Stock 301162 STATE POWER RIXIN TECHNOLOGY CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials State Power Rixin Technology Co., Ltd.

Equities

301162

CNE100005CG7

Software

End-of-day quote Shenzhen S.E.
Other stock markets
 06:00:00 2024-05-23 pm EDT 		5-day change 1st Jan Change
51.01 CNY +20.00% Intraday chart for State Power Rixin Technology Co., Ltd. +15.77% -1.68%
May. 10 State Power Rixin Technology Co., Ltd. Announces Final Cash Dividend on A Shares for the Year 2023, Payable on 17 May 2024 CI
Apr. 29 Certain A Shares of State Power Rixin Technology Co., Ltd. are subject to a Lock-Up Agreement Ending on 29-APR-2024. CI

Valuation

Fiscal Period: December 2022 2023 2024 2025 2026
Capitalization 1 6,226 5,149 5,063 - -
Enterprise Value (EV) 1 6,226 4,434 5,063 5,063 5,063
P/E ratio 85.3 x 62.5 x 44.2 x 33.1 x 26.5 x
Yield 0.63% 0.87% 0.7% 0.89% 1.54%
Capitalization / Revenue 17.3 x 11.3 x 8.73 x 6.81 x 5.4 x
EV / Revenue 17.3 x 11.3 x 8.73 x 6.81 x 5.4 x
EV / EBITDA 90.6 x 53.6 x 42.4 x 31.9 x 27 x
EV / FCF - 161,322,620 x - - -
FCF Yield - 0% - - -
Price to Book 6.19 x 4.8 x 4.46 x 4.02 x 3.69 x
Nbr of stocks (in thousands) 99,250 99,250 99,250 - -
Reference price 2 62.73 51.88 51.01 51.01 51.01
Announcement Date 4/11/23 4/12/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2021 2022 2023 2024 2025 2026
Net sales 1 - 359.5 456.2 579.7 743.7 938
EBITDA 1 - 68.75 96.13 119.3 158.8 187.8
EBIT 1 - 65.57 83.37 111.3 158.2 198.9
Operating Margin - 18.24% 18.27% 19.2% 21.28% 21.21%
Earnings before Tax (EBT) 1 - 65.57 83.47 111.3 158.2 199
Net income 1 59.18 67.08 84.25 114.5 153.2 191.2
Net margin - 18.66% 18.47% 19.76% 20.6% 20.38%
EPS 2 0.7929 0.7357 0.8300 1.154 1.543 1.927
Free Cash Flow - - 31.92 - - -
FCF margin - - 7% - - -
FCF Conversion (EBITDA) - - 33.2% - - -
FCF Conversion (Net income) - - 37.89% - - -
Dividend per Share 2 - 0.3929 0.4500 0.3575 0.4525 0.7850
Announcement Date 4/27/22 4/11/23 4/12/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2022 Q2 2022 S1 2022 Q3 2023 S1
Net sales 1 80.12 140.7 79.09 -
EBITDA - - - -
EBIT - - - -
Operating Margin - - - -
Earnings before Tax (EBT) - - - -
Net income 15.77 21.07 - 33.15
Net margin 19.68% 14.97% - -
EPS - - - 0.3300
Dividend per Share - - - -
Announcement Date 8/28/22 8/28/22 10/24/22 8/17/23
1CNY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2021 2022 2023 2024 2025 2026
Net Debt - - - - - -
Net Cash position - - 715 - - -
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow - - 31.9 - - -
ROE (net income / shareholders' equity) - 9.03% 8.14% 10.3% 12.3% 14.1%
ROA (Net income/ Total Assets) - 8.03% 6.39% 8.05% 9.16% 9.69%
Assets 1 - 835 1,319 1,424 1,673 1,972
Book Value Per Share 2 - 10.10 10.80 11.40 12.70 13.80
Cash Flow per Share 2 - 0.6000 0.6800 0.3700 0.9900 1.060
Capex 1 - 5.9 35.3 25.5 22.9 25.4
Capex / Sales - 1.64% 7.75% 4.4% 3.08% 2.71%
Announcement Date 4/27/22 4/11/23 4/12/24 - - -
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

Ratings for State Power Rixin Technology Co., Ltd.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
10
Last Close Price
51.01 CNY
Average target price
60.8 CNY
Spread / Average Target
+19.20%
Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Other Software

1st Jan change Capi.
STATE POWER RIXIN TECHNOLOGY CO., LTD. Stock State Power Rixin Technology Co., Ltd.
-1.68% 583M
MICROSOFT CORPORATION Stock Microsoft Corporation
+14.39% 3,174B
SYNOPSYS INC. Stock Synopsys Inc.
+14.08% 89.44B
CADENCE DESIGN SYSTEMS, INC. Stock Cadence Design Systems, Inc.
+8.04% 80.2B
DASSAULT SYSTÈMES SE Stock Dassault Systèmes SE
-12.11% 55.78B
PALANTIR TECHNOLOGIES INC. Stock Palantir Technologies Inc.
+22.36% 46.14B
ATLASSIAN CORPORATION Stock Atlassian Corporation
-29.01% 45.34B
THE TRADE DESK, INC. Stock The Trade Desk, Inc.
+31.67% 45.25B
SEA LIMITED Stock Sea Limited
+77.73% 41.2B
TAKE-TWO INTERACTIVE SOFTWARE, INC. Stock Take-Two Interactive Software, Inc.
-3.95% 26.11B
Other Software
  1. Stock Market
  2. Equities
  3. 301162 Stock
  4. Financials State Power Rixin Technology Co., Ltd.