Financials Shenzhen Phoenix Telecom Technology Co.,Ltd.

Equities

301191

CNE100005CL7

Communications & Networking

End-of-day quote Shenzhen S.E. 06:00:00 2024-05-21 pm EDT 5-day change 1st Jan Change
80.5 CNY -2.20% Intraday chart for Shenzhen Phoenix Telecom Technology Co.,Ltd. +13.85% -12.69%

Valuation

Fiscal Period: December 2022 2023 2024 2025
Capitalization 1 3,792 6,393 5,582 -
Enterprise Value (EV) 1 3,792 6,393 5,582 5,582
P/E ratio 17.4 x 44.3 x 19.3 x 15 x
Yield 1.41% 1.08% 1.57% 2.1%
Capitalization / Revenue 1.61 x 3.08 x 1.78 x 1.39 x
EV / Revenue 1.61 x 3.08 x 1.78 x 1.39 x
EV / EBITDA 15,774,732 x - - -
EV / FCF - 30.7 x 99.7 x 84.6 x
FCF Yield - 3.26% 1% 1.18%
Price to Book 2.4 x 3.83 x 2.86 x 2.47 x
Nbr of stocks (in thousands) 69,342 69,342 69,342 -
Reference price 2 54.69 92.20 80.50 80.50
Announcement Date 4/23/23 4/25/24 - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2021 2022 2023 2024 2025
Net sales 1 - 2,352 2,075 3,129 4,012
EBITDA - 240.4 - - -
EBIT 1 - 216 151.6 302.8 389.5
Operating Margin - 9.18% 7.31% 9.68% 9.71%
Earnings before Tax (EBT) 1 - 215.4 151.7 302.5 389.5
Net income 1 168.9 195.3 144.4 274.2 353
Net margin - 8.3% 6.96% 8.77% 8.8%
EPS 2 3.246 3.146 2.080 4.175 5.350
Free Cash Flow 1 - - 208.1 56 66
FCF margin - - 10.03% 1.79% 1.65%
FCF Conversion (EBITDA) - - - - -
FCF Conversion (Net income) - - 144.16% 20.42% 18.7%
Dividend per Share 2 - 0.7692 1.000 1.260 1.690
Announcement Date 5/12/22 4/23/23 4/25/24 - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2021 2022 2023 2024 2025
Net Debt - - - - -
Net Cash position - - - - -
Leverage (Debt/EBITDA) - - - - -
Free Cash Flow 1 - - 208 56 66
ROE (net income / shareholders' equity) - 17.5% 8.88% 15.2% 17.3%
ROA (Net income/ Total Assets) - 8.19% - - -
Assets 1 - 2,387 - - -
Book Value Per Share 2 - 22.80 24.10 28.20 32.60
Cash Flow per Share 2 - 3.570 3.430 3.180 4.980
Capex 1 - 83.6 29.7 180 105
Capex / Sales - 3.55% 1.43% 5.74% 2.61%
Announcement Date 5/12/22 4/23/23 4/25/24 - -
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

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
4
Last Close Price
80.5
Average target price
-
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 301191 Stock
  4. Financials Shenzhen Phoenix Telecom Technology Co.,Ltd.