WUXI LEAD INTELLIGENT EQUIPMENT CO.,LTD. Financials Wuxi Lead Intelligent Equipment CO.,LTD.
Equities
300450
CNE100001ZF9
Industrial Machinery & Equipment
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 22.52 CNY | +0.13% |
|
+0.99% | -12.03% |
| Apr. 26 | Wuxi Lead Intelligent Equipment's Q1 Profit Inches 0.2% Upward | MT |
| Apr. 26 | Wuxi Lead Intelligent Equipment's 2023 Profit Falls 23% Despite 20% Growth in Operating Income | MT |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 39,612 | 76,206 | 116,299 | 63,038 | 39,952 | 35,016 | - | - |
| Enterprise Value (EV) 1 | 38,779 | 73,816 | 113,607 | 56,976 | 36,598 | 26,230 | 24,126 | 22,849 |
| P/E ratio | 51.8 x | 96.6 x | 58 x | 27.2 x | 22.6 x | 11 x | 8.15 x | 7.87 x |
| Yield | 0.36% | 0.36% | 0.67% | 1.33% | 1.34% | 3.01% | 3.26% | 4.01% |
| Capitalization / Revenue | 8.46 x | 13 x | 11.6 x | 4.52 x | 2.4 x | 1.93 x | 1.41 x | 1.4 x |
| EV / Revenue | 8.28 x | 12.6 x | 11.3 x | 4.09 x | 2.2 x | 1.45 x | 0.97 x | 0.92 x |
| EV / EBITDA | 40.7 x | 81.9 x | 62.7 x | 20.2 x | 16.9 x | 6.99 x | 4.74 x | 4.49 x |
| EV / FCF | 118 x | 79.6 x | 136 x | 80.9 x | -25.9 x | 5.47 x | 8.46 x | 5.02 x |
| FCF Yield | 0.85% | 1.26% | 0.74% | 1.24% | -3.86% | 18.3% | 11.8% | 19.9% |
| Price to Book | 9.25 x | 13.6 x | 12.3 x | 5.67 x | 3.38 x | 2.45 x | 1.84 x | 1.71 x |
| Nbr of stocks (in thousands) | 1,410,314 | 1,451,716 | 1,563,794 | 1,566,163 | 1,560,613 | 1,554,890 | - | - |
| Reference price 2 | 28.09 | 52.49 | 74.37 | 40.25 | 25.60 | 22.52 | 22.52 | 22.52 |
| Announcement Date | 2/28/20 | 4/22/21 | 4/24/22 | 4/25/23 | 4/24/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 4,684 | 5,858 | 10,037 | 13,932 | 16,628 | 18,114 | 24,750 | 24,965 |
| EBITDA 1 | 953.2 | 901.6 | 1,811 | 2,821 | 2,160 | 3,752 | 5,088 | 5,092 |
| EBIT 1 | 884.2 | 810.9 | 1,690 | 2,520 | 1,883 | 3,441 | 4,804 | 4,850 |
| Operating Margin | 18.88% | 13.84% | 16.84% | 18.09% | 11.32% | 19% | 19.41% | 19.43% |
| Earnings before Tax (EBT) 1 | 835.5 | 838.6 | 1,705 | 2,541 | 1,911 | 3,302 | 4,494 | 4,823 |
| Net income 1 | 765.6 | 767.5 | 1,585 | 2,318 | 1,775 | 3,210 | 4,189 | 4,483 |
| Net margin | 16.34% | 13.1% | 15.79% | 16.63% | 10.67% | 17.72% | 16.93% | 17.96% |
| EPS 2 | 0.5426 | 0.5433 | 1.282 | 1.481 | 1.132 | 2.049 | 2.764 | 2.862 |
| Free Cash Flow 1 | 327.8 | 927.7 | 837.2 | 704.2 | -1,414 | 4,799 | 2,852 | 4,556 |
| FCF margin | 7% | 15.83% | 8.34% | 5.05% | -8.51% | 26.49% | 11.52% | 18.25% |
| FCF Conversion (EBITDA) | 34.39% | 102.89% | 46.22% | 24.96% | - | 127.91% | 56.04% | 89.48% |
| FCF Conversion (Net income) | 42.81% | 120.87% | 52.83% | 30.39% | - | 149.52% | 68.07% | 101.64% |
| Dividend per Share 2 | 0.1019 | 0.1875 | 0.5000 | 0.5370 | 0.3430 | 0.6785 | 0.7347 | 0.9030 |
