WUXI XDC CAYMAN INC. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 15.88 USD | +1.53% |
|
-6.59% | -50.38% |
| May. 17 | Certain Shares of WuXi XDC Cayman Inc. are subject to a Lock-Up Agreement Ending on 15-MAY-2024. | CI |
| May. 13 | WuXi Shares Volatile as U.S. Bill Revised to Set Deadline for Decoupling | DJ |
Valuation
| Fiscal Period: December | 2023 | 2024 | 2025 |
|---|---|---|---|
| Capitalization 1 | 17,348 | 17,348 | - |
| Enterprise Value (EV) 1 | 34,275 | 13,981 | 14,147 |
| P/E ratio | 112 x | 30.2 x | 19.1 x |
| Yield | - | - | - |
| Capitalization / Revenue | 16.1 x | 5.49 x | 3.76 x |
| EV / Revenue | 16.1 x | 4.42 x | 3.07 x |
| EV / EBITDA | 92 x | 17.6 x | 11.3 x |
| EV / FCF | -18.8 x | -16.1 x | -297 x |
| FCF Yield | -5.32% | -6.23% | -0.34% |
| Price to Book | 3.5 x | 2.96 x | 2.56 x |
| Nbr of stocks (in thousands) | 1,178,446 | 1,178,446 | - |
| Reference price 2 | 14.72 | 14.72 | 14.72 |
| Announcement Date | 3/25/24 | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Net sales 1 | - | 2,124 | 3,160 | 4,614 |
| EBITDA 1 | - | 372.5 | 793.3 | 1,249 |
| EBIT 1 | - | 343.5 | 661.1 | 1,067 |
| Operating Margin | - | 16.17% | 20.92% | 23.12% |
| Earnings before Tax (EBT) 1 | - | 359.6 | 710 | 1,123 |
| Net income 1 | 155.7 | 283.5 | 575.5 | 918.3 |
| Net margin | - | 13.35% | 18.21% | 19.9% |
| EPS 2 | 0.1800 | 0.2600 | 0.4873 | 0.7726 |
| Free Cash Flow 1 | - | -735 | -870.7 | -47.67 |
| FCF margin | - | -40.71% | -27.55% | -1.03% |
| FCF Conversion (EBITDA) | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - |
| Dividend per Share 2 | - | - | - | - |
| Announcement Date | 11/6/23 | 3/25/24 | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2023 S2 | 2024 S1 | 2024 S2 |
|---|---|---|---|
| Net sales 1 | 875.9 | 1,392 | 1,702 |
| EBITDA | - | - | - |
| EBIT 1 | 168 | 337.6 | 423.4 |
| Operating Margin | 19.18% | 24.25% | 24.88% |
| Earnings before Tax (EBT) 1 | 70 | - | - |
| Net income 1 | 56 | - | - |
| Net margin | 6.39% | - | - |
| EPS 2 | 0.0400 | - | - |
| Dividend per Share | - | - | - |
| Announcement Date | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Net Debt 1 | - | - | - | - |
| Net Cash position 1 | - | 3,519 | 3,367 | 3,201 |
| Leverage (Debt/EBITDA) | - | - | - | - |
| Free Cash Flow 1 | - | -735 | -871 | -47.7 |
| ROE (net income / shareholders' equity) | - | 8.35% | 10.2% | 14.2% |
| ROA (Net income/ Total Assets) | - | 5.57% | 9.45% | 12% |
| Assets 1 | - | 4,456 | 6,089 | 7,671 |
| Book Value Per Share 2 | - | 4.210 | 4.980 | 5.750 |
| Cash Flow per Share 2 | - | 0.3600 | 0.6000 | 0.8100 |
| Capex 1 | - | 695 | 1,546 | 958 |
| Capex / Sales | - | 38.47% | 48.92% | 20.76% |
| Announcement Date | 11/6/23 | 3/25/24 | - | - |
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
Buy
Mean consensus
BUY
Number of Analysts
16
Last Close Price
14.73
CNY
Average target price
28.8
CNY
Spread / Average Target
+95.52%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -50.38% | 2.36B | |
| +37.25% | 723B | |
| +32.22% | 598B | |
| -1.96% | 364B | |
| +20.22% | 331B | |
| +2.90% | 288B | |
| +16.60% | 244B | |
| +9.77% | 210B | |
| -5.15% | 208B | |
| +8.62% | 169B |
- Stock Market
- Equities
- 2268 Stock
- Financials WuXi XDC Cayman Inc.
