SHENZHEN XINYICHANG TECHNOLOGY CO., LTD. Financials Shenzhen Xinyichang Technology Co., Ltd.
Equities
688383
CNE100005DC4
Semiconductor Equipment & Testing
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 66 CNY | -1.05% |
|
+2.10% | -37.02% |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 12,332 | 9,686 | 10,652 | 6,698 | - | - |
| Enterprise Value (EV) 1 | 12,332 | 9,686 | 10,652 | 6,698 | 6,698 | 6,698 |
| P/E ratio | 48.7 x | 47.2 x | 178 x | 36.5 x | 25 x | 21.1 x |
| Yield | 0.41% | 0.32% | 0.19% | 0.83% | 1.02% | - |
| Capitalization / Revenue | 10.3 x | 8.18 x | 10.2 x | 5.08 x | 3.74 x | 2.82 x |
| EV / Revenue | 10.3 x | 8.18 x | 10.2 x | 5.08 x | 3.74 x | 2.82 x |
| EV / EBITDA | 45 x | 39.3 x | 131 x | 18.5 x | 14.4 x | 13.5 x |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Price to Book | 9.87 x | 7.07 x | 7.71 x | 4.35 x | 3.67 x | 3.29 x |
| Nbr of stocks (in thousands) | 102,134 | 102,082 | 101,647 | 101,490 | - | - |
| Reference price 2 | 120.7 | 94.88 | 104.8 | 66.00 | 66.00 | 66.00 |
| Announcement Date | 2/27/22 | 2/27/23 | 1/30/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 704.3 | 1,197 | 1,184 | 1,040 | 1,318 | 1,790 | 2,373 |
| EBITDA 1 | - | 274.1 | 246.4 | 81.06 | 362.3 | 465 | 495 |
| EBIT 1 | - | 260.1 | 224.8 | 49.56 | 181.5 | 292.7 | 351 |
| Operating Margin | - | 21.74% | 18.99% | 4.76% | 13.78% | 16.35% | 14.79% |
| Earnings before Tax (EBT) 1 | - | 262.7 | 224.7 | 49.63 | 182 | 293 | 352 |
| Net income 1 | - | 232 | 204.7 | 60.3 | 184.5 | 270.3 | 320 |
| Net margin | - | 19.39% | 17.3% | 5.8% | 14% | 15.1% | 13.49% |
| EPS 2 | - | 2.480 | 2.010 | 0.5900 | 1.810 | 2.643 | 3.130 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | 0.5000 | 0.3000 | 0.2000 | 0.5500 | 0.6700 | - |
| Announcement Date | 4/8/21 | 2/27/22 | 2/27/23 | 1/30/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 23.5% | 15.6% | 4.38% | 12.3% | 14.8% | 15.6% |
| ROA (Net income/ Total Assets) | - | 12.5% | 8.71% | 2.39% | 6.3% | 7.66% | - |
| Assets 1 | - | 1,863 | 2,350 | 2,526 | 2,929 | 3,531 | - |
| Book Value Per Share 2 | - | 12.20 | 13.40 | 13.60 | 15.20 | 18.00 | 20.10 |
| Cash Flow per Share 2 | - | -0.9400 | -2.670 | -0.0100 | 1.370 | 1.340 | -0.4300 |
| Capex 1 | - | 66 | 52.8 | 241 | 310 | 207 | - |
| Capex / Sales | - | 5.51% | 4.46% | 23.21% | 23.53% | 11.53% | - |
| Announcement Date | 4/8/21 | 2/27/22 | 2/27/23 | 1/30/24 | - | - | - |
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
3
Last Close Price
66
CNY
Average target price
73.2
CNY
Spread / Average Target
+10.91%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -37.02% | 926M | |
| +35.62% | 183B | |
| +64.87% | 39.65B | |
| -9.50% | 30.36B | |
| +20.39% | 21.71B | |
| +1.50% | 11.52B | |
| -13.01% | 11.45B | |
| +127.23% | 9.98B | |
| +22.19% | 5.73B | |
| -25.26% | 4.7B |
- Stock Market
- Equities
- 688383 Stock
- Financials Shenzhen Xinyichang Technology Co., Ltd.