| Announcement Date | 2/28/20 | 4/22/21 | 4/24/22 | 4/25/23 | 4/24/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2020 S1 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 4,089 | 2,926 | 2,523 | - | 4,551 | 3,932 | 3,274 | 3,812 | 6,101 | 3,442 | 3,311 | 4,379 | 7,047 | 4,638 | 3,929 | 4,957 |
| EBITDA 1 | - | 586.7 | 423.6 | 518.8 | - | 929.3 | 842.3 | - | - | - | - | - | 1,066 | 1,898 | 648.8 | 612.8 | 1,209 |
| EBIT 1 | - | 619.8 | 407.3 | 545.9 | - | 889.8 | 677.4 | 637.7 | 663.4 | 1,265 | -683.9 | 622.7 | 1,006 | 1,838 | 597.6 | 539 | 1,144 |
| Operating Margin | - | 15.16% | 13.92% | 21.64% | - | 19.55% | 17.23% | 19.48% | 17.4% | 20.74% | -19.87% | 18.81% | 22.98% | 26.07% | 12.88% | 13.72% | 23.08% |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net income 1 | 228.1 | 580.9 | 346.4 | 466.1 | 812.4 | 852.8 | 652.4 | 563.3 | - | 1,123 | -549 | 564.5 | 722.7 | 1,613 | 660.1 | 781.5 | 806.1 |
| Net margin | - | 14.21% | 11.84% | 18.47% | - | 18.74% | 16.59% | 17.21% | - | 18.41% | -15.95% | 17.05% | 16.5% | 22.89% | 14.23% | 19.89% | 16.26% |
| EPS 2 | 0.1617 | 0.6100 | 0.2212 | 0.3000 | - | 0.5400 | 0.4160 | 0.3596 | 0.4100 | 0.7171 | -0.3500 | 0.3596 | 0.4372 | 0.9499 | 0.3907 | 0.4990 | 0.5147 |
| Dividend per Share 2 | - | 0.5000 | - | - | - | - | 0.5370 | - | - | - | - | - | - | - | 0.9071 | - | - |
| Announcement Date | 8/17/20 | 4/24/22 | 4/24/22 | 8/25/22 | 8/25/22 | 10/27/22 | 4/25/23 | 4/25/23 | 8/25/23 | 10/23/23 | 4/24/24 | 4/24/24 | - | - | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - | - |
| Net Cash position 1 | 833 | 2,390 | 2,693 | 6,062 | 3,354 | 8,786 | 10,890 | 12,167 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 328 | 928 | 837 | 704 | -1,414 | 4,799 | 2,852 | 4,556 |
| ROE (net income / shareholders' equity) | 19.8% | 16.6% | 21% | 22.6% | 15.3% | 23.6% | 23.2% | 22.6% |
| ROA (Net income/ Total Assets) | 8.53% | 6.92% | 8.64% | - | - | 7.44% | 7.88% | 8.75% |
| Assets 1 | 8,971 | 11,090 | 18,331 | - | - | 43,165 | 53,174 | 51,231 |
| Book Value Per Share 2 | 3.040 | 3.870 | 6.060 | 7.100 | 7.570 | 9.180 | 12.20 | 13.20 |
| Cash Flow per Share 2 | 0.3800 | 0.9300 | 0.8600 | 1.080 | -0.5500 | 0.9400 | 5.380 | 16.10 |
| Capex 1 | 213 | 425 | 507 | 987 | 552 | 347 | 385 | 467 |
| Capex / Sales | 4.55% | 7.26% | 5.05% | 7.08% | 3.32% | 1.91% | 1.56% | 1.87% |
| Announcement Date | 2/28/20 | 4/22/21 | 4/24/22 | 4/25/23 | 4/24/24 | - | - | - |
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
C+
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
17
Last Close Price
22.52
CNY
Average target price
30.02
CNY
Spread / Average Target
+33.31%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -12.03% | 4.85B | |
| +2.99% | 15.56B | |
| +41.30% | 5.65B | |
| -9.00% | 4.72B | |
| -8.75% | 4.56B | |
| +15.74% | 4.41B | |
| +9.36% | 3.67B | |
| +37.88% | 3.78B | |
| +0.40% | 3.3B | |
| -7.28% | 3.06B |
- Stock Market
- Equities
- 300450 Stock
- Financials Wuxi Lead Intelligent Equipment CO.,LTD.