SHENZHEN LIANDE AUTOMATION EQUIPMENT CO.,LTD. Financials Shenzhen Liande Automation Equipment co.,ltd.
Equities
300545
CNE100002D04
Electronic Equipment & Parts
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 24.81 CNY | -1.12% |
|
-0.12% | -28.19% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 3,811 | 3,991 | 4,088 | 2,814 | 6,141 | 4,410 | - |
| Enterprise Value (EV) 1 | 3,811 | 3,991 | 4,088 | 2,814 | 6,141 | 4,410 | 4,410 |
| P/E ratio | 47.2 x | 55.7 x | 177 x | 37.7 x | 36 x | 18.9 x | 14.8 x |
| Yield | 0.38% | - | - | - | - | - | - |
| Capitalization / Revenue | 5.53 x | - | - | - | 5.09 x | 2.76 x | 1.84 x |
| EV / Revenue | 5.53 x | - | - | - | 5.09 x | 2.76 x | 1.84 x |
| EV / EBITDA | - | - | - | - | 25.3 x | 13.9 x | 11.4 x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | 5.29 x | - | - | - | - | - | - |
| Nbr of stocks (in thousands) | 144,087 | 146,149 | 177,741 | 177,743 | 177,745 | 177,748 | - |
| Reference price 2 | 26.45 | 27.31 | 23.00 | 15.83 | 34.55 | 24.81 | 24.81 |
| Announcement Date | 2/25/20 | 4/27/21 | 4/19/22 | 4/19/23 | 4/18/24 | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 688.6 | - | - | - | 1,207 | 1,600 | 2,400 |
| EBITDA 1 | - | - | - | - | 243 | 318.2 | 387.6 |
| EBIT 1 | 87.04 | - | - | - | 202.1 | 234.2 | 288.3 |
| Operating Margin | 12.64% | - | - | - | 16.74% | 14.64% | 12.01% |
| Earnings before Tax (EBT) 1 | 87.98 | - | - | - | 202.2 | 235.2 | 289.5 |
| Net income 1 | 80.87 | 74.29 | 22.54 | 76.88 | 177.3 | 232 | 298.2 |
| Net margin | 11.74% | - | - | - | 14.69% | 14.5% | 12.42% |
| EPS 2 | 0.5600 | 0.4900 | 0.1300 | 0.4200 | 0.9600 | 1.310 | 1.680 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share | 0.1000 | - | - | - | - | - | - |
| Announcement Date | 2/25/20 | 4/27/21 | 4/19/22 | 4/19/23 | 4/18/24 | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 12.9% | - | - | - | 11.2% | 12.6% | 14.4% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - |
| Book Value Per Share | 5.000 | - | - | - | - | - | - |
| Cash Flow per Share 2 | 0.4700 | - | - | - | 0.6900 | 0.9500 | -3.320 |
| Capex | 33.8 | - | - | - | - | - | - |
| Capex / Sales | 4.9% | - | - | - | - | - | - |
| Announcement Date | 2/25/20 | 4/27/21 | 4/19/22 | 4/19/23 | 4/18/24 | - | - |
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
24.81
CNY
Average target price
41.77
CNY
Spread / Average Target
+68.36%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -28.19% | 611M | |
| +9.75% | 28.63B | |
| +6.28% | 11.61B | |
| +10.15% | 7.66B | |
| -1.65% | 4.23B | |
| -9.88% | 4.21B | |
| +19.41% | 4.01B | |
| -16.33% | 3.93B | |
| -5.94% | 3.77B | |
| -22.07% | 2.83B |
- Stock Market
- Equities
- 300545 Stock
- Financials Shenzhen Liande Automation Equipment co.,ltd.