Financials Beijing ConST Instruments Technology Inc.

Equities

300445

CNE100001Z82

Industrial Machinery & Equipment

End-of-day quote Shenzhen S.E. 06:00:00 2024-04-29 pm EDT 5-day change 1st Jan Change
18.65 CNY -0.43% Intraday chart for Beijing ConST Instruments Technology Inc. +5.43% +7.00%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 2,697 3,161 3,205 2,592 3,703 3,962 - -
Enterprise Value (EV) 1 2,697 3,161 3,205 2,592 3,703 3,962 3,962 3,962
P/E ratio 34.2 x 50.4 x 44.9 x 33.9 x 36.3 x 31.6 x 26.5 x 19.4 x
Yield - - - - - - - -
Capitalization / Revenue 9.42 x - - - 7.43 x 6.56 x 4.98 x 4.39 x
EV / Revenue 9.42 x - - - 7.43 x 6.56 x 4.98 x 4.39 x
EV / EBITDA 26.2 x - - - 24.3 x 21.8 x 18.5 x 14.8 x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 4.58 x - - - 3.41 x 3.33 x 3.11 x 2.61 x
Nbr of stocks (in thousands) 196,709 216,380 216,380 212,430 212,430 212,430 - -
Reference price 2 13.71 14.61 14.81 12.20 17.43 18.65 18.65 18.65
Announcement Date 2/27/20 4/15/21 3/23/22 3/27/23 3/26/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 286.4 - - - 498.3 604.2 795.8 902.6
EBITDA 1 102.9 - - - 152.2 181.4 214.3 266.8
EBIT 1 88 - - - 113.6 135.4 157 218.6
Operating Margin 30.73% - - - 22.79% 22.42% 19.72% 24.21%
Earnings before Tax (EBT) 1 87.39 - - - 113 134.5 157.4 217.7
Net income 1 78.95 59.84 70.05 75.46 101.9 125.6 150.2 203.9
Net margin 27.56% - - - 20.45% 20.8% 18.88% 22.59%
EPS 2 0.4013 0.2900 0.3300 0.3600 0.4800 0.5900 0.7050 0.9600
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share - - - - - - - -
Announcement Date 2/27/20 4/15/21 3/23/22 3/27/23 3/26/24 - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow - - - - - - - -
ROE (net income / shareholders' equity) 14.1% - - - 9.75% 10.6% 11.6% 13.4%
ROA (Net income/ Total Assets) - - - - - - - -
Assets 1 - - - - - - - -
Book Value Per Share 2 3.000 - - - 5.110 5.600 6.000 7.150
Cash Flow per Share 2 0.3500 - - - 0.5100 0.6200 0.7200 0.8400
Capex 1 53 - - - 109 27.6 21.9 15.6
Capex / Sales 18.49% - - - 21.9% 4.57% 2.76% 1.72%
Announcement Date 2/27/20 4/15/21 3/23/22 3/27/23 3/26/24 - - -
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
18.65
Average target price
-
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 300445 Stock
  4. Financials Beijing ConST Instruments Technology Inc.