IMOTION AUTOMOTIVE TECHNOLOGY (SUZHOU) CO., LTD. Financials iMotion Automotive Technology (Suzhou) Co., Ltd.
Equities
1274
CNE100006855
Auto, Truck & Motorcycle Parts
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 63.05 CNY | -26.52% |
|
-10.19% | +87.09% |
| Apr. 03 | IMotion Automotive to Provide Autonomous Driving Solutions to Flying Car Company | MT |
| Apr. 03 | IMotion Automotive Technology Co., Ltd. Announces Update on Business Development | CI |
Valuation
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Capitalization 1 | 6,933 | 13,216 | - | - |
| Enterprise Value (EV) 1 | 6,933 | 12,771 | 13,015 | 13,053 |
| P/E ratio | -32.2 x | -239 x | 321 x | 84 x |
| Yield | - | - | - | - |
| Capitalization / Revenue | 5.7 x | 6.68 x | 4.7 x | 3.53 x |
| EV / Revenue | 5.7 x | 6.46 x | 4.63 x | 3.49 x |
| EV / EBITDA | -38.7 x | -314 x | 107 x | 45.5 x |
| EV / FCF | - | - | - | - |
| FCF Yield | - | - | - | - |
| Price to Book | - | 11.1 x | 11.3 x | 11.8 x |
| Nbr of stocks (in thousands) | 226,330 | 226,330 | - | - |
| Reference price 2 | 30.63 | 58.39 | 58.39 | 58.39 |
| Announcement Date | 3/28/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Net sales 1 | 1,216 | 1,978 | 2,814 | 3,740 |
| EBITDA 1 | -179.3 | -40.69 | 121.2 | 286.7 |
| EBIT 1 | -196.9 | -70.44 | 53.68 | 214.5 |
| Operating Margin | -16.19% | -3.56% | 1.91% | 5.74% |
| Earnings before Tax (EBT) 1 | -195.1 | -53.01 | 60.2 | 219.6 |
| Net income 1 | -195.1 | -53.01 | 42.31 | 159.5 |
| Net margin | -16.04% | -2.68% | 1.5% | 4.26% |
| EPS 2 | -0.9500 | -0.2439 | 0.1817 | 0.6950 |
| Free Cash Flow | - | - | - | - |
| FCF margin | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - |
| Dividend per Share 2 | - | - | - | - |
| Announcement Date | 3/28/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2023 S1 |
|---|---|
| Net sales | - |
| EBITDA | - |
| EBIT | - |
| Operating Margin | - |
| Earnings before Tax (EBT) | - |
| Net income 1 | -99.75 |
| Net margin | - |
| EPS 2 | -0.4900 |
| Dividend per Share | - |
| Announcement Date | 12/11/23 |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Net Debt 1 | - | - | - | - |
| Net Cash position 1 | - | 444 | 201 | 163 |
| Leverage (Debt/EBITDA) | - | - | - | - |
| Free Cash Flow | - | - | - | - |
| ROE (net income / shareholders' equity) | - | -4.84% | 3.76% | 11.4% |
| ROA (Net income/ Total Assets) | - | -2.29% | -1.15% | -2.15% |
| Assets 1 | - | 2,319 | -3,667 | -7,420 |
| Book Value Per Share 2 | - | 5.280 | 5.170 | 4.970 |
| Cash Flow per Share 2 | - | 1.020 | 0.0700 | 0.0600 |
| Capex 1 | - | 262 | 262 | 51.8 |
| Capex / Sales | - | 13.24% | 9.3% | 1.39% |
| Announcement Date | 3/28/24 | - | - | - |
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
HOLD
Number of Analysts
2
Last Close Price
58.39
CNY
Average target price
57.01
CNY
Spread / Average Target
-2.36%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +87.09% | 2.48B | |
| -25.66% | 3B | |
| -3.31% | 2.48B | |
| +43.69% | 2.38B | |
| -31.89% | 1.93B | |
| -15.21% | 1.29B | |
| -21.85% | 1.17B | |
| -24.30% | 1.05B | |
| +27.26% | 963M | |
| +3.41% | 892M |
- Stock Market
- Equities
- 1274 Stock
- Financials iMotion Automotive Technology (Suzhou) Co., Ltd.
