YINDU KITCHEN EQUIPMENT CO., LTD Financials Yindu Kitchen Equipment Co., Ltd
Equities
603277
CNE100002VV3
Appliances, Tools & Housewares
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 32.1 CNY | -0.77% |
|
-1.32% | +19.69% |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 5,048 | 7,774 | 6,911 | 11,282 | 13,503 | - | - |
| Enterprise Value (EV) 1 | 5,048 | 7,774 | 6,911 | 11,282 | 13,503 | 13,503 | 13,503 |
| P/E ratio | 16.2 x | 18.9 x | 15.2 x | 22 x | 20.8 x | 16.7 x | 13.9 x |
| Yield | - | - | - | 3.73% | 1.56% | 1.56% | 1.56% |
| Capitalization / Revenue | - | - | - | 4.25 x | 4.28 x | 3.62 x | 3.14 x |
| EV / Revenue | - | - | - | 4.25 x | 4.28 x | 3.62 x | 3.14 x |
| EV / EBITDA | - | - | - | 17.6 x | 16.1 x | 13.1 x | 11 x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | - | - | - | 3.99 x | 4.05 x | 3.38 x | 2.92 x |
| Nbr of stocks (in thousands) | 410,055 | 420,220 | 420,648 | 420,648 | 420,644 | - | - |
| Reference price 2 | 12.31 | 18.50 | 16.43 | 26.82 | 32.10 | 32.10 | 32.10 |
| Announcement Date | 4/27/21 | 4/27/22 | 4/27/23 | 4/15/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | - | - | 2,653 | 3,153 | 3,735 | 4,306 |
| EBITDA 1 | - | - | - | 639.7 | 836.7 | 1,031 | 1,225 |
| EBIT 1 | - | - | - | 581.1 | 740.3 | 923.3 | 1,107 |
| Operating Margin | - | - | - | 21.91% | 23.48% | 24.72% | 25.71% |
| Earnings before Tax (EBT) 1 | - | - | - | 580.1 | 740 | 922.7 | 1,107 |
| Net income 1 | 310.5 | 412.1 | 449 | 510.9 | 647.7 | 807.3 | 970.3 |
| Net margin | - | - | - | 19.26% | 20.54% | 21.62% | 22.54% |
| EPS 2 | 0.7600 | 0.9800 | 1.080 | 1.220 | 1.540 | 1.920 | 2.307 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | 1.000 | 0.5000 | 0.5000 | 0.5000 |
| Announcement Date | 4/27/21 | 4/27/22 | 4/27/23 | 4/15/24 | - | - | - |
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) | - | - | - | 19.1% | 19.5% | 20.4% | 21.3% |
| ROA (Net income/ Total Assets) | - | - | - | 13.3% | 14.7% | 15.2% | 15.8% |
| Assets 1 | - | - | - | 3,838 | 4,416 | 5,300 | 6,154 |
| Book Value Per Share 2 | - | - | - | 6.720 | 7.930 | 9.490 | 11.00 |
| Cash Flow per Share 2 | - | - | - | 1.970 | 1.430 | 1.830 | 2.310 |
| Capex 1 | - | - | - | 211 | 101 | 151 | 175 |
| Capex / Sales | - | - | - | 7.96% | 3.19% | 4.03% | 4.06% |
| Announcement Date | 4/27/21 | 4/27/22 | 4/27/23 | 4/15/24 | - | - | - |
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
3
Last Close Price
32.1
CNY
Average target price
37.24
CNY
Spread / Average Target
+16.00%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +19.69% | 1.86B | |
| +11.37% | 9.61B | |
| +9.33% | 2.27B | |
| +13.90% | 1.27B | |
| -8.41% | 1.13B | |
| -4.25% | 879M | |
| +30.65% | 481M | |
| -4.04% | 461M | |
| -6.31% | 381M | |
| -12.97% | 350M |
- Stock Market
- Equities
- 603277 Stock
- Financials Yindu Kitchen Equipment Co., Ltd
