UNIONMAN TECHNOLOGY CO.,LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 11 CNY | +3.68% |
|
+9.02% | -16.67% |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 6,310 | 3,292 | 6,429 | 5,358 | - | - |
| Enterprise Value (EV) 1 | 6,310 | 3,292 | 6,429 | 5,358 | 5,358 | 5,358 |
| P/E ratio | 60.6 x | 54.3 x | -32.7 x | 37.9 x | 18.6 x | 12.9 x |
| Yield | - | - | - | 0.82% | 1.64% | 2.36% |
| Capitalization / Revenue | - | 1.37 x | 2.96 x | 1.57 x | 1.07 x | 0.91 x |
| EV / Revenue | - | 1.37 x | 2.96 x | 1.57 x | 1.07 x | 0.91 x |
| EV / EBITDA | - | 32.8 x | -32.8 x | 22.5 x | 11.9 x | 9.37 x |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Price to Book | - | 2.52 x | 6.44 x | 4.87 x | 3.62 x | 3.41 x |
| Nbr of stocks (in thousands) | 500,000 | 499,480 | 487,055 | 487,055 | - | - |
| Reference price 2 | 12.62 | 6.590 | 13.20 | 11.00 | 11.00 | 11.00 |
| Announcement Date | 2/24/22 | 4/27/23 | 2/23/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 2,403 | 2,171 | 3,420 | 4,984 | 5,871 |
| EBITDA 1 | - | 100.3 | -196 | 238 | 450.5 | 572 |
| EBIT 1 | - | 63.7 | -238.3 | 157 | 328.5 | 468 |
| Operating Margin | - | 2.65% | -10.98% | 4.59% | 6.59% | 7.97% |
| Earnings before Tax (EBT) 1 | - | 59.85 | -246.7 | 153 | 324 | 463 |
| Net income 1 | 98.94 | 60.33 | -199.2 | 145 | 295 | 426 |
| Net margin | - | 2.51% | -9.18% | 4.24% | 5.92% | 7.26% |
| EPS 2 | 0.2083 | 0.1214 | -0.4038 | 0.2900 | 0.5900 | 0.8500 |
| Free Cash Flow | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | 0.0900 | 0.1800 | 0.2600 |
| Announcement Date | 2/24/22 | 4/27/23 | 2/23/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 4.67% | -17.5% | 12.9% | 19.6% | 26.4% |
| ROA (Net income/ Total Assets) | - | 2.08% | - | 3.6% | 6.16% | 7.5% |
| Assets 1 | - | 2,894 | - | 4,028 | 4,793 | 5,680 |
| Book Value Per Share 2 | - | 2.620 | 2.050 | 2.260 | 3.040 | 3.230 |
| Cash Flow per Share 2 | - | -0.0500 | -0.4000 | -0.3400 | 0.1600 | 0.3900 |
| Capex 1 | - | 242 | 191 | 175 | 187 | 5 |
| Capex / Sales | - | 10.07% | 8.79% | 5.12% | 3.75% | 0.09% |
| Announcement Date | 2/24/22 | 4/27/23 | 2/23/24 | - | - | - |
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
BUY
Number of Analysts
2
Last Close Price
11
CNY
Average target price
15.99
CNY
Spread / Average Target
+45.36%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -16.67% | 741M | |
| +0.64% | 2.36B | |
| -12.16% | 844M | |
| +8.47% | 843M | |
| +29.14% | 467M | |
| +4.51% | 440M | |
| -14.33% | 363M | |
| -10.19% | 200M | |
| -32.45% | 183M | |
| +5.44% | 177M |
- Stock Market
- Equities
- 688609 Stock
- Financials Unionman Technology Co.,Ltd.
