) ¹	53,088	159,246	178,654	182,035	164,593	163,762	160,967	156,474
P/E ratio	52.8 x	77.1 x	50.4 x	42.6 x	35.5 x	31.4 x	24.3 x	21.7 x
Yield	0.59%	0.39%	0.44%	0.52%	0.71%	0.79%	0.97%	1.2%
Capitalization / Revenue	7.18 x	13.9 x	10.1 x	8.02 x	5.55 x	4.52 x	3.66 x	3.08 x
EV / Revenue	7.18 x	13.8 x	9.96 x	7.91 x	5.41 x	4.34 x	3.45 x	2.83 x
EV / EBITDA	41.9 x	60.1 x	42.8 x	36.9 x	29.4 x	27.1 x	21.2 x	18.4 x
EV / FCF	47.7 x	143 x	180 x	118 x	-	35.2 x	43.8 x	28.9 x
FCF Yield	2.1%	0.7%	0.56%	0.85%	-	2.84%	2.28%	3.46%
Price to Book	6.16 x	15.1 x	11.4 x	9.33 x	6.9 x	5.99 x	4.93 x	4.27 x
Nbr of stocks (in thousands)	2,599,259	2,579,585	2,634,982	2,655,738	2,674,282	2,674,326	-	-
Reference price ²	20.43	62.20	68.60	69.50	63.14	63.77	63.77	63.77
Announcement Date	2/28/20	2/26/21	2/28/22	3/1/23	4/3/24	-	-	-

¹CNY in Million²CNY

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	7,390	11,511	17,943	23,008	30,420	37,713	46,598	55,359
EBITDA ¹	1,266	2,648	4,170	4,931	5,601	6,033	7,576	8,521
EBIT ¹	1,047	2,348	3,822	4,470	5,001	5,218	6,998	7,595
Operating Margin	14.17%	20.39%	21.3%	19.43%	16.44%	13.84%	15.02%	13.72%
Earnings before Tax (EBT) ¹	1,056	2,344	3,819	4,477	5,000	5,719	7,445	8,346
Net income ¹	951.9	2,100	3,573	4,320	4,742	5,425	7,009	7,869
Net margin	12.88%	18.24%	19.92%	18.77%	15.59%	14.39%	15.04%	14.21%
EPS ²	0.3867	0.8067	1.360	1.630	1.780	2.029	2.623	2.941
Free Cash Flow ¹	1,112	1,110	993.2	1,543	-	4,647	3,677	5,413
FCF margin	15.05%	9.64%	5.54%	6.71%	-	12.32%	7.89%	9.78%
FCF Conversion (EBITDA)	87.9%	41.92%	23.82%	31.29%	-	77.03%	48.53%	63.52%
FCF Conversion (Net income)	116.85%	52.85%	27.79%	35.71%	-	85.66%	52.46%	68.79%
Dividend per Share ²	0.1200	0.2400	0.3000	0.3600	0.4500	0.5012	0.6205	0.7655
Announcement Date	2/28/20	2/26/21	2/28/22	3/1/23	4/3/24	-	-	-

¹CNY in Million²CNY

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December	2021 Q4	2022 Q1	2022 Q2	2022 S1	2022 Q3	2022 Q4	2023 Q1	2023 Q2	2023 Q3	2023 Q4	2024 Q1	2024 Q2	2024 Q3	2024 Q4	2025 Q1	2025 Q2
Net sales ¹	4,595	4,778	5,618	-	5,844	6,767	4,782	7,669	7,670	10,299	6,492	9,934	9,998	11,382	7,837	12,317
EBITDA ¹	-	-	-	-	-	-	-	-	-	-	-	1,454	1,454	2,200	-	-
EBIT ¹	1,041	728.8	1,307	-	1,111	1,323	731.6	1,373	1,309	1,587	823.7	1,421	1,422	1,500	1,111	2,023
Operating Margin	22.66%	15.25%	23.27%	-	19.01%	19.55%	15.3%	17.9%	17.06%	15.41%	12.69%	14.3%	14.23%	13.18%	14.18%	16.42%
Earnings before Tax (EBT) ¹	1,040	729.9	1,307	-	1,112	-	-	1,371	-	1,585	821.3	1,586	1,612	1,884	1,186	2,124
Net income ¹	1,082	717.4	1,257	1,975	1,110	1,235	-	1,330	1,242	1,422	811.1	1,562	1,568	1,520	1,179	2,053
Net margin	23.53%	15.01%	22.38%	-	18.99%	18.25%	-	17.34%	16.2%	13.81%	12.49%	15.73%	15.68%	13.35%	15.04%	16.67%
EPS ²	0.4100	0.2600	0.4800	-	0.4200	0.4700	0.2800	0.5000	0.4600	0.5400	0.3000	0.5816	0.5816	0.5967	0.4400	0.7700
Dividend per Share ²	0.3000	-	-	-	-	0.3600	-	-	-	-	-	-	-	0.5036	-	-
Announcement Date	2/28/22	4/25/22	8/22/22	8/22/22	10/26/22	3/1/23	4/24/23	8/21/23	10/26/23	4/3/24	4/22/24	-	-	-	-	-

¹CNY in Million²CNY

Estimates

Balance Sheet Analysis

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt ¹	-	-	-	-	-	-	-	-
Net Cash position ¹	5.99	1,204	2,105	2,539	4,261	6,779	9,575	14,067
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-	-
Free Cash Flow ¹	1,112	1,110	993	1,543	-	4,647	3,677	5,413
ROE (net income / shareholders' equity)	13.8%	21.7%	27.4%	24.3%	21.7%	20.2%	21.5%	21%
ROA (Net income/ Total Assets)	7.55%	12.5%	15.4%	-	-	9.96%	11%	11.2%
Assets ¹	12,608	16,766	23,171	-	-	54,486	63,631	70,296
Book Value Per Share ²	3.320	4.120	6.030	7.450	9.150	10.60	12.90	14.90
Cash Flow per Share ²	0.5200	0.5700	0.6700	1.200	1.260	1.850	2.510	2.820
Capex ¹	249	357	773	1,658	1,505	1,713	1,677	1,960
Capex / Sales	3.37%	3.11%	4.31%	7.21%	4.95%	4.54%	3.6%	3.54%
Announcement Date	2/28/20	2/26/21	2/28/22	3/1/23	4/3/24	-	-	-

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

Ratings for Shenzhen Inovance Technology Co.,Ltd

Trading Rating

Investor Rating

ESG Refinitiv

B+

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

63.77 CNY

Average target price

74.2 CNY

Spread / Average Target

+16.35%

Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Electrical Components & Equipment

	1st Jan change	Capi.
SHENZHEN INOVANCE TECHNOLOGY CO.,LTD	+1.00%	23.63B
SIEMENS AG	+7.52%	152B
SCHNEIDER ELECTRIC SE	+24.60%	133B
EATON CORPORATION PLC	+35.96%	131B
EMERSON ELECTRIC CO.	+10.35%	61.4B
AMETEK, INC.	+2.84%	39.25B
VERTIV HOLDINGS CO	+97.61%	35.53B
WEG S.A.	+5.39%	32.24B
ROCKWELL AUTOMATION, INC.	-12.38%	30.98B
NIDEC CORPORATION	+21.79%	26.49B

Other Electrical Components & Equipment