XI'AN BRIGHT LASER TECHNOLOGIES CO.,LTD. Financials Xi'an Bright Laser Technologies Co.,Ltd.
Equities
688333
CNE100003N19
Electronic Equipment & Parts
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 83.49 CNY | -4.38% |
|
+7.20% | -27.96% |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 12,158 | 17,209 | 16,146 | 22,286 | 16,207 | - | - |
| Enterprise Value (EV) 1 | 12,158 | 17,209 | 16,146 | 19,964 | 16,162 | 15,628 | 16,207 |
| P/E ratio | 141 x | -318 x | - | 133 x | 49 x | 22.5 x | 25.8 x |
| Yield | - | - | - | 0.13% | 0.12% | 1.05% | 0.24% |
| Capitalization / Revenue | 29.5 x | 31.2 x | 17.6 x | 18.1 x | 8.84 x | 5.62 x | 4.88 x |
| EV / Revenue | 29.5 x | 31.2 x | 17.6 x | 16.2 x | 8.81 x | 5.42 x | 4.88 x |
| EV / EBITDA | - | -398 x | - | 78.7 x | 32 x | 18.8 x | 17.3 x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | 10.5 x | 13.4 x | - | 4.67 x | 3.19 x | 3.91 x | 2.64 x |
| Nbr of stocks (in thousands) | 156,800 | 158,351 | 158,351 | 192,289 | 194,120 | - | - |
| Reference price 2 | 77.54 | 108.7 | 102.0 | 115.9 | 83.49 | 83.49 | 83.49 |
| Announcement Date | 2/25/21 | 2/25/22 | 2/23/23 | 2/19/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 412.2 | 552 | 918.9 | 1,232 | 1,834 | 2,885 | 3,322 |
| EBITDA 1 | - | -43.21 | - | 253.6 | 504.5 | 833.5 | 936.5 |
| EBIT 1 | 83.15 | -84.41 | - | 138.6 | 361 | 640.7 | 724.5 |
| Operating Margin | 20.17% | -15.29% | - | 11.25% | 19.68% | 22.21% | 21.81% |
| Earnings before Tax (EBT) 1 | 94.98 | -78.87 | - | 135.2 | 363.5 | 630.6 | 726 |
| Net income 1 | 86.7 | -53.31 | 78.14 | 141.6 | 330.5 | 628.3 | 629 |
| Net margin | 21.04% | -9.66% | 8.5% | 11.49% | 18.02% | 21.78% | 18.93% |
| EPS 2 | 0.5510 | -0.3418 | - | 0.8700 | 1.705 | 3.708 | 3.240 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | 0.1460 | 0.1000 | 0.8750 | 0.2000 |
| Announcement Date | 2/25/21 | 2/25/22 | 2/23/23 | 2/19/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 S1 |
|---|---|
| Net sales 1 | 276.8 |
| EBITDA | - |
| EBIT | - |
| Operating Margin | - |
| Earnings before Tax (EBT) | - |
| Net income | - |
| Net margin | - |
| EPS | - |
| Dividend per Share | - |
| Announcement Date | 8/30/22 |
1CNY in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - | - |
| Net Cash position 1 | - | - | - | - | 2,322 | 45.1 | 579 | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 10.9% | 7.81% | -4.38% | - | 8.57% | 6.51% | 20.3% | 10.2% |
| ROA (Net income/ Total Assets) | - | - | -2.82% | - | 2.96% | 4.68% | 5.62% | 5.65% |
| Assets 1 | - | - | 1,893 | - | 4,778 | 7,062 | 11,190 | 11,143 |
| Book Value Per Share 2 | - | 7.410 | 8.130 | - | 24.80 | 26.20 | 21.40 | 31.60 |
| Cash Flow per Share 2 | - | 0.5800 | 0.1700 | - | -0.8000 | 4.070 | 3.150 | 4.120 |
| Capex 1 | - | - | 319 | - | 271 | 329 | 519 | 439 |
| Capex / Sales | - | - | 57.76% | - | 21.98% | 17.96% | 17.99% | 13.21% |
| Announcement Date | 4/28/20 | 2/25/21 | 2/25/22 | 2/23/23 | 2/19/24 | - | - | - |
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
6
Last Close Price
83.49
CNY
Average target price
131.6
CNY
Spread / Average Target
+57.57%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -27.96% | 2.24B | |
| +12.94% | 109B | |
| +0.91% | 30.23B | |
| +12.31% | 22.34B | |
| -11.83% | 18.66B | |
| -8.62% | 16.99B | |
| +15.54% | 16.24B | |
| -5.91% | 12.07B | |
| +1.93% | 10.99B | |
| -15.91% | 8.36B |
- Stock Market
- Equities
- 688333 Stock
- Financials Xi'an Bright Laser Technologies Co.,Ltd.