ZHUZHOU HONGDA ELECTRONICS CORP.,LTD. Financials Zhuzhou Hongda Electronics Corp.,Ltd.
Equities
300726
CNE1000035L3
Electronic Equipment & Parts
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 24.05 CNY | -2.71% |
|
+0.04% | -20.34% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 10,531 | 28,947 | 41,209 | 18,179 | 12,433 | 9,905 | - |
| Enterprise Value (EV) 1 | 10,531 | 28,947 | 41,209 | 17,678 | 12,433 | 9,905 | 9,905 |
| P/E ratio | 35.9 x | 59.8 x | 49.1 x | 21.3 x | 26.4 x | 8.41 x | 7.07 x |
| Yield | - | 0.22% | 0.6% | 1.13% | - | - | - |
| Capitalization / Revenue | 12,476,436 x | 20,663,938 x | 20,600,741 x | 8,423,120 x | 7,287,183 x | - | - |
| EV / Revenue | 12,476,436 x | 20,663,938 x | 20,600,741 x | 8,423,119 x | 7,287,183 x | - | - |
| EV / EBITDA | - | 43,019,480 x | 36,864,192 x | 15,078,451 x | 16,669,553 x | - | - |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | 6 x | 13.7 x | 10.7 x | 4.08 x | 2.61 x | - | - |
| Nbr of stocks (in thousands) | 400,100 | 400,100 | 411,840 | 411,840 | 411,840 | 411,840 | - |
| Reference price 2 | 26.32 | 72.35 | 100.1 | 44.14 | 30.19 | 24.05 | 24.05 |
| Announcement Date | 2/24/20 | 3/25/21 | 3/10/22 | 3/29/23 | 4/15/24 | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales | 844 | 1,401 | 2,000 | 2,158 | 1,706 | - | - |
| EBITDA | - | 672.9 | 1,118 | 1,206 | 745.9 | - | - |
| EBIT | 365.9 | 617.1 | 1,051 | 1,095 | 600.5 | - | - |
| Operating Margin | 43.36% | 44.05% | 52.55% | 50.76% | 35.2% | - | - |
| Earnings before Tax (EBT) | 365 | 616.8 | 1,050 | 1,095 | 599.6 | - | - |
| Net income 1 | 293 | 483.8 | 816.1 | 851.7 | 471.7 | 1,180 | 1,402 |
| Net margin | 34.71% | 34.53% | 40.8% | 39.46% | 27.65% | - | - |
| EPS 2 | 0.7323 | 1.209 | 2.040 | 2.068 | 1.145 | 2.860 | 3.400 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share | - | 0.1600 | 0.6000 | 0.5000 | - | - | - |
| Announcement Date | 2/24/20 | 3/25/21 | 3/10/22 | 3/29/23 | 4/15/24 | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 |
|---|---|---|---|---|
| Net sales 1 | - | 477.5 | 386.7 | 442.9 |
| EBITDA | - | - | - | - |
| EBIT 1 | - | 249.2 | 174.2 | 173.6 |
| Operating Margin | - | 52.2% | 45.06% | 39.2% |
| Earnings before Tax (EBT) 1 | - | 248.8 | 173.9 | 173.4 |
| Net income 1 | 211.5 | 190.2 | 144.9 | 137.5 |
| Net margin | - | 39.83% | 37.47% | 31.04% |
| EPS 2 | 0.5136 | 0.4600 | 0.3519 | 0.3400 |
| Dividend per Share 2 | - | 0.5000 | - | - |
| Announcement Date | 10/24/22 | 3/29/23 | 4/27/23 | 8/25/23 |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | 500 | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 17.8% | 25.2% | 32.9% | 20.6% | 10.3% | 19.1% | 19.2% |
| ROA (Net income/ Total Assets) | - | 19.6% | 20.8% | 16% | - | - | - |
| Assets 1 | - | 2,468 | 3,931 | 5,332 | - | - | - |
| Book Value Per Share | 4.390 | 5.280 | 9.380 | 10.80 | 11.60 | - | - |
| Cash Flow per Share | 0.2100 | 0.6400 | 1.280 | 1.240 | - | - | - |
| Capex | - | 209 | 355 | 362 | 229 | - | - |
| Capex / Sales | - | 14.91% | 17.75% | 16.77% | 13.45% | - | - |
| Announcement Date | 2/24/20 | 3/25/21 | 3/10/22 | 3/29/23 | 4/15/24 | - | - |
1CNY in Million
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
24.05
Average target price
-
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -20.34% | 1.37B | |
| +36.59% | 81.32B | |
| +58.85% | 71.2B | |
| -1.25% | 35.48B | |
| -7.49% | 31.62B | |
| -7.54% | 14.21B | |
| -7.13% | 10.61B | |
| +12.88% | 10.18B | |
| -6.97% | 9.66B | |
| +82.16% | 8.82B |
- Stock Market
- Equities
- 300726 Stock
- Financials Zhuzhou Hongda Electronics Corp.,Ltd.