Stock 600405 BEIJING DYNAMIC POWER CO.,LTD
Add to a list
To use this feature you must be a member
Log inSign up

Financials Beijing Dynamic Power Co.,LTD

Equities

600405

CNE000001H37

Electrical Components & Equipment

End-of-day quote Shanghai S.E.
Other stock markets
 06:00:00 2024-04-29 pm EDT 		5-day change 1st Jan Change
4.25 CNY +0.47% Intraday chart for Beijing Dynamic Power Co.,LTD +9.54% -27.35%
Apr. 29 Beijing Dynamic Power Co.,LTD Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Apr. 29 Beijing Dynamic Power Co.,LTD Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 2,275 2,621 3,649 4,311 3,159 3,237
Enterprise Value (EV) 1 2,812 3,149 4,101 4,845 3,635 3,697
P/E ratio -8.2 x 237 x -88.3 x -30.6 x -192 x -11.7 x
Yield - - - - - -
Capitalization / Revenue 2.5 x 2.11 x 3 x 4.14 x 2.33 x 3.81 x
EV / Revenue 3.09 x 2.53 x 3.37 x 4.65 x 2.68 x 4.35 x
EV / EBITDA -206 x 17.8 x 33.9 x 99.7 x 23.5 x 1,847 x
EV / FCF -15.4 x 315 x 40.4 x 384 x 41.7 x 32.9 x
FCF Yield -6.49% 0.32% 2.47% 0.26% 2.4% 3.04%
Price to Book 2.12 x 2.47 x 3.52 x 4.82 x 3.63 x 5.33 x
Nbr of stocks (in thousands) 556,165 554,068 551,269 551,269 547,400 553,275
Reference price 2 4.090 4.730 6.620 7.820 5.770 5.850
Announcement Date 4/25/19 4/28/20 4/28/21 4/28/22 4/17/23 4/29/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 909.6 1,245 1,216 1,042 1,356 850.3
EBITDA 1 -13.62 176.6 121 48.61 154.7 2.002
EBIT 1 -142 64.47 6.038 -88.81 30.33 -136.6
Operating Margin -15.61% 5.18% 0.5% -8.52% 2.24% -16.06%
Earnings before Tax (EBT) 1 -277.4 15.38 -46.11 -146.5 -4.636 -277.9
Net income 1 -280.2 11.07 -41.92 -142.4 -16.15 -275.8
Net margin -30.81% 0.89% -3.45% -13.67% -1.19% -32.44%
EPS 2 -0.4990 0.0200 -0.0750 -0.2556 -0.0300 -0.5000
Free Cash Flow 1 -182.4 10.01 101.4 12.62 87.17 112.5
FCF margin -20.06% 0.8% 8.34% 1.21% 6.43% 13.23%
FCF Conversion (EBITDA) - 5.67% 83.86% 25.95% 56.33% 5,618.23%
FCF Conversion (Net income) - 90.42% - - - -
Dividend per Share - - - - - -
Announcement Date 4/25/19 4/28/20 4/28/21 4/28/22 4/17/23 4/29/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2022 Q1
Net sales -
EBITDA -
EBIT -
Operating Margin -
Earnings before Tax (EBT) -
Net income 1 -19.14
Net margin -
EPS 2 -0.0340
Dividend per Share -
Announcement Date 4/28/22
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 537 528 452 534 477 460
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) -39.4 x 2.989 x 3.733 x 10.98 x 3.081 x 229.8 x
Free Cash Flow 1 -182 10 101 12.6 87.2 112
ROE (net income / shareholders' equity) -22.6% 0.98% -4.4% -15% -1.56% -37.3%
ROA (Net income/ Total Assets) -3.24% 1.56% 0.15% -2.17% 0.74% -3.62%
Assets 1 8,647 710.1 -28,611 6,565 -2,196 7,622
Book Value Per Share 2 1.930 1.910 1.880 1.620 1.590 1.100
Cash Flow per Share 2 0.2500 0.2000 0.3100 0.2400 0.4000 0.2300
Capex 1 154 95.9 67.2 78.4 73.9 60.6
Capex / Sales 16.97% 7.7% 5.53% 7.53% 5.45% 7.13%
Announcement Date 4/25/19 4/28/20 4/28/21 4/28/22 4/17/23 4/29/24
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

Company calendar

Sector Batteries & Uninterruptable Power Supplies

1st Jan change Capi.
BEIJING DYNAMIC POWER CO.,LTD Stock Beijing Dynamic Power Co.,LTD
-27.35% 325M
CONTEMPORARY AMPEREX TECHNOLOGY CO., LIMITED Stock Contemporary Amperex Technology Co., Limited
+24.10% 123B
LG ENERGY SOLUTION, LTD. Stock LG Energy Solution, Ltd.
-9.01% 65.78B
SAMSUNG SDI CO., LTD. Stock Samsung SDI Co., Ltd.
-8.05% 20.78B
TDK CORPORATION Stock TDK Corporation
+3.36% 17.24B
ECOPRO BM. CO., LTD. Stock Ecopro BM. Co., Ltd.
-17.19% 16.83B
EVE ENERGY CO., LTD. Stock EVE Energy Co., Ltd.
-12.39% 10.42B
GOTION HIGH-TECH CO.,LTD. Stock Gotion High-Tech Co.,Ltd.
-12.74% 4.62B
VOLTRONIC POWER TECHNOLOGY CORP. Stock Voltronic Power Technology Corp.
-9.36% 4.18B
SUNWODA ELECTRONIC CO.,LTD Stock Sunwoda Electronic Co.,Ltd
+3.05% 3.88B
Batteries & Uninterruptable Power Supplies
  1. Stock Market
  2. Equities
  3. 600405 Stock
  4. Financials Beijing Dynamic Power Co.,LTD