TANSUN TECHNOLOGY CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 13.45 CNY | +4.02% |
|
+2.67% | -1.68% |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 8,821 | 7,495 | 5,229 | 5,533 | 5,381 | - | - |
| Enterprise Value (EV) 1 | 8,821 | 7,495 | 5,229 | 5,533 | 5,381 | 5,381 | 5,381 |
| P/E ratio | 55.3 x | 75.8 x | 86.2 x | 47.2 x | 40.8 x | 27.4 x | 28 x |
| Yield | - | 0.3% | - | - | - | - | - |
| Capitalization / Revenue | 6.71 x | 4.22 x | - | 2.86 x | 2.59 x | 1.98 x | 2.14 x |
| EV / Revenue | 6.71 x | 4.22 x | - | 2.86 x | 2.59 x | 1.98 x | 2.14 x |
| EV / EBITDA | - | - | - | - | 40.2 x | 35.2 x | 28.3 x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | 4 x | 3.26 x | - | 2.27 x | 2.01 x | 1.99 x | 1.78 x |
| Nbr of stocks (in thousands) | 404,428 | 404,428 | 404,428 | 404,428 | 400,084 | - | - |
| Reference price 2 | 21.81 | 18.53 | 12.93 | 13.68 | 13.45 | 13.45 | 13.45 |
| Announcement Date | 4/25/21 | 4/26/22 | 4/23/23 | 4/21/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,062 | 1,315 | 1,776 | - | 1,936 | 2,076 | 2,721 | 2,518 |
| EBITDA 1 | - | - | - | - | - | 134 | 153 | 190 |
| EBIT 1 | - | 139 | 102.2 | - | 113 | 125 | 198 | 184 |
| Operating Margin | - | 10.57% | 5.75% | - | 5.84% | 6.02% | 7.28% | 7.31% |
| Earnings before Tax (EBT) 1 | - | - | 102.1 | - | 112.8 | 125 | 198 | 184 |
| Net income 1 | - | 133.8 | 98.99 | 60.74 | 116.7 | 134 | 200.5 | 195 |
| Net margin | - | 10.17% | 5.57% | - | 6.03% | 6.45% | 7.37% | 7.74% |
| EPS 2 | 0.3556 | 0.3944 | 0.2444 | 0.1500 | 0.2900 | 0.3300 | 0.4900 | 0.4800 |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | 0.0556 | - | - | - | - | - |
| Announcement Date | 5/11/20 | 4/25/21 | 4/26/22 | 4/23/23 | 4/21/24 | - | - | - |
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 | - | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 9.64% | 4.36% | - | 4.69% | 4.9% | 7.4% | 6.4% |
| ROA (Net income/ Total Assets) | - | 6.58% | 3.47% | - | - | 3.3% | 3.7% | 4.3% |
| Assets 1 | - | 2,034 | 2,850 | - | - | 4,061 | 5,419 | 4,535 |
| Book Value Per Share 2 | - | 5.460 | 5.690 | - | 6.030 | 6.690 | 6.780 | 7.570 |
| Cash Flow per Share 2 | - | -0.4800 | -0.5700 | - | 1.000 | 0.0500 | 0.1300 | 0.1900 |
| Capex 1 | - | 1.09 | 30.5 | - | 280 | - | - | 35 |
| Capex / Sales | - | 0.08% | 1.72% | - | 14.46% | - | - | 1.39% |
| Announcement Date | 5/11/20 | 4/25/21 | 4/26/22 | 4/23/23 | 4/21/24 | - | - | - |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
13.45
CNY
Average target price
18.19
CNY
Spread / Average Target
+35.24%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -1.68% | 716M | |
| +7.02% | 185B | |
| +30.39% | 43.59B | |
| +6.81% | 41.89B | |
| +44.02% | 11.09B | |
| -32.58% | 10.46B | |
| -21.36% | 8.99B | |
| +71.28% | 7.31B | |
| -18.94% | 4.52B | |
| +23.38% | 3.95B |
- Stock Market
- Equities
- 300872 Stock
- Financials Tansun Technology Co., Ltd.
