SHENZHEN SINEXCEL ELECTRIC CO.,LTD. Financials Shenzhen Sinexcel Electric Co.,Ltd.
Equities
300693
CNE1000034N2
Electrical Components & Equipment
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 28.68 CNY | -2.55% |
|
-4.56% | -4.11% |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 3,777 | 7,532 | 11,142 | 9,251 | 8,900 | - | - |
| Enterprise Value (EV) 1 | 3,777 | 7,532 | 11,142 | 9,251 | 8,900 | 8,900 | 8,900 |
| P/E ratio | 35.4 x | 66.4 x | 49.9 x | 23 x | 16.7 x | 12.5 x | 9.76 x |
| Yield | 0.58% | - | 0.41% | 1.1% | 1.32% | 1.73% | 2.41% |
| Capitalization / Revenue | 4.9 x | - | 7.41 x | 3.49 x | 2.43 x | 1.8 x | 1.39 x |
| EV / Revenue | 4.9 x | - | 7.41 x | 3.49 x | 2.43 x | 1.8 x | 1.39 x |
| EV / EBITDA | - | - | 41 x | 18.9 x | 13.6 x | 10.3 x | 8.04 x |
| EV / FCF | - | - | - | 31.6 x | 31.9 x | 14.8 x | - |
| FCF Yield | - | - | - | 3.16% | 3.13% | 6.74% | - |
| Price to Book | 5 x | - | 10.5 x | 6.37 x | 4.64 x | 3.49 x | 2.7 x |
| Nbr of stocks (in thousands) | 307,253 | 307,253 | 307,253 | 309,294 | 310,332 | - | - |
| Reference price 2 | 12.29 | 24.51 | 36.26 | 29.91 | 28.68 | 28.68 | 28.68 |
| Announcement Date | 4/9/21 | 4/26/22 | 2/27/23 | 2/27/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 771.4 | - | 1,503 | 2,651 | 3,659 | 4,939 | 6,425 |
| EBITDA 1 | - | - | 272 | 488.9 | 653 | 866.5 | 1,106 |
| EBIT 1 | 121.2 | - | 247.6 | 456.5 | 592.9 | 793.3 | 1,025 |
| Operating Margin | 15.72% | - | 16.47% | 17.22% | 16.2% | 16.06% | 15.95% |
| Earnings before Tax (EBT) 1 | 121.6 | - | 246.3 | 456 | 593.1 | 793.1 | 1,024 |
| Net income 1 | 106.1 | - | 223.5 | 402.8 | 530.6 | 709.9 | 912.4 |
| Net margin | 13.76% | - | 14.87% | 15.2% | 14.5% | 14.37% | 14.2% |
| EPS 2 | 0.3474 | 0.3693 | 0.7266 | 1.302 | 1.714 | 2.289 | 2.940 |
| Free Cash Flow 1 | - | - | - | 292.8 | 279 | 600 | - |
| FCF margin | - | - | - | 11.04% | 7.62% | 12.15% | - |
| FCF Conversion (EBITDA) | - | - | - | 59.89% | 42.73% | 69.24% | - |
| FCF Conversion (Net income) | - | - | - | 72.68% | 52.58% | 84.52% | - |
| Dividend per Share 2 | 0.0713 | - | 0.1470 | 0.3300 | 0.3800 | 0.4950 | 0.6900 |
| Announcement Date | 4/9/21 | 4/26/22 | 2/27/23 | 2/27/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | - | - | 293 | 279 | 600 | - |
| ROE (net income / shareholders' equity) | 15% | 23.5% | 31.8% | 29.2% | 29% | 28.4% |
| ROA (Net income/ Total Assets) | 9.2% | - | 14.4% | 12.8% | 12.8% | 13% |
| Assets 1 | 1,154 | - | 2,804 | 4,140 | 5,561 | 7,008 |
| Book Value Per Share 2 | 2.460 | 3.460 | 4.700 | 6.180 | 8.220 | 10.60 |
| Cash Flow per Share 2 | 0.3700 | 0.6600 | 1.420 | 1.380 | 2.610 | 2.840 |
| Capex 1 | 160 | 143 | 146 | 183 | 156 | 194 |
| Capex / Sales | 20.75% | 9.52% | 5.5% | 4.99% | 3.16% | 3.02% |
| Announcement Date | 4/9/21 | 2/27/23 | 2/27/24 | - | - | - |
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
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
9
Last Close Price
28.68
CNY
Average target price
40.87
CNY
Spread / Average Target
+42.49%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -4.11% | 1.23B | |
| +10.88% | 159B | |
| +28.73% | 141B | |
| +37.27% | 132B | |
| +18.72% | 66.09B | |
| +3.58% | 39.54B | |
| +98.63% | 35.71B | |
| +5.58% | 31.73B | |
| -11.88% | 31.19B | |
| +9.83% | 29.1B |
- Stock Market
- Equities
- 300693 Stock
- Financials Shenzhen Sinexcel Electric Co.,Ltd.
