CHANGZHOU TENGLONG AUTOPARTSCO.,LTD. Financials Changzhou Tenglong AutoPartsCo.,Ltd.
Equities
603158
CNE1000022D8
Auto, Truck & Motorcycle Parts
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 7.43 CNY | +4.80% |
|
-7.47% | -23.72% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 3,283 | 4,316 | 3,480 | 4,780 | 3,647 | - | - |
| Enterprise Value (EV) 1 | 3,283 | 4,316 | 3,480 | 4,780 | 3,647 | 3,647 | 3,647 |
| P/E ratio | 27.1 x | 27.8 x | 28.4 x | 24.4 x | 12 x | 9.91 x | 7.9 x |
| Yield | - | - | - | - | - | - | - |
| Capitalization / Revenue | - | 2.44 x | - | 1.45 x | 0.84 x | 0.63 x | 0.52 x |
| EV / Revenue | - | 2.44 x | - | 1.45 x | 0.84 x | 0.63 x | 0.52 x |
| EV / EBITDA | - | 13.2 x | - | 12.7 x | 7.05 x | 5.59 x | 4.56 x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | - | 3.69 x | - | - | 1.56 x | 1.4 x | 1.23 x |
| Nbr of stocks (in thousands) | 416,718 | 416,718 | 490,799 | 490,799 | 490,799 | - | - |
| Reference price 2 | 7.878 | 10.36 | 7.090 | 9.740 | 7.430 | 7.430 | 7.430 |
| Announcement Date | 4/15/20 | 4/28/21 | 4/3/23 | 4/26/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 1,772 | - | 3,304 | 4,362 | 5,754 | 6,993 |
| EBITDA 1 | - | 327.1 | - | 376.6 | 517 | 652 | 800 |
| EBIT 1 | - | 213 | - | 269 | 431 | 520 | 645 |
| Operating Margin | - | 12.02% | - | 8.14% | 9.88% | 9.04% | 9.22% |
| Earnings before Tax (EBT) 1 | - | 213.1 | - | 266.3 | 429 | 520 | 645 |
| Net income 1 | 122 | 155.8 | 123.4 | 194.5 | 303 | 370 | 460 |
| Net margin | - | 8.79% | - | 5.89% | 6.95% | 6.43% | 6.58% |
| EPS 2 | 0.2908 | 0.3724 | 0.2500 | 0.4000 | 0.6200 | 0.7500 | 0.9400 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 4/15/20 | 4/28/21 | 4/3/23 | 4/26/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 13.9% | - | 9.21% | 13% | 14.2% | 15.5% |
| ROA (Net income/ Total Assets) | - | 5.73% | - | 4.5% | 5.5% | 5.4% | 5.8% |
| Assets 1 | - | 2,722 | - | 4,318 | 5,509 | 6,852 | 7,931 |
| Book Value Per Share 2 | - | 2.810 | - | - | 4.750 | 5.320 | 6.030 |
| Cash Flow per Share | - | 0.3900 | - | - | - | - | - |
| Capex 1 | - | 74.3 | - | 306 | 340 | 370 | 210 |
| Capex / Sales | - | 4.19% | - | 9.27% | 7.79% | 6.43% | 3% |
| Announcement Date | 4/15/20 | 4/28/21 | 4/3/23 | 4/26/24 | - | - | - |
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
7.43
CNY
Average target price
11
CNY
Spread / Average Target
+48.05%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -23.72% | 480M | |
| +16.31% | 46.32B | |
| -9.25% | 22.12B | |
| +13.80% | 18.36B | |
| +26.91% | 16.71B | |
| -5.91% | 14.64B | |
| -20.64% | 13.38B | |
| -23.12% | 12.67B | |
| +43.58% | 12.56B | |
| +53.58% | 12.37B |
- Stock Market
- Equities
- 603158 Stock
- Financials Changzhou Tenglong AutoPartsCo.,Ltd.
