XIZI CLEAN ENERGY EQUIPMENT MANUFACTURING CO., LTD. Financials Xizi Clean Energy Equipment Manufacturing Co., Ltd.
Equities
002534
CNE100000YT5
Electrical Components & Equipment
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 11.45 CNY | +0.53% |
|
+0.53% | -8.33% |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 6,619 | 22,773 | 10,406 | 9,233 | 8,464 | - | - |
| Enterprise Value (EV) 1 | 6,619 | 22,773 | 10,406 | 9,233 | 8,464 | 8,464 | 8,464 |
| P/E ratio | 13.2 x | 54.6 x | 51.7 x | 178 x | 26 x | 23.4 x | 17.9 x |
| Yield | - | 0.63% | - | 0.8% | 1.31% | 1.75% | 2.53% |
| Capitalization / Revenue | 1.24 x | 3.46 x | - | 1.14 x | 1.03 x | 0.96 x | 0.9 x |
| EV / Revenue | 1.24 x | 3.46 x | - | 1.14 x | 1.03 x | 0.96 x | 0.9 x |
| EV / EBITDA | - | - | - | 29 x | 13.7 x | 10.8 x | 8.88 x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | - | 6.26 x | - | 2.36 x | 2.06 x | 1.95 x | 1.84 x |
| Nbr of stocks (in thousands) | 718,633 | 718,633 | 718,634 | 739,203 | 739,205 | - | - |
| Reference price 2 | 9.210 | 31.69 | 14.48 | 12.49 | 11.45 | 11.45 | 11.45 |
| Announcement Date | 3/29/21 | 3/30/22 | 3/30/23 | 3/29/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 5,356 | 6,578 | - | 8,079 | 8,252 | 8,802 | 9,397 |
| EBITDA 1 | - | - | - | 318 | 619 | 784 | 953 |
| EBIT 1 | - | 491 | - | 142.1 | 497 | 566 | 743 |
| Operating Margin | - | 7.46% | - | 1.76% | 6.02% | 6.43% | 7.91% |
| Earnings before Tax (EBT) 1 | - | 509.4 | - | 128.7 | 536 | 604 | 781 |
| Net income 1 | - | 420.3 | 203.9 | 54.58 | 322 | 363 | 470 |
| Net margin | - | 6.39% | - | 0.68% | 3.9% | 4.12% | 5% |
| EPS 2 | 0.7000 | 0.5800 | 0.2800 | 0.0700 | 0.4400 | 0.4900 | 0.6400 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | 0.2000 | - | 0.1000 | 0.1500 | 0.2000 | 0.2900 |
| Announcement Date | 3/29/21 | 3/30/22 | 3/30/23 | 3/29/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 12.4% | - | 1.47% | 7.8% | 8.4% | 10.2% |
| ROA (Net income/ Total Assets) | - | 3.45% | - | - | 1.9% | 1.8% | 2.3% |
| Assets 1 | - | 12,175 | - | - | 16,947 | 20,167 | 20,435 |
| Book Value Per Share 2 | - | 5.060 | - | 5.280 | 5.570 | 5.860 | 6.210 |
| Cash Flow per Share 2 | - | 1.140 | - | 0.4200 | -0.3500 | 2.710 | -0.6900 |
| Capex 1 | - | - | - | 350 | 137 | 366 | 343 |
| Capex / Sales | - | - | - | 4.33% | 1.66% | 4.16% | 3.65% |
| Announcement Date | 3/29/21 | 3/30/22 | 3/30/23 | 3/29/24 | - | - | - |
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
OUTPERFORM
Number of Analysts
1
Last Close Price
11.45
Average target price
-
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -8.33% | 1.16B | |
| +35.21% | 76.49B | |
| +12.31% | 59.15B | |
| +25.90% | 49.78B | |
| +2.13% | 43.95B | |
| +13.00% | 18.14B | |
| +12.33% | 17.93B | |
| +0.38% | 12.43B | |
| -22.57% | 10.33B | |
| +5.62% | 6.43B |
- Stock Market
- Equities
- 002534 Stock
- Financials Xizi Clean Energy Equipment Manufacturing Co., Ltd.
