Financials Hangzhou Weiguang Electronic Co.,Ltd.

Equities

002801

CNE1000027J4

Electrical Components & Equipment

End-of-day quote Shenzhen S.E. 06:00:00 2024-05-23 pm EDT 5-day change 1st Jan Change
21.61 CNY -0.23% Intraday chart for Hangzhou Weiguang Electronic Co.,Ltd. -3.57% -0.64%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 4,376 5,453 4,707 5,697 4,966 4,918 - -
Enterprise Value (EV) 1 4,376 5,453 4,707 5,697 4,966 4,918 4,918 4,918
P/E ratio 26.5 x 28.3 x 18.5 x 18.5 x 41 x 14.3 x 11.6 x 9.69 x
Yield - - - 2.02% - - - -
Capitalization / Revenue - 6.83 x - 4.73 x - 3.19 x 2.67 x 2.26 x
EV / Revenue - 6.83 x - 4.73 x - 3.19 x 2.67 x 2.26 x
EV / EBITDA - 22.4 x - - - 11.7 x 9.39 x 7.86 x
EV / FCF - - - 29,905,953 x - - - -
FCF Yield - - - 0% - - - -
Price to Book - 4.64 x - 3.72 x - 2.8 x 2.33 x 1.94 x
Nbr of stocks (in thousands) 229,632 229,632 229,632 229,632 228,302 227,590 - -
Reference price 2 19.06 23.75 20.50 24.81 21.75 21.61 21.61 21.61
Announcement Date 2/27/20 2/7/21 2/25/22 2/21/23 4/29/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 - 798.2 - 1,205 - 1,540 1,839 2,172
EBITDA 1 - 243.8 - - - 420 524 626
EBIT 1 - 223.8 - 348 - 398 487 582
Operating Margin - 28.04% - 28.88% - 25.84% 26.48% 26.8%
Earnings before Tax (EBT) 1 - 223.3 - 347.9 - 398 487 582
Net income 1 165.3 193.4 254.4 307.9 121.1 347 429 512
Net margin - 24.24% - 25.56% - 22.53% 23.33% 23.57%
EPS 2 0.7180 0.8400 1.110 1.340 0.5300 1.510 1.870 2.230
Free Cash Flow - - - 190.5 - - - -
FCF margin - - - 15.81% - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - 61.87% - - - -
Dividend per Share - - - 0.5000 - - - -
Announcement Date 2/27/20 2/7/21 2/25/22 2/21/23 4/29/24 - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow - - - 191 - - - -
ROE (net income / shareholders' equity) - 17.7% - 21.8% - 19.6% 20.1% 20%
ROA (Net income/ Total Assets) - - - - - 16.5% 17% 16.9%
Assets 1 - - - - - 2,103 2,524 3,030
Book Value Per Share 2 - 5.110 - 6.670 - 7.730 9.290 11.20
Cash Flow per Share - 0.5700 - - - - - -
Capex 1 - - - 67 - 240 200 140
Capex / Sales - - - 5.56% - 15.58% 10.88% 6.45%
Announcement Date 2/27/20 2/7/21 2/25/22 2/21/23 4/29/24 - - -
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
21.61 CNY
Average target price
33 CNY
Spread / Average Target
+52.71%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 002801 Stock
  4. Financials Hangzhou Weiguang Electronic Co.,Ltd